« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$906 360 $135,655 $326,055

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $238,000
Down Payment $47,600$190,400
Year 1 - 1 ($906)$630$276$190,124
2 ($906)$629$277$189,847
3 ($906)$628$278$189,570
4 ($906)$627$279$189,291
5 ($906)$626$279$189,012
6 ($906)$625$280$188,731
7 ($906)$624$281$188,450
8 ($906)$623$282$188,168
9 ($906)$623$283$187,885
10 ($906)$622$284$187,601
11 ($906)$621$285$187,315
12 ($906)$620$286$187,029
Year 2 - 13 ($906)$619$287$186,743
14 ($906)$618$288$186,455
15 ($906)$617$289$186,166
16 ($906)$616$290$185,876
17 ($906)$615$291$185,585
18 ($906)$614$292$185,293
19 ($906)$613$293$185,001
20 ($906)$612$294$184,707
21 ($906)$611$295$184,412
22 ($906)$610$296$184,117
23 ($906)$609$297$183,820
24 ($906)$608$298$183,523
Year 3 - 25 ($906)$607$299$183,224
26 ($906)$606$300$182,925
27 ($906)$605$301$182,624
28 ($906)$604$302$182,323
29 ($906)$603$303$182,020
30 ($906)$602$304$181,716
31 ($906)$601$305$181,412
32 ($906)$600$306$181,106
33 ($906)$599$307$180,800
34 ($906)$598$308$180,492
35 ($906)$597$309$180,184
36 ($906)$596$310$179,874
Year 4 - 37 ($906)$595$311$179,564
38 ($906)$594$312$179,252
39 ($906)$593$313$178,939
40 ($906)$592$314$178,625
41 ($906)$591$315$178,311
42 ($906)$590$316$177,995
43 ($906)$589$317$177,678
44 ($906)$588$318$177,360
45 ($906)$587$319$177,041
46 ($906)$586$320$176,721
47 ($906)$585$321$176,400
48 ($906)$584$322$176,078
Year 5 - 49 ($906)$583$323$175,755
50 ($906)$581$324$175,431
51 ($906)$580$325$175,105
52 ($906)$579$326$174,779
53 ($906)$578$327$174,451
54 ($906)$577$329$174,123
55 ($906)$576$330$173,793
56 ($906)$575$331$173,462
57 ($906)$574$332$173,131
58 ($906)$573$333$172,798
59 ($906)$572$334$172,464
60 ($906)$571$335$172,128
Year 6 - 61 ($906)$569$336$171,792
62 ($906)$568$337$171,455
63 ($906)$567$338$171,116
64 ($906)$566$340$170,777
65 ($906)$565$341$170,436
66 ($906)$564$342$170,094
67 ($906)$563$343$169,751
68 ($906)$562$344$169,407
69 ($906)$560$345$169,062
70 ($906)$559$346$168,715
71 ($906)$558$348$168,368
72 ($906)$557$349$168,019
Year 7 - 73 ($906)$556$350$167,669
74 ($906)$555$351$167,318
75 ($906)$554$352$166,966
76 ($906)$552$353$166,613
77 ($906)$551$354$166,258
78 ($906)$550$356$165,903
79 ($906)$549$357$165,546
80 ($906)$548$358$165,188
81 ($906)$546$359$164,829
82 ($906)$545$360$164,468
83 ($906)$544$362$164,107
84 ($906)$543$363$163,744
Year 8 - 85 ($906)$542$364$163,380
86 ($906)$541$365$163,015
87 ($906)$539$366$162,648
88 ($906)$538$368$162,281
89 ($906)$537$369$161,912
90 ($906)$536$370$161,542
91 ($906)$534$371$161,171
92 ($906)$533$373$160,798
93 ($906)$532$374$160,424
94 ($906)$531$375$160,049
95 ($906)$529$376$159,673
96 ($906)$528$377$159,296
Year 9 - 97 ($906)$527$379$158,917
98 ($906)$526$380$158,537
99 ($906)$524$381$158,156
100 ($906)$523$382$157,773
101 ($906)$522$384$157,390
102 ($906)$521$385$157,005
103 ($906)$519$386$156,618
104 ($906)$518$388$156,231
105 ($906)$517$389$155,842
106 ($906)$516$390$155,452
107 ($906)$514$391$155,060
108 ($906)$513$393$154,668
Year 10 - 109 ($906)$512$394$154,274
110 ($906)$510$395$153,878
111 ($906)$509$397$153,482
112 ($906)$508$398$153,084
113 ($906)$506$399$152,684
114 ($906)$505$401$152,284
115 ($906)$504$402$151,882
116 ($906)$502$403$151,479
117 ($906)$501$405$151,074
