« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$898 360 $132,900 $323,300

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $238,000
Down Payment $47,600$190,400
Year 1 - 1 ($898)$619$279$190,121
2 ($898)$618$280$189,841
3 ($898)$617$281$189,560
4 ($898)$616$282$189,278
5 ($898)$615$283$188,995
6 ($898)$614$284$188,711
7 ($898)$613$285$188,426
8 ($898)$612$286$188,140
9 ($898)$611$287$187,854
10 ($898)$611$288$187,566
11 ($898)$610$288$187,278
12 ($898)$609$289$186,988
Year 2 - 13 ($898)$608$290$186,698
14 ($898)$607$291$186,407
15 ($898)$606$292$186,115
16 ($898)$605$293$185,821
17 ($898)$604$294$185,527
18 ($898)$603$295$185,232
19 ($898)$602$296$184,936
20 ($898)$601$297$184,639
21 ($898)$600$298$184,341
22 ($898)$599$299$184,042
23 ($898)$598$300$183,742
24 ($898)$597$301$183,441
Year 3 - 25 ($898)$596$302$183,139
26 ($898)$595$303$182,837
27 ($898)$594$304$182,533
28 ($898)$593$305$182,228
29 ($898)$592$306$181,922
30 ($898)$591$307$181,615
31 ($898)$590$308$181,307
32 ($898)$589$309$180,999
33 ($898)$588$310$180,689
34 ($898)$587$311$180,378
35 ($898)$586$312$180,066
36 ($898)$585$313$179,753
Year 4 - 37 ($898)$584$314$179,440
38 ($898)$583$315$179,125
39 ($898)$582$316$178,809
40 ($898)$581$317$178,492
41 ($898)$580$318$178,174
42 ($898)$579$319$177,855
43 ($898)$578$320$177,535
44 ($898)$577$321$177,214
45 ($898)$576$322$176,892
46 ($898)$575$323$176,568
47 ($898)$574$324$176,244
48 ($898)$573$325$175,919
Year 5 - 49 ($898)$572$326$175,593
50 ($898)$571$327$175,265
51 ($898)$570$328$174,937
52 ($898)$569$330$174,607
53 ($898)$567$331$174,277
54 ($898)$566$332$173,945
55 ($898)$565$333$173,612
56 ($898)$564$334$173,279
57 ($898)$563$335$172,944
58 ($898)$562$336$172,608
59 ($898)$561$337$172,271
60 ($898)$560$338$171,932
Year 6 - 61 ($898)$559$339$171,593
62 ($898)$558$340$171,253
63 ($898)$557$341$170,911
64 ($898)$555$343$170,569
65 ($898)$554$344$170,225
66 ($898)$553$345$169,880
67 ($898)$552$346$169,534
68 ($898)$551$347$169,187
69 ($898)$550$348$168,839
70 ($898)$549$349$168,490
71 ($898)$548$350$168,139
72 ($898)$546$352$167,788
Year 7 - 73 ($898)$545$353$167,435
74 ($898)$544$354$167,081
75 ($898)$543$355$166,726
76 ($898)$542$356$166,370
77 ($898)$541$357$166,012
78 ($898)$540$359$165,654
79 ($898)$538$360$165,294
80 ($898)$537$361$164,933
81 ($898)$536$362$164,571
82 ($898)$535$363$164,208
83 ($898)$534$364$163,844
84 ($898)$532$366$163,478
Year 8 - 85 ($898)$531$367$163,111
86 ($898)$530$368$162,743
87 ($898)$529$369$162,374
88 ($898)$528$370$162,004
89 ($898)$527$372$161,632
90 ($898)$525$373$161,260
91 ($898)$524$374$160,886
92 ($898)$523$375$160,510
93 ($898)$522$376$160,134
94 ($898)$520$378$159,756
95 ($898)$519$379$159,378
96 ($898)$518$380$158,998
Year 9 - 97 ($898)$517$381$158,616
98 ($898)$516$383$158,234
99 ($898)$514$384$157,850
100 ($898)$513$385$157,465
101 ($898)$512$386$157,079
102 ($898)$511$388$156,691
103 ($898)$509$389$156,302
104 ($898)$508$390$155,912
105 ($898)$507$391$155,521
106 ($898)$505$393$155,128
107 ($898)$504$394$154,734
108 ($898)$503$395$154,339
Year 10 - 109 ($898)$502$396$153,943
110 ($898)$500$398$153,545
111 ($898)$499$399$153,146
112 ($898)$498$400$152,746
113 ($898)$496$402$152,344
114 ($898)$495$403$151,941
115 ($898)$494$404$151,537
116 ($898)$492$406$151,131
117 ($898)$491$407$150,724
