« Back to all home prices

Mortgage Payment Schedule for a $238,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($47,600) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$897 360 $132,508 $322,908

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $238,000
Down Payment $47,600$190,400
Year 1 - 1 ($897)$617$280$190,120
2 ($897)$616$281$189,840
3 ($897)$615$282$189,558
4 ($897)$614$282$189,276
5 ($897)$614$283$188,992
6 ($897)$613$284$188,708
7 ($897)$612$285$188,423
8 ($897)$611$286$188,136
9 ($897)$610$287$187,849
10 ($897)$609$288$187,561
11 ($897)$608$289$187,272
12 ($897)$607$290$186,982
Year 2 - 13 ($897)$606$291$186,692
14 ($897)$605$292$186,400
15 ($897)$604$293$186,107
16 ($897)$603$294$185,813
17 ($897)$602$295$185,519
18 ($897)$601$296$185,223
19 ($897)$600$297$184,927
20 ($897)$599$297$184,629
21 ($897)$599$298$184,331
22 ($897)$598$299$184,031
23 ($897)$597$300$183,731
24 ($897)$596$301$183,430
Year 3 - 25 ($897)$595$302$183,127
26 ($897)$594$303$182,824
27 ($897)$593$304$182,520
28 ($897)$592$305$182,214
29 ($897)$591$306$181,908
30 ($897)$590$307$181,601
31 ($897)$589$308$181,292
32 ($897)$588$309$180,983
33 ($897)$587$310$180,673
34 ($897)$586$311$180,362
35 ($897)$585$312$180,049
36 ($897)$584$313$179,736
Year 4 - 37 ($897)$583$314$179,422
38 ($897)$582$315$179,106
39 ($897)$581$316$178,790
40 ($897)$580$317$178,473
41 ($897)$579$318$178,154
42 ($897)$578$319$177,835
43 ($897)$576$320$177,514
44 ($897)$575$322$177,193
45 ($897)$574$323$176,870
46 ($897)$573$324$176,547
47 ($897)$572$325$176,222
48 ($897)$571$326$175,896
Year 5 - 49 ($897)$570$327$175,569
50 ($897)$569$328$175,242
51 ($897)$568$329$174,913
52 ($897)$567$330$174,583
53 ($897)$566$331$174,252
54 ($897)$565$332$173,920
55 ($897)$564$333$173,586
56 ($897)$563$334$173,252
57 ($897)$562$335$172,917
58 ($897)$561$336$172,580
59 ($897)$559$338$172,243
60 ($897)$558$339$171,904
Year 6 - 61 ($897)$557$340$171,565
62 ($897)$556$341$171,224
63 ($897)$555$342$170,882
64 ($897)$554$343$170,539
65 ($897)$553$344$170,195
66 ($897)$552$345$169,849
67 ($897)$551$346$169,503
68 ($897)$549$347$169,156
69 ($897)$548$349$168,807
70 ($897)$547$350$168,457
71 ($897)$546$351$168,106
72 ($897)$545$352$167,754
Year 7 - 73 ($897)$544$353$167,401
74 ($897)$543$354$167,047
75 ($897)$542$355$166,691
76 ($897)$540$357$166,335
77 ($897)$539$358$165,977
78 ($897)$538$359$165,618
79 ($897)$537$360$165,258
80 ($897)$536$361$164,897
81 ($897)$535$362$164,534
82 ($897)$533$364$164,171
83 ($897)$532$365$163,806
84 ($897)$531$366$163,440
Year 8 - 85 ($897)$530$367$163,073
86 ($897)$529$368$162,704
87 ($897)$527$370$162,335
88 ($897)$526$371$161,964
89 ($897)$525$372$161,592
90 ($897)$524$373$161,219
91 ($897)$523$374$160,845
92 ($897)$521$376$160,469
93 ($897)$520$377$160,092
94 ($897)$519$378$159,714
95 ($897)$518$379$159,335
96 ($897)$517$380$158,955
Year 9 - 97 ($897)$515$382$158,573
98 ($897)$514$383$158,190
99 ($897)$513$384$157,806
100 ($897)$512$385$157,421
101 ($897)$510$387$157,034
102 ($897)$509$388$156,646
103 ($897)$508$389$156,257
104 ($897)$507$390$155,866
105 ($897)$505$392$155,475
106 ($897)$504$393$155,082
107 ($897)$503$394$154,688
108 ($897)$501$396$154,292
Year 10 - 109 ($897)$500$397$153,895
110 ($897)$499$398$153,497
111 ($897)$498$399$153,098
112 ($897)$496$401$152,697
113 ($897)$495$402$152,295
114 ($897)$494$403$151,892