118 ($906)$500$406$150,668
119 ($906)$498$407$150,261
120 ($906)$497$409$149,852
Year 11 - 121 ($906)$496$410$149,442
122 ($906)$494$411$149,031
123 ($906)$493$413$148,618
124 ($906)$492$414$148,204
125 ($906)$490$415$147,789
126 ($906)$489$417$147,372
127 ($906)$488$418$146,954
128 ($906)$486$420$146,535
129 ($906)$485$421$146,114
130 ($906)$483$422$145,691
131 ($906)$482$424$145,268
132 ($906)$481$425$144,842
Year 12 - 133 ($906)$479$427$144,416
134 ($906)$478$428$143,988
135 ($906)$476$429$143,559
136 ($906)$475$431$143,128
137 ($906)$474$432$142,696
138 ($906)$472$434$142,262
139 ($906)$471$435$141,827
140 ($906)$469$436$141,391
141 ($906)$468$438$140,953
142 ($906)$466$439$140,513
143 ($906)$465$441$140,072
144 ($906)$463$442$139,630
Year 13 - 145 ($906)$462$444$139,186
146 ($906)$460$445$138,741
147 ($906)$459$447$138,294
148 ($906)$458$448$137,846
149 ($906)$456$450$137,397
150 ($906)$455$451$136,945
151 ($906)$453$453$136,493
152 ($906)$452$454$136,039
153 ($906)$450$456$135,583
154 ($906)$449$457$135,126
155 ($906)$447$459$134,667
156 ($906)$446$460$134,207
Year 14 - 157 ($906)$444$462$133,745
158 ($906)$442$463$133,282
159 ($906)$441$465$132,817
160 ($906)$439$466$132,351
161 ($906)$438$468$131,883
162 ($906)$436$469$131,414
163 ($906)$435$471$130,943
164 ($906)$433$473$130,470
165 ($906)$432$474$129,996
166 ($906)$430$476$129,520
167 ($906)$428$477$129,043
168 ($906)$427$479$128,564
Year 15 - 169 ($906)$425$480$128,084
170 ($906)$424$482$127,602
171 ($906)$422$484$127,119
172 ($906)$421$485$126,633
173 ($906)$419$487$126,147
174 ($906)$417$488$125,658
175 ($906)$416$490$125,168
176 ($906)$414$492$124,677
177 ($906)$412$493$124,183
178 ($906)$411$495$123,689
179 ($906)$409$497$123,192
180 ($906)$408$498$122,694
Year 16 - 181 ($906)$406$500$122,194
182 ($906)$404$501$121,693
183 ($906)$403$503$121,190
184 ($906)$401$505$120,685
185 ($906)$399$506$120,178
186 ($906)$398$508$119,670
187 ($906)$396$510$119,160
188 ($906)$394$511$118,649
189 ($906)$393$513$118,136
190 ($906)$391$515$117,621
191 ($906)$389$517$117,104
192 ($906)$387$518$116,586
Year 17 - 193 ($906)$386$520$116,066
194 ($906)$384$522$115,544
195 ($906)$382$523$115,021
196 ($906)$381$525$114,496
197 ($906)$379$527$113,969
198 ($906)$377$529$113,440
199 ($906)$375$530$112,910
200 ($906)$374$532$112,378
201 ($906)$372$534$111,844
202 ($906)$370$536$111,308
203 ($906)$368$537$110,770
204 ($906)$366$539$110,231
Year 18 - 205 ($906)$365$541$109,690
206 ($906)$363$543$109,147
207 ($906)$361$545$108,603
208 ($906)$359$546$108,056
209 ($906)$357$548$107,508
210 ($906)$356$550$106,958
211 ($906)$354$552$106,406
212 ($906)$352$554$105,853
213 ($906)$350$556$105,297
214 ($906)$348$557$104,740
215 ($906)$347$559$104,180
216 ($906)$345$561$103,619
Year 19 - 217 ($906)$343$563$103,057
218 ($906)$341$565$102,492
219 ($906)$339$567$101,925
220 ($906)$337$569$101,357
221 ($906)$335$570$100,786
222 ($906)$333$572$100,214
223 ($906)$332$574$99,640
224 ($906)$330$576$99,064
225 ($906)$328$578$98,486
226 ($906)$326$580$97,906
227 ($906)$324$582$97,324
228 ($906)$322$584$96,740
Year 20 - 229 ($906)$320$586$96,155
230 ($906)$318$588$95,567
231 ($906)$316$590$94,978
232 ($906)$314$591$94,386
233 ($906)$312$593$93,793
234 ($906)$310$595$93,197
235 ($906)$308$597$92,600
236 ($906)$306$599$92,000
237 ($906)$304$601$91,399
