« Back to all home prices

Mortgage Payment Schedule for a $243,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($48,600) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$971 360 $155,226 $349,626

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $243,000
Down Payment $48,600$194,400
Year 1 - 1 ($971)$710$262$194,138
2 ($971)$709$263$193,876
3 ($971)$708$264$193,612
4 ($971)$707$264$193,348
5 ($971)$706$265$193,082
6 ($971)$705$266$192,816
7 ($971)$704$267$192,548
8 ($971)$703$268$192,280
9 ($971)$702$269$192,011
10 ($971)$701$270$191,740
11 ($971)$700$271$191,469
12 ($971)$699$272$191,197
Year 2 - 13 ($971)$698$273$190,923
14 ($971)$697$274$190,649
15 ($971)$696$275$190,374
16 ($971)$695$276$190,097
17 ($971)$694$277$189,820
18 ($971)$693$278$189,542
19 ($971)$692$279$189,262
20 ($971)$691$280$188,982
21 ($971)$690$281$188,701
22 ($971)$689$282$188,418
23 ($971)$688$283$188,135
24 ($971)$687$284$187,850
Year 3 - 25 ($971)$686$286$187,565
26 ($971)$685$287$187,278
27 ($971)$684$288$186,991
28 ($971)$683$289$186,702
29 ($971)$681$290$186,412
30 ($971)$680$291$186,121
31 ($971)$679$292$185,830
32 ($971)$678$293$185,537
33 ($971)$677$294$185,243
34 ($971)$676$295$184,948
35 ($971)$675$296$184,651
36 ($971)$674$297$184,354
Year 4 - 37 ($971)$673$298$184,056
38 ($971)$672$299$183,757
39 ($971)$671$300$183,456
40 ($971)$670$302$183,155
41 ($971)$669$303$182,852
42 ($971)$667$304$182,548
43 ($971)$666$305$182,243
44 ($971)$665$306$181,937
45 ($971)$664$307$181,630
46 ($971)$663$308$181,322
47 ($971)$662$309$181,013
48 ($971)$661$310$180,702
Year 5 - 49 ($971)$660$312$180,390
50 ($971)$658$313$180,078
51 ($971)$657$314$179,764
52 ($971)$656$315$179,449
53 ($971)$655$316$179,133
54 ($971)$654$317$178,815
55 ($971)$653$319$178,497
56 ($971)$652$320$178,177
57 ($971)$650$321$177,856
58 ($971)$649$322$177,534
59 ($971)$648$323$177,211
60 ($971)$647$324$176,887
Year 6 - 61 ($971)$646$326$176,561
62 ($971)$644$327$176,234
63 ($971)$643$328$175,906
64 ($971)$642$329$175,577
65 ($971)$641$330$175,247
66 ($971)$640$332$174,915
67 ($971)$638$333$174,583
68 ($971)$637$334$174,249
69 ($971)$636$335$173,914
70 ($971)$635$336$173,577
71 ($971)$634$338$173,240
72 ($971)$632$339$172,901
Year 7 - 73 ($971)$631$340$172,561
74 ($971)$630$341$172,219
75 ($971)$629$343$171,877
76 ($971)$627$344$171,533
77 ($971)$626$345$171,188
78 ($971)$625$346$170,841
79 ($971)$624$348$170,494
80 ($971)$622$349$170,145
81 ($971)$621$350$169,795
82 ($971)$620$351$169,443
83 ($971)$618$353$169,091
84 ($971)$617$354$168,737
Year 8 - 85 ($971)$616$355$168,381
86 ($971)$615$357$168,025
87 ($971)$613$358$167,667
88 ($971)$612$359$167,308
89 ($971)$611$361$166,947
90 ($971)$609$362$166,585
91 ($971)$608$363$166,222
92 ($971)$607$364$165,858
93 ($971)$605$366$165,492
94 ($971)$604$367$165,125
95 ($971)$603$368$164,756
96 ($971)$601$370$164,386
Year 9 - 97 ($971)$600$371$164,015
98 ($971)$599$373$163,643
99 ($971)$597$374$163,269
100 ($971)$596$375$162,894
101 ($971)$595$377$162,517
102 ($971)$593$378$162,139
103 ($971)$592$379$161,760
104 ($971)$590$381$161,379
105 ($971)$589$382$160,997
106 ($971)$588$384$160,613
107 ($971)$586$385$160,228
108 ($971)$585$386$159,842
Year 10 - 109 ($971)$583$388$159,454
110 ($971)$582$389$159,065
111 ($971)$581$391$158,674
112 ($971)$579$392$158,282
113 ($971)$578$393$157,889
114 ($971)$576$395$157,494