118 ($898)$490$408$150,316
119 ($898)$489$410$149,907
120 ($898)$487$411$149,496
Year 11 - 121 ($898)$486$412$149,083
122 ($898)$485$414$148,670
123 ($898)$483$415$148,255
124 ($898)$482$416$147,839
125 ($898)$480$418$147,421
126 ($898)$479$419$147,002
127 ($898)$478$420$146,582
128 ($898)$476$422$146,160
129 ($898)$475$423$145,737
130 ($898)$474$424$145,313
131 ($898)$472$426$144,887
132 ($898)$471$427$144,460
Year 12 - 133 ($898)$469$429$144,031
134 ($898)$468$430$143,601
135 ($898)$467$431$143,170
136 ($898)$465$433$142,737
137 ($898)$464$434$142,303
138 ($898)$462$436$141,868
139 ($898)$461$437$141,431
140 ($898)$460$438$140,992
141 ($898)$458$440$140,552
142 ($898)$457$441$140,111
143 ($898)$455$443$139,668
144 ($898)$454$444$139,224
Year 13 - 145 ($898)$452$446$138,779
146 ($898)$451$447$138,332
147 ($898)$450$448$137,883
148 ($898)$448$450$137,433
149 ($898)$447$451$136,982
150 ($898)$445$453$136,529
151 ($898)$444$454$136,075
152 ($898)$442$456$135,619
153 ($898)$441$457$135,162
154 ($898)$439$459$134,703
155 ($898)$438$460$134,242
156 ($898)$436$462$133,781
Year 14 - 157 ($898)$435$463$133,317
158 ($898)$433$465$132,853
159 ($898)$432$466$132,386
160 ($898)$430$468$131,919
161 ($898)$429$469$131,449
162 ($898)$427$471$130,978
163 ($898)$426$472$130,506
164 ($898)$424$474$130,032
165 ($898)$423$475$129,557
166 ($898)$421$477$129,080
167 ($898)$420$479$128,601
168 ($898)$418$480$128,121
Year 15 - 169 ($898)$416$482$127,639
170 ($898)$415$483$127,156
171 ($898)$413$485$126,671
172 ($898)$412$486$126,185
173 ($898)$410$488$125,697
174 ($898)$409$490$125,207
175 ($898)$407$491$124,716
176 ($898)$405$493$124,224
177 ($898)$404$494$123,729
178 ($898)$402$496$123,233
179 ($898)$401$498$122,736
180 ($898)$399$499$122,237
Year 16 - 181 ($898)$397$501$121,736
182 ($898)$396$502$121,233
183 ($898)$394$504$120,729
184 ($898)$392$506$120,224
185 ($898)$391$507$119,716
186 ($898)$389$509$119,207
187 ($898)$387$511$118,697
188 ($898)$386$512$118,184
189 ($898)$384$514$117,671
190 ($898)$382$516$117,155
191 ($898)$381$517$116,638
192 ($898)$379$519$116,119
Year 17 - 193 ($898)$377$521$115,598
194 ($898)$376$522$115,076
195 ($898)$374$524$114,551
196 ($898)$372$526$114,026
197 ($898)$371$527$113,498
198 ($898)$369$529$112,969
199 ($898)$367$531$112,438
200 ($898)$365$533$111,906
201 ($898)$364$534$111,371
202 ($898)$362$536$110,835
203 ($898)$360$538$110,297
204 ($898)$358$540$109,758
Year 18 - 205 ($898)$357$541$109,216
206 ($898)$355$543$108,673
207 ($898)$353$545$108,128
208 ($898)$351$547$107,582
209 ($898)$350$548$107,033
210 ($898)$348$550$106,483
211 ($898)$346$552$105,931
212 ($898)$344$554$105,377
213 ($898)$342$556$104,822
214 ($898)$341$557$104,264
215 ($898)$339$559$103,705
216 ($898)$337$561$103,144
Year 19 - 217 ($898)$335$563$102,581
218 ($898)$333$565$102,017
219 ($898)$332$567$101,450
220 ($898)$330$568$100,882
221 ($898)$328$570$100,312
222 ($898)$326$572$99,740
223 ($898)$324$574$99,166
224 ($898)$322$576$98,590
225 ($898)$320$578$98,012
226 ($898)$319$580$97,433
227 ($898)$317$581$96,851
228 ($898)$315$583$96,268
Year 20 - 229 ($898)$313$585$95,683
230 ($898)$311$587$95,096
231 ($898)$309$589$94,507
232 ($898)$307$591$93,916
233 ($898)$305$593$93,323
234 ($898)$303$595$92,728
235 ($898)$301$597$92,132
236 ($898)$299$599$91,533
237 ($898)$297$601$90,932