115 ($897)$492$405$151,487
116 ($897)$491$406$151,081
117 ($897)$490$407$150,674
118 ($897)$488$409$150,266
119 ($897)$487$410$149,856
120 ($897)$486$411$149,445
Year 11 - 121 ($897)$484$413$149,032
122 ($897)$483$414$148,618
123 ($897)$482$415$148,203
124 ($897)$480$417$147,786
125 ($897)$479$418$147,369
126 ($897)$478$419$146,949
127 ($897)$476$421$146,529
128 ($897)$475$422$146,107
129 ($897)$474$423$145,683
130 ($897)$472$425$145,259
131 ($897)$471$426$144,833
132 ($897)$469$427$144,405
Year 12 - 133 ($897)$468$429$143,976
134 ($897)$467$430$143,546
135 ($897)$465$432$143,114
136 ($897)$464$433$142,681
137 ($897)$463$434$142,247
138 ($897)$461$436$141,811
139 ($897)$460$437$141,374
140 ($897)$458$439$140,935
141 ($897)$457$440$140,495
142 ($897)$455$442$140,053
143 ($897)$454$443$139,611
144 ($897)$453$444$139,166
Year 13 - 145 ($897)$451$446$138,720
146 ($897)$450$447$138,273
147 ($897)$448$449$137,824
148 ($897)$447$450$137,374
149 ($897)$445$452$136,922
150 ($897)$444$453$136,469
151 ($897)$442$455$136,015
152 ($897)$441$456$135,559
153 ($897)$439$458$135,101
154 ($897)$438$459$134,642
155 ($897)$436$461$134,182
156 ($897)$435$462$133,720
Year 14 - 157 ($897)$433$463$133,256
158 ($897)$432$465$132,791
159 ($897)$430$467$132,325
160 ($897)$429$468$131,857
161 ($897)$427$470$131,387
162 ($897)$426$471$130,916
163 ($897)$424$473$130,444
164 ($897)$423$474$129,969
165 ($897)$421$476$129,494
166 ($897)$420$477$129,017
167 ($897)$418$479$128,538
168 ($897)$417$480$128,058
Year 15 - 169 ($897)$415$482$127,576
170 ($897)$414$483$127,092
171 ($897)$412$485$126,607
172 ($897)$410$487$126,121
173 ($897)$409$488$125,633
174 ($897)$407$490$125,143
175 ($897)$406$491$124,652
176 ($897)$404$493$124,159
177 ($897)$402$494$123,664
178 ($897)$401$496$123,168
179 ($897)$399$498$122,670
180 ($897)$398$499$122,171
Year 16 - 181 ($897)$396$501$121,670
182 ($897)$394$503$121,168
183 ($897)$393$504$120,664
184 ($897)$391$506$120,158
185 ($897)$390$507$119,650
186 ($897)$388$509$119,141
187 ($897)$386$511$118,630
188 ($897)$385$512$118,118
189 ($897)$383$514$117,604
190 ($897)$381$516$117,088
191 ($897)$380$517$116,571
192 ($897)$378$519$116,052
Year 17 - 193 ($897)$376$521$115,531
194 ($897)$375$522$115,008
195 ($897)$373$524$114,484
196 ($897)$371$526$113,959
197 ($897)$369$528$113,431
198 ($897)$368$529$112,902
199 ($897)$366$531$112,371
200 ($897)$364$533$111,838
201 ($897)$363$534$111,304
202 ($897)$361$536$110,767
203 ($897)$359$538$110,230
204 ($897)$357$540$109,690
Year 18 - 205 ($897)$356$541$109,149
206 ($897)$354$543$108,605
207 ($897)$352$545$108,060
208 ($897)$350$547$107,514
209 ($897)$349$548$106,965
210 ($897)$347$550$106,415
211 ($897)$345$552$105,863
212 ($897)$343$554$105,309
213 ($897)$341$556$104,754
214 ($897)$340$557$104,196
215 ($897)$338$559$103,637
216 ($897)$336$561$103,076
Year 19 - 217 ($897)$334$563$102,513
218 ($897)$332$565$101,949
219 ($897)$330$566$101,382
220 ($897)$329$568$100,814
221 ($897)$327$570$100,244
222 ($897)$325$572$99,672
223 ($897)$323$574$99,098
224 ($897)$321$576$98,522
225 ($897)$319$578$97,945
226 ($897)$318$579$97,365
227 ($897)$316$581$96,784
228 ($897)$314$583$96,201
Year 20 - 229 ($897)$312$585$95,615
230 ($897)$310$587$95,028
231 ($897)$308$589$94,439
232 ($897)$306$591$93,849
233 ($897)$304$593$93,256
234 ($897)$302$595$92,661
235 ($897)$300$597$92,065
236 ($897)$298$599$91,466
