« Back to all home prices

Mortgage Payment Schedule for a $245,000 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% ($49,000) 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
$923 360 $136,405 $332,405

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $245,000
Down Payment $49,000$196,000
Year 1 - 1 ($923)$635$288$195,712
2 ($923)$634$289$195,423
3 ($923)$633$290$195,133
4 ($923)$633$291$194,842
5 ($923)$632$292$194,551
6 ($923)$631$293$194,258
7 ($923)$630$294$193,964
8 ($923)$629$295$193,670
9 ($923)$628$296$193,374
10 ($923)$627$296$193,078
11 ($923)$626$297$192,780
12 ($923)$625$298$192,482
Year 2 - 13 ($923)$624$299$192,183
14 ($923)$623$300$191,882
15 ($923)$622$301$191,581
16 ($923)$621$302$191,279
17 ($923)$620$303$190,975
18 ($923)$619$304$190,671
19 ($923)$618$305$190,366
20 ($923)$617$306$190,060
21 ($923)$616$307$189,752
22 ($923)$615$308$189,444
23 ($923)$614$309$189,135
24 ($923)$613$310$188,825
Year 3 - 25 ($923)$612$311$188,513
26 ($923)$611$312$188,201
27 ($923)$610$313$187,888
28 ($923)$609$314$187,574
29 ($923)$608$315$187,258
30 ($923)$607$316$186,942
31 ($923)$606$317$186,625
32 ($923)$605$318$186,306
33 ($923)$604$319$185,987
34 ($923)$603$320$185,666
35 ($923)$602$321$185,345
36 ($923)$601$323$185,022
Year 4 - 37 ($923)$600$324$184,699
38 ($923)$599$325$184,374
39 ($923)$598$326$184,049
40 ($923)$597$327$183,722
41 ($923)$596$328$183,394
42 ($923)$595$329$183,065
43 ($923)$593$330$182,735
44 ($923)$592$331$182,404
45 ($923)$591$332$182,072
46 ($923)$590$333$181,739
47 ($923)$589$334$181,405
48 ($923)$588$335$181,070
Year 5 - 49 ($923)$587$336$180,733
50 ($923)$586$337$180,396
51 ($923)$585$339$180,057
52 ($923)$584$340$179,718
53 ($923)$583$341$179,377
54 ($923)$581$342$179,035
55 ($923)$580$343$178,692
56 ($923)$579$344$178,348
57 ($923)$578$345$178,003
58 ($923)$577$346$177,656
59 ($923)$576$347$177,309
60 ($923)$575$349$176,960
Year 6 - 61 ($923)$574$350$176,611
62 ($923)$573$351$176,260
63 ($923)$571$352$175,908
64 ($923)$570$353$175,555
65 ($923)$569$354$175,200
66 ($923)$568$355$174,845
67 ($923)$567$357$174,488
68 ($923)$566$358$174,131
69 ($923)$564$359$173,772
70 ($923)$563$360$173,412
71 ($923)$562$361$173,051
72 ($923)$561$362$172,688
Year 7 - 73 ($923)$560$364$172,325
74 ($923)$559$365$171,960
75 ($923)$557$366$171,594
76 ($923)$556$367$171,227
77 ($923)$555$368$170,859
78 ($923)$554$369$170,489
79 ($923)$553$371$170,119
80 ($923)$551$372$169,747
81 ($923)$550$373$169,374
82 ($923)$549$374$168,999
83 ($923)$548$376$168,624
84 ($923)$547$377$168,247
Year 8 - 85 ($923)$545$378$167,869
86 ($923)$544$379$167,490
87 ($923)$543$380$167,110
88 ($923)$542$382$166,728
89 ($923)$540$383$166,345
90 ($923)$539$384$165,961
91 ($923)$538$385$165,576
92 ($923)$537$387$165,189
93 ($923)$535$388$164,801
94 ($923)$534$389$164,412
95 ($923)$533$390$164,022
96 ($923)$532$392$163,630
Year 9 - 97 ($923)$530$393$163,237
98 ($923)$529$394$162,843
99 ($923)$528$395$162,447
100 ($923)$527$397$162,051
101 ($923)$525$398$161,653
102 ($923)$524$399$161,253
103 ($923)$523$401$160,853
104 ($923)$521$402$160,451
105 ($923)$520$403$160,048
106 ($923)$519$405$159,643
107 ($923)$518$406$159,237
108 ($923)$516$407$158,830
Year 10 - 109 ($923)$515$408$158,422
110 ($923)$514$410$158,012
111 ($923)$512$411$157,601
112 ($923)$511$412$157,188
113 ($923)$510$414$156,774
114 ($923)$508$415$156,359