238 ($898)$296$603$90,330
239 ($898)$294$604$89,725
240 ($898)$292$606$89,119
Year 21 - 241 ($898)$290$608$88,510
242 ($898)$288$610$87,900
243 ($898)$286$612$87,288
244 ($898)$284$614$86,673
245 ($898)$282$616$86,057
246 ($898)$280$618$85,439
247 ($898)$278$620$84,818
248 ($898)$276$622$84,196
249 ($898)$274$624$83,571
250 ($898)$272$626$82,945
251 ($898)$270$628$82,316
252 ($898)$268$631$81,686
Year 22 - 253 ($898)$265$633$81,053
254 ($898)$263$635$80,419
255 ($898)$261$637$79,782
256 ($898)$259$639$79,143
257 ($898)$257$641$78,502
258 ($898)$255$643$77,860
259 ($898)$253$645$77,214
260 ($898)$251$647$76,567
261 ($898)$249$649$75,918
262 ($898)$247$651$75,267
263 ($898)$245$653$74,613
264 ($898)$242$656$73,958
Year 23 - 265 ($898)$240$658$73,300
266 ($898)$238$660$72,640
267 ($898)$236$662$71,978
268 ($898)$234$664$71,314
269 ($898)$232$666$70,648
270 ($898)$230$668$69,979
271 ($898)$227$671$69,309
272 ($898)$225$673$68,636
273 ($898)$223$675$67,961
274 ($898)$221$677$67,284
275 ($898)$219$679$66,605
276 ($898)$216$682$65,923
Year 24 - 277 ($898)$214$684$65,239
278 ($898)$212$686$64,553
279 ($898)$210$688$63,865
280 ($898)$208$690$63,174
281 ($898)$205$693$62,482
282 ($898)$203$695$61,787
283 ($898)$201$697$61,089
284 ($898)$199$700$60,390
285 ($898)$196$702$59,688
286 ($898)$194$704$58,984
287 ($898)$192$706$58,278
288 ($898)$189$709$57,569
Year 25 - 289 ($898)$187$711$56,858
290 ($898)$185$713$56,145
291 ($898)$182$716$55,429
292 ($898)$180$718$54,711
293 ($898)$178$720$53,991
294 ($898)$175$723$53,268
295 ($898)$173$725$52,543
296 ($898)$171$727$51,816
297 ($898)$168$730$51,087
298 ($898)$166$732$50,355
299 ($898)$164$734$49,620
300 ($898)$161$737$48,883
Year 26 - 301 ($898)$159$739$48,144
302 ($898)$156$742$47,403
303 ($898)$154$744$46,659
304 ($898)$152$746$45,912
305 ($898)$149$749$45,163
306 ($898)$147$751$44,412
307 ($898)$144$754$43,658
308 ($898)$142$756$42,902
309 ($898)$139$759$42,143
310 ($898)$137$761$41,382
311 ($898)$134$764$40,619
312 ($898)$132$766$39,853
Year 27 - 313 ($898)$130$769$39,084
314 ($898)$127$771$38,313
315 ($898)$125$774$37,540
316 ($898)$122$776$36,764
317 ($898)$119$779$35,985
318 ($898)$117$781$35,204
319 ($898)$114$784$34,420
320 ($898)$112$786$33,634
321 ($898)$109$789$32,845
322 ($898)$107$791$32,054
323 ($898)$104$794$31,260
324 ($898)$102$796$30,464
Year 28 - 325 ($898)$99$799$29,665
326 ($898)$96$802$28,863
327 ($898)$94$804$28,059
328 ($898)$91$807$27,252
329 ($898)$89$809$26,442
330 ($898)$86$812$25,630
331 ($898)$83$815$24,816
332 ($898)$81$817$23,998
333 ($898)$78$820$23,178
334 ($898)$75$823$22,355
335 ($898)$73$825$21,530
336 ($898)$70$828$20,702
Year 29 - 337 ($898)$67$831$19,871
338 ($898)$65$833$19,038
339 ($898)$62$836$18,201
340 ($898)$59$839$17,363
341 ($898)$56$842$16,521
342 ($898)$54$844$15,677
343 ($898)$51$847$14,829
344 ($898)$48$850$13,980
345 ($898)$45$853$13,127
346 ($898)$43$855$12,272
347 ($898)$40$858$11,413
348 ($898)$37$861$10,552
Year 30 - 349 ($898)$34$864$9,689
350 ($898)$31$867$8,822
351 ($898)$29$869$7,953
352 ($898)$26$872$7,081
353 ($898)$23$875$6,205
354 ($898)$20$878$5,328
355 ($898)$17$881$4,447
356 ($898)$14$884$3,563
357 ($898)$12$886$2,677
358 ($898)$9$889$1,787
359 ($898)$6$892$895
360 ($898)$3$895$0
TOTALS$132,900$190,400$323,300

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.