237 ($897)$297$600$90,866
238 ($897)$295$602$90,263
239 ($897)$293$604$89,659
240 ($897)$291$606$89,053
Year 21 - 241 ($897)$289$608$88,444
242 ($897)$287$610$87,834
243 ($897)$285$612$87,222
244 ($897)$283$614$86,608
245 ($897)$281$616$85,991
246 ($897)$279$618$85,373
247 ($897)$277$620$84,753
248 ($897)$275$622$84,131
249 ($897)$273$624$83,506
250 ($897)$271$626$82,880
251 ($897)$269$628$82,252
252 ($897)$267$630$81,622
Year 22 - 253 ($897)$265$632$80,989
254 ($897)$263$634$80,355
255 ($897)$260$636$79,718
256 ($897)$258$639$79,080
257 ($897)$256$641$78,439
258 ($897)$254$643$77,796
259 ($897)$252$645$77,152
260 ($897)$250$647$76,505
261 ($897)$248$649$75,856
262 ($897)$246$651$75,205
263 ($897)$244$653$74,552
264 ($897)$242$655$73,896
Year 23 - 265 ($897)$240$657$73,239
266 ($897)$237$660$72,579
267 ($897)$235$662$71,918
268 ($897)$233$664$71,254
269 ($897)$231$666$70,588
270 ($897)$229$668$69,920
271 ($897)$227$670$69,249
272 ($897)$224$672$68,577
273 ($897)$222$675$67,902
274 ($897)$220$677$67,225
275 ($897)$218$679$66,546
276 ($897)$216$681$65,865
Year 24 - 277 ($897)$214$683$65,182
278 ($897)$211$686$64,496
279 ($897)$209$688$63,808
280 ($897)$207$690$63,118
281 ($897)$205$692$62,426
282 ($897)$202$695$61,731
283 ($897)$200$697$61,034
284 ($897)$198$699$60,335
285 ($897)$196$701$59,634
286 ($897)$193$704$58,930
287 ($897)$191$706$58,224
288 ($897)$189$708$57,516
Year 25 - 289 ($897)$186$711$56,805
290 ($897)$184$713$56,092
291 ($897)$182$715$55,377
292 ($897)$180$717$54,660
293 ($897)$177$720$53,940
294 ($897)$175$722$53,218
295 ($897)$173$724$52,494
296 ($897)$170$727$51,767
297 ($897)$168$729$51,038
298 ($897)$165$732$50,306
299 ($897)$163$734$49,572
300 ($897)$161$736$48,836
Year 26 - 301 ($897)$158$739$48,097
302 ($897)$156$741$47,356
303 ($897)$154$743$46,613
304 ($897)$151$746$45,867
305 ($897)$149$748$45,119
306 ($897)$146$751$44,368
307 ($897)$144$753$43,615
308 ($897)$141$756$42,859
309 ($897)$139$758$42,101
310 ($897)$136$760$41,341
311 ($897)$134$763$40,578
312 ($897)$132$765$39,812
Year 27 - 313 ($897)$129$768$39,044
314 ($897)$127$770$38,274
315 ($897)$124$773$37,501
316 ($897)$122$775$36,726
317 ($897)$119$778$35,948
318 ($897)$117$780$35,167
319 ($897)$114$783$34,384
320 ($897)$111$786$33,599
321 ($897)$109$788$32,811
322 ($897)$106$791$32,020
323 ($897)$104$793$31,227
324 ($897)$101$796$30,431
Year 28 - 325 ($897)$99$798$29,633
326 ($897)$96$801$28,832
327 ($897)$93$804$28,029
328 ($897)$91$806$27,222
329 ($897)$88$809$26,414
330 ($897)$86$811$25,602
331 ($897)$83$814$24,788
332 ($897)$80$817$23,972
333 ($897)$78$819$23,153
334 ($897)$75$822$22,331
335 ($897)$72$825$21,506
336 ($897)$70$827$20,679
Year 29 - 337 ($897)$67$830$19,849
338 ($897)$64$833$19,016
339 ($897)$62$835$18,181
340 ($897)$59$838$17,343
341 ($897)$56$841$16,502
342 ($897)$53$843$15,659
343 ($897)$51$846$14,813
344 ($897)$48$849$13,964
345 ($897)$45$852$13,112
346 ($897)$43$854$12,257
347 ($897)$40$857$11,400
348 ($897)$37$860$10,540
Year 30 - 349 ($897)$34$863$9,677
350 ($897)$31$866$8,812
351 ($897)$29$868$7,943
352 ($897)$26$871$7,072
353 ($897)$23$874$6,198
354 ($897)$20$877$5,321
355 ($897)$17$880$4,442
356 ($897)$14$883$3,559
357 ($897)$12$885$2,674
358 ($897)$9$888$1,785
359 ($897)$6$891$894
360 ($897)$3$894$0
TOTALS$132,508$190,400$322,908

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.