115 ($923)$507$416$155,943
116 ($923)$506$418$155,525
117 ($923)$504$419$155,106
118 ($923)$503$421$154,685
119 ($923)$501$422$154,263
120 ($923)$500$423$153,840
Year 11 - 121 ($923)$499$425$153,415
122 ($923)$497$426$152,989
123 ($923)$496$427$152,562
124 ($923)$495$429$152,133
125 ($923)$493$430$151,703
126 ($923)$492$432$151,271
127 ($923)$490$433$150,838
128 ($923)$489$434$150,404
129 ($923)$488$436$149,968
130 ($923)$486$437$149,531
131 ($923)$485$439$149,092
132 ($923)$483$440$148,652
Year 12 - 133 ($923)$482$441$148,211
134 ($923)$480$443$147,768
135 ($923)$479$444$147,324
136 ($923)$478$446$146,878
137 ($923)$476$447$146,431
138 ($923)$475$449$145,982
139 ($923)$473$450$145,532
140 ($923)$472$452$145,080
141 ($923)$470$453$144,627
142 ($923)$469$455$144,173
143 ($923)$467$456$143,717
144 ($923)$466$457$143,259
Year 13 - 145 ($923)$464$459$142,800
146 ($923)$463$460$142,340
147 ($923)$461$462$141,878
148 ($923)$460$463$141,415
149 ($923)$458$465$140,950
150 ($923)$457$466$140,483
151 ($923)$455$468$140,015
152 ($923)$454$469$139,546
153 ($923)$452$471$139,075
154 ($923)$451$473$138,602
155 ($923)$449$474$138,128
156 ($923)$448$476$137,653
Year 14 - 157 ($923)$446$477$137,175
158 ($923)$445$479$136,697
159 ($923)$443$480$136,217
160 ($923)$442$482$135,735
161 ($923)$440$483$135,251
162 ($923)$438$485$134,767
163 ($923)$437$486$134,280
164 ($923)$435$488$133,792
165 ($923)$434$490$133,302
166 ($923)$432$491$132,811
167 ($923)$431$493$132,318
168 ($923)$429$494$131,824
Year 15 - 169 ($923)$427$496$131,328
170 ($923)$426$498$130,830
171 ($923)$424$499$130,331
172 ($923)$422$501$129,830
173 ($923)$421$502$129,328
174 ($923)$419$504$128,824
175 ($923)$418$506$128,318
176 ($923)$416$507$127,810
177 ($923)$414$509$127,301
178 ($923)$413$511$126,791
179 ($923)$411$512$126,278
180 ($923)$409$514$125,764
Year 16 - 181 ($923)$408$516$125,249
182 ($923)$406$517$124,731
183 ($923)$404$519$124,212
184 ($923)$403$521$123,692
185 ($923)$401$522$123,169
186 ($923)$399$524$122,645
187 ($923)$398$526$122,120
188 ($923)$396$527$121,592
189 ($923)$394$529$121,063
190 ($923)$392$531$120,532
191 ($923)$391$533$119,999
192 ($923)$389$534$119,465
Year 17 - 193 ($923)$387$536$118,929
194 ($923)$386$538$118,391
195 ($923)$384$540$117,852
196 ($923)$382$541$117,310
197 ($923)$380$543$116,767
198 ($923)$379$545$116,222
199 ($923)$377$547$115,676
200 ($923)$375$548$115,127
201 ($923)$373$550$114,577
202 ($923)$371$552$114,025
203 ($923)$370$554$113,472
204 ($923)$368$556$112,916
Year 18 - 205 ($923)$366$557$112,359
206 ($923)$364$559$111,800
207 ($923)$362$561$111,239
208 ($923)$361$563$110,676
209 ($923)$359$565$110,111
210 ($923)$357$566$109,545
211 ($923)$355$568$108,977
212 ($923)$353$570$108,407
213 ($923)$351$572$107,835
214 ($923)$350$574$107,261
215 ($923)$348$576$106,685
216 ($923)$346$578$106,108
Year 19 - 217 ($923)$344$579$105,528
218 ($923)$342$581$104,947
219 ($923)$340$583$104,364
220 ($923)$338$585$103,779
221 ($923)$336$587$103,192
222 ($923)$335$589$102,603
223 ($923)$333$591$102,012
224 ($923)$331$593$101,420
225 ($923)$329$595$100,825
226 ($923)$327$597$100,229
227 ($923)$325$598$99,630
228 ($923)$323$600$99,030
Year 20 - 229 ($923)$321$602$98,428
230 ($923)$319$604$97,823
231 ($923)$317$606$97,217
232 ($923)$315$608$96,609
233 ($923)$313$610$95,999
234 ($923)$311$612$95,387
235 ($923)$309$614$94,772