115 ($971)$575$396$157,098
116 ($971)$573$398$156,700
117 ($971)$572$399$156,301
118 ($971)$570$401$155,900
119 ($971)$569$402$155,498
120 ($971)$568$404$155,094
Year 11 - 121 ($971)$566$405$154,689
122 ($971)$565$407$154,282
123 ($971)$563$408$153,874
124 ($971)$562$410$153,465
125 ($971)$560$411$153,054
126 ($971)$559$413$152,641
127 ($971)$557$414$152,227
128 ($971)$556$416$151,812
129 ($971)$554$417$151,395
130 ($971)$553$419$150,976
131 ($971)$551$420$150,556
132 ($971)$550$422$150,134
Year 12 - 133 ($971)$548$423$149,711
134 ($971)$546$425$149,286
135 ($971)$545$426$148,860
136 ($971)$543$428$148,432
137 ($971)$542$429$148,003
138 ($971)$540$431$147,572
139 ($971)$539$433$147,139
140 ($971)$537$434$146,705
141 ($971)$535$436$146,269
142 ($971)$534$437$145,832
143 ($971)$532$439$145,393
144 ($971)$531$440$144,953
Year 13 - 145 ($971)$529$442$144,511
146 ($971)$527$444$144,067
147 ($971)$526$445$143,622
148 ($971)$524$447$143,175
149 ($971)$523$449$142,726
150 ($971)$521$450$142,276
151 ($971)$519$452$141,824
152 ($971)$518$454$141,370
153 ($971)$516$455$140,915
154 ($971)$514$457$140,458
155 ($971)$513$459$140,000
156 ($971)$511$460$139,540
Year 14 - 157 ($971)$509$462$139,078
158 ($971)$508$464$138,614
159 ($971)$506$465$138,149
160 ($971)$504$467$137,682
161 ($971)$503$469$137,213
162 ($971)$501$470$136,743
163 ($971)$499$472$136,271
164 ($971)$497$474$135,797
165 ($971)$496$476$135,322
166 ($971)$494$477$134,844
167 ($971)$492$479$134,365
168 ($971)$490$481$133,885
Year 15 - 169 ($971)$489$483$133,402
170 ($971)$487$484$132,918
171 ($971)$485$486$132,432
172 ($971)$483$488$131,944
173 ($971)$482$490$131,454
174 ($971)$480$491$130,963
175 ($971)$478$493$130,470
176 ($971)$476$495$129,975
177 ($971)$474$497$129,478
178 ($971)$473$499$128,979
179 ($971)$471$500$128,479
180 ($971)$469$502$127,977
Year 16 - 181 ($971)$467$504$127,473
182 ($971)$465$506$126,967
183 ($971)$463$508$126,459
184 ($971)$462$510$125,950
185 ($971)$460$511$125,438
186 ($971)$458$513$124,925
187 ($971)$456$515$124,410
188 ($971)$454$517$123,892
189 ($971)$452$519$123,373
190 ($971)$450$521$122,853
191 ($971)$448$523$122,330
192 ($971)$447$525$121,805
Year 17 - 193 ($971)$445$527$121,279
194 ($971)$443$529$120,750
195 ($971)$441$530$120,220
196 ($971)$439$532$119,687
197 ($971)$437$534$119,153
198 ($971)$435$536$118,617
199 ($971)$433$538$118,078
200 ($971)$431$540$117,538
201 ($971)$429$542$116,996
202 ($971)$427$544$116,452
203 ($971)$425$546$115,906
204 ($971)$423$548$115,358
Year 18 - 205 ($971)$421$550$114,807
206 ($971)$419$552$114,255
207 ($971)$417$554$113,701
208 ($971)$415$556$113,145
209 ($971)$413$558$112,587
210 ($971)$411$560$112,027
211 ($971)$409$562$111,464
212 ($971)$407$564$110,900
213 ($971)$405$566$110,333
214 ($971)$403$568$109,765
215 ($971)$401$571$109,194
216 ($971)$399$573$108,622
Year 19 - 217 ($971)$396$575$108,047
218 ($971)$394$577$107,470
219 ($971)$392$579$106,891
220 ($971)$390$581$106,310
221 ($971)$388$583$105,727
222 ($971)$386$585$105,142
223 ($971)$384$587$104,555
224 ($971)$382$590$103,965
225 ($971)$379$592$103,373
226 ($971)$377$594$102,779
227 ($971)$375$596$102,183
228 ($971)$373$598$101,585
Year 20 - 229 ($971)$371$600$100,985
230 ($971)$369$603$100,382
231 ($971)$366$605$99,777
232 ($971)$364$607$99,170
233 ($971)$362$609$98,561
234 ($971)$360$611$97,950
235 ($971)$358$614$97,336
236 ($971)$355$616$96,720