238 ($906)$302$603$90,796
239 ($906)$300$605$90,190
240 ($906)$298$607$89,583
Year 21 - 241 ($906)$296$609$88,974
242 ($906)$294$611$88,362
243 ($906)$292$613$87,749
244 ($906)$290$615$87,134
245 ($906)$288$617$86,516
246 ($906)$286$619$85,897
247 ($906)$284$622$85,275
248 ($906)$282$624$84,652
249 ($906)$280$626$84,026
250 ($906)$278$628$83,398
251 ($906)$276$630$82,768
252 ($906)$274$632$82,137
Year 22 - 253 ($906)$272$634$81,503
254 ($906)$270$636$80,866
255 ($906)$268$638$80,228
256 ($906)$265$640$79,588
257 ($906)$263$642$78,946
258 ($906)$261$645$78,301
259 ($906)$259$647$77,654
260 ($906)$257$649$77,006
261 ($906)$255$651$76,355
262 ($906)$253$653$75,702
263 ($906)$250$655$75,046
264 ($906)$248$657$74,389
Year 23 - 265 ($906)$246$660$73,729
266 ($906)$244$662$73,067
267 ($906)$242$664$72,404
268 ($906)$240$666$71,737
269 ($906)$237$668$71,069
270 ($906)$235$671$70,398
271 ($906)$233$673$69,726
272 ($906)$231$675$69,051
273 ($906)$228$677$68,373
274 ($906)$226$680$67,694
275 ($906)$224$682$67,012
276 ($906)$222$684$66,328
Year 24 - 277 ($906)$219$686$65,642
278 ($906)$217$689$64,953
279 ($906)$215$691$64,262
280 ($906)$213$693$63,569
281 ($906)$210$695$62,874
282 ($906)$208$698$62,176
283 ($906)$206$700$61,476
284 ($906)$203$702$60,774
285 ($906)$201$705$60,069
286 ($906)$199$707$59,362
287 ($906)$196$709$58,653
288 ($906)$194$712$57,941
Year 25 - 289 ($906)$192$714$57,227
290 ($906)$189$716$56,511
291 ($906)$187$719$55,792
292 ($906)$185$721$55,071
293 ($906)$182$724$54,347
294 ($906)$180$726$53,621
295 ($906)$177$728$52,893
296 ($906)$175$731$52,162
297 ($906)$173$733$51,429
298 ($906)$170$736$50,694
299 ($906)$168$738$49,956
300 ($906)$165$740$49,215
Year 26 - 301 ($906)$163$743$48,472
302 ($906)$160$745$47,727
303 ($906)$158$748$46,979
304 ($906)$155$750$46,229
305 ($906)$153$753$45,476
306 ($906)$150$755$44,721
307 ($906)$148$758$43,963
308 ($906)$145$760$43,203
309 ($906)$143$763$42,440
310 ($906)$140$765$41,675
311 ($906)$138$768$40,907
312 ($906)$135$770$40,137
Year 27 - 313 ($906)$133$773$39,364
314 ($906)$130$775$38,588
315 ($906)$128$778$37,810
316 ($906)$125$781$37,030
317 ($906)$123$783$36,246
318 ($906)$120$786$35,461
319 ($906)$117$788$34,672
320 ($906)$115$791$33,881
321 ($906)$112$794$33,088
322 ($906)$109$796$32,291
323 ($906)$107$799$31,492
324 ($906)$104$802$30,691
Year 28 - 325 ($906)$102$804$29,887
326 ($906)$99$807$29,080
327 ($906)$96$810$28,270
328 ($906)$94$812$27,458
329 ($906)$91$815$26,643
330 ($906)$88$818$25,826
331 ($906)$85$820$25,006
332 ($906)$83$823$24,183
333 ($906)$80$826$23,357
334 ($906)$77$828$22,528
335 ($906)$75$831$21,697
336 ($906)$72$834$20,863
Year 29 - 337 ($906)$69$837$20,027
338 ($906)$66$839$19,187
339 ($906)$63$842$18,345
340 ($906)$61$845$17,500
341 ($906)$58$848$16,652
342 ($906)$55$851$15,801
343 ($906)$52$853$14,948
344 ($906)$49$856$14,092
345 ($906)$47$859$13,233
346 ($906)$44$862$12,371
347 ($906)$41$865$11,506
348 ($906)$38$868$10,638
Year 30 - 349 ($906)$35$871$9,768
350 ($906)$32$873$8,894
351 ($906)$29$876$8,018
352 ($906)$27$879$7,139
353 ($906)$24$882$6,257
354 ($906)$21$885$5,372
355 ($906)$18$888$4,484
356 ($906)$15$891$3,593
357 ($906)$12$894$2,699
358 ($906)$9$897$1,802
359 ($906)$6$900$903
360 ($906)$3$903$0
TOTALS$135,655$190,400$326,055

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.