236 ($923)$307$616$94,156
237 ($923)$305$618$93,538
238 ($923)$303$620$92,918
239 ($923)$301$622$92,296
240 ($923)$299$624$91,672
Year 21 - 241 ($923)$297$626$91,046
242 ($923)$295$628$90,417
243 ($923)$293$630$89,787
244 ($923)$291$632$89,155
245 ($923)$289$634$88,521
246 ($923)$287$636$87,884
247 ($923)$285$638$87,246
248 ($923)$283$641$86,605
249 ($923)$281$643$85,963
250 ($923)$279$645$85,318
251 ($923)$277$647$84,671
252 ($923)$274$649$84,022
Year 22 - 253 ($923)$272$651$83,371
254 ($923)$270$653$82,718
255 ($923)$268$655$82,063
256 ($923)$266$657$81,406
257 ($923)$264$659$80,746
258 ($923)$262$662$80,085
259 ($923)$260$664$79,421
260 ($923)$257$666$78,755
261 ($923)$255$668$78,087
262 ($923)$253$670$77,417
263 ($923)$251$672$76,744
264 ($923)$249$675$76,070
Year 23 - 265 ($923)$247$677$75,393
266 ($923)$244$679$74,714
267 ($923)$242$681$74,033
268 ($923)$240$683$73,350
269 ($923)$238$686$72,664
270 ($923)$236$688$71,976
271 ($923)$233$690$71,286
272 ($923)$231$692$70,594
273 ($923)$229$695$69,899
274 ($923)$227$697$69,203
275 ($923)$224$699$68,504
276 ($923)$222$701$67,802
Year 24 - 277 ($923)$220$704$67,099
278 ($923)$218$706$66,393
279 ($923)$215$708$65,685
280 ($923)$213$710$64,974
281 ($923)$211$713$64,262
282 ($923)$208$715$63,547
283 ($923)$206$717$62,829
284 ($923)$204$720$62,110
285 ($923)$201$722$61,388
286 ($923)$199$724$60,663
287 ($923)$197$727$59,937
288 ($923)$194$729$59,207
Year 25 - 289 ($923)$192$731$58,476
290 ($923)$190$734$57,742
291 ($923)$187$736$57,006
292 ($923)$185$739$56,268
293 ($923)$182$741$55,527
294 ($923)$180$743$54,783
295 ($923)$178$746$54,037
296 ($923)$175$748$53,289
297 ($923)$173$751$52,539
298 ($923)$170$753$51,786
299 ($923)$168$755$51,030
300 ($923)$165$758$50,272
Year 26 - 301 ($923)$163$760$49,512
302 ($923)$161$763$48,749
303 ($923)$158$765$47,984
304 ($923)$156$768$47,216
305 ($923)$153$770$46,446
306 ($923)$151$773$45,673
307 ($923)$148$775$44,898
308 ($923)$146$778$44,120
309 ($923)$143$780$43,339
310 ($923)$140$783$42,557
311 ($923)$138$785$41,771
312 ($923)$135$788$40,983
Year 27 - 313 ($923)$133$790$40,193
314 ($923)$130$793$39,400
315 ($923)$128$796$38,604
316 ($923)$125$798$37,806
317 ($923)$123$801$37,005
318 ($923)$120$803$36,202
319 ($923)$117$806$35,396
320 ($923)$115$809$34,587
321 ($923)$112$811$33,776
322 ($923)$109$814$32,962
323 ($923)$107$816$32,146
324 ($923)$104$819$31,326
Year 28 - 325 ($923)$102$822$30,505
326 ($923)$99$824$29,680
327 ($923)$96$827$28,853
328 ($923)$94$830$28,023
329 ($923)$91$833$27,191
330 ($923)$88$835$26,355
331 ($923)$85$838$25,518
332 ($923)$83$841$24,677
333 ($923)$80$843$23,834
334 ($923)$77$846$22,987
335 ($923)$75$849$22,139
336 ($923)$72$852$21,287
Year 29 - 337 ($923)$69$854$20,433
338 ($923)$66$857$19,576
339 ($923)$63$860$18,716
340 ($923)$61$863$17,853
341 ($923)$58$865$16,988
342 ($923)$55$868$16,119
343 ($923)$52$871$15,248
344 ($923)$49$874$14,374
345 ($923)$47$877$13,498
346 ($923)$44$880$12,618
347 ($923)$41$882$11,735
348 ($923)$38$885$10,850
Year 30 - 349 ($923)$35$888$9,962
350 ($923)$32$891$9,071
351 ($923)$29$894$8,177
352 ($923)$27$897$7,280
353 ($923)$24$900$6,380
354 ($923)$21$903$5,478
355 ($923)$18$906$4,572
356 ($923)$15$909$3,664
357 ($923)$12$911$2,752
358 ($923)$9$914$1,838
359 ($923)$6$917$920
360 ($923)$3$920$0
TOTALS$136,405$196,000$332,405

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.