237 ($971)$353$618$96,102
238 ($971)$351$620$95,482
239 ($971)$349$623$94,859
240 ($971)$346$625$94,234
Year 21 - 241 ($971)$344$627$93,607
242 ($971)$342$630$92,977
243 ($971)$339$632$92,345
244 ($971)$337$634$91,711
245 ($971)$335$636$91,075
246 ($971)$332$639$90,436
247 ($971)$330$641$89,795
248 ($971)$328$643$89,152
249 ($971)$325$646$88,506
250 ($971)$323$648$87,858
251 ($971)$321$651$87,207
252 ($971)$318$653$86,554
Year 22 - 253 ($971)$316$655$85,899
254 ($971)$314$658$85,241
255 ($971)$311$660$84,581
256 ($971)$309$662$83,919
257 ($971)$306$665$83,254
258 ($971)$304$667$82,587
259 ($971)$301$670$81,917
260 ($971)$299$672$81,245
261 ($971)$297$675$80,570
262 ($971)$294$677$79,893
263 ($971)$292$680$79,213
264 ($971)$289$682$78,531
Year 23 - 265 ($971)$287$685$77,847
266 ($971)$284$687$77,160
267 ($971)$282$690$76,470
268 ($971)$279$692$75,778
269 ($971)$277$695$75,084
270 ($971)$274$697$74,386
271 ($971)$272$700$73,687
272 ($971)$269$702$72,984
273 ($971)$266$705$72,280
274 ($971)$264$707$71,572
275 ($971)$261$710$70,862
276 ($971)$259$713$70,150
Year 24 - 277 ($971)$256$715$69,435
278 ($971)$253$718$68,717
279 ($971)$251$720$67,997
280 ($971)$248$723$67,274
281 ($971)$246$726$66,548
282 ($971)$243$728$65,820
283 ($971)$240$731$65,089
284 ($971)$238$734$64,355
285 ($971)$235$736$63,619
286 ($971)$232$739$62,880
287 ($971)$230$742$62,138
288 ($971)$227$744$61,394
Year 25 - 289 ($971)$224$747$60,647
290 ($971)$221$750$59,897
291 ($971)$219$753$59,144
292 ($971)$216$755$58,389
293 ($971)$213$758$57,631
294 ($971)$210$761$56,870
295 ($971)$208$764$56,107
296 ($971)$205$766$55,340
297 ($971)$202$769$54,571
298 ($971)$199$772$53,799
299 ($971)$196$775$53,024
300 ($971)$194$778$52,246
Year 26 - 301 ($971)$191$780$51,466
302 ($971)$188$783$50,683
303 ($971)$185$786$49,896
304 ($971)$182$789$49,107
305 ($971)$179$792$48,315
306 ($971)$176$795$47,521
307 ($971)$173$798$46,723
308 ($971)$171$801$45,922
309 ($971)$168$804$45,119
310 ($971)$165$807$44,312
311 ($971)$162$809$43,503
312 ($971)$159$812$42,690
Year 27 - 313 ($971)$156$815$41,875
314 ($971)$153$818$41,057
315 ($971)$150$821$40,235
316 ($971)$147$824$39,411
317 ($971)$144$827$38,584
318 ($971)$141$830$37,753
319 ($971)$138$833$36,920
320 ($971)$135$836$36,083
321 ($971)$132$839$35,244
322 ($971)$129$843$34,401
323 ($971)$126$846$33,556
324 ($971)$122$849$32,707
Year 28 - 325 ($971)$119$852$31,855
326 ($971)$116$855$31,000
327 ($971)$113$858$30,142
328 ($971)$110$861$29,281
329 ($971)$107$864$28,417
330 ($971)$104$867$27,549
331 ($971)$101$871$26,679
332 ($971)$97$874$25,805
333 ($971)$94$877$24,928
334 ($971)$91$880$24,048
335 ($971)$88$883$23,164
336 ($971)$85$887$22,278
Year 29 - 337 ($971)$81$890$21,388
338 ($971)$78$893$20,495
339 ($971)$75$896$19,598
340 ($971)$72$900$18,699
341 ($971)$68$903$17,796
342 ($971)$65$906$16,890
343 ($971)$62$910$15,980
344 ($971)$58$913$15,067
345 ($971)$55$916$14,151
346 ($971)$52$920$13,232
347 ($971)$48$923$12,309
348 ($971)$45$926$11,382
Year 30 - 349 ($971)$42$930$10,453
350 ($971)$38$933$9,520
351 ($971)$35$936$8,583
352 ($971)$31$940$7,643
353 ($971)$28$943$6,700
354 ($971)$24$947$5,753
355 ($971)$21$950$4,803
356 ($971)$18$954$3,850
357 ($971)$14$957$2,892
358 ($971)$11$961$1,932
359 ($971)$7$964$968
360 ($971)$4$968$0
TOTALS$155,226$194,400$349,626

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.