« Back to all home prices

Mortgage Payment Schedule for a $246,000 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% ($49,200) 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
$983 360 $157,143 $353,943

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $246,000
Down Payment $49,200$196,800
Year 1 - 1 ($983)$718$265$196,535
2 ($983)$717$266$196,269
3 ($983)$716$267$196,003
4 ($983)$715$268$195,735
5 ($983)$714$269$195,466
6 ($983)$713$270$195,196
7 ($983)$712$271$194,926
8 ($983)$711$272$194,654
9 ($983)$710$273$194,381
10 ($983)$709$274$194,108
11 ($983)$708$275$193,833
12 ($983)$707$276$193,557
Year 2 - 13 ($983)$706$277$193,280
14 ($983)$705$278$193,003
15 ($983)$704$279$192,724
16 ($983)$703$280$192,444
17 ($983)$702$281$192,164
18 ($983)$701$282$191,882
19 ($983)$700$283$191,599
20 ($983)$699$284$191,315
21 ($983)$698$285$191,030
22 ($983)$697$286$190,744
23 ($983)$696$287$190,457
24 ($983)$695$288$190,169
Year 3 - 25 ($983)$694$289$189,880
26 ($983)$693$290$189,590
27 ($983)$692$291$189,299
28 ($983)$691$292$189,007
29 ($983)$690$293$188,714
30 ($983)$689$294$188,419
31 ($983)$688$295$188,124
32 ($983)$687$297$187,827
33 ($983)$686$298$187,530
34 ($983)$684$299$187,231
35 ($983)$683$300$186,931
36 ($983)$682$301$186,630
Year 4 - 37 ($983)$681$302$186,328
38 ($983)$680$303$186,025
39 ($983)$679$304$185,721
40 ($983)$678$305$185,416
41 ($983)$677$306$185,109
42 ($983)$676$308$184,802
43 ($983)$675$309$184,493
44 ($983)$673$310$184,183
45 ($983)$672$311$183,872
46 ($983)$671$312$183,560
47 ($983)$670$313$183,247
48 ($983)$669$314$182,933
Year 5 - 49 ($983)$668$315$182,617
50 ($983)$667$317$182,301
51 ($983)$665$318$181,983
52 ($983)$664$319$181,664
53 ($983)$663$320$181,344
54 ($983)$662$321$181,023
55 ($983)$661$322$180,700
56 ($983)$660$324$180,377
57 ($983)$658$325$180,052
58 ($983)$657$326$179,726
59 ($983)$656$327$179,399
60 ($983)$655$328$179,070
Year 6 - 61 ($983)$654$330$178,741
62 ($983)$652$331$178,410
63 ($983)$651$332$178,078
64 ($983)$650$333$177,745
65 ($983)$649$334$177,410
66 ($983)$648$336$177,075
67 ($983)$646$337$176,738
68 ($983)$645$338$176,400
69 ($983)$644$339$176,061
70 ($983)$643$341$175,720
71 ($983)$641$342$175,378
72 ($983)$640$343$175,035
Year 7 - 73 ($983)$639$344$174,691
74 ($983)$638$346$174,345
75 ($983)$636$347$173,999
76 ($983)$635$348$173,650
77 ($983)$634$349$173,301
78 ($983)$633$351$172,951
79 ($983)$631$352$172,599
80 ($983)$630$353$172,245
81 ($983)$629$354$171,891
82 ($983)$627$356$171,535
83 ($983)$626$357$171,178
84 ($983)$625$358$170,820
Year 8 - 85 ($983)$623$360$170,460
86 ($983)$622$361$170,099
87 ($983)$621$362$169,737
88 ($983)$620$364$169,373
89 ($983)$618$365$169,008
90 ($983)$617$366$168,642
91 ($983)$616$368$168,274
92 ($983)$614$369$167,905
93 ($983)$613$370$167,535
94 ($983)$612$372$167,163
95 ($983)$610$373$166,790
96 ($983)$609$374$166,416
Year 9 - 97 ($983)$607$376$166,040
98 ($983)$606$377$165,663
99 ($983)$605$379$165,284
100 ($983)$603$380$164,905
101 ($983)$602$381$164,523
102 ($983)$601$383$164,141
103 ($983)$599$384$163,757
104 ($983)$598$385$163,371
105 ($983)$596$387$162,984
106 ($983)$595$388$162,596
107 ($983)$593$390$162,206
108 ($983)$592$391$161,815
Year 10 - 109 ($983)$591$393$161,423
110 ($983)$589$394$161,029
111 ($983)$588$395$160,633
112 ($983)$586$397$160,236
113 ($983)$585$398$159,838
114 ($983)$583$400$159,438
115 ($983)$582$401$159,037
116 ($983)$580$403$158,634
117 ($983)$579$404$158,230
118 ($983)$578$406$157,825
119 ($983)$576$407$157,417
120 ($983)$575$409$157,009
Year 11 - 121 ($983)$573$410$156,599
122 ($983)$572$412$156,187
123 ($983)$570$413$155,774
124 ($983)$569$415$155,359
125 ($983)$567$416$154,943
126 ($983)$566$418$154,526
127 ($983)$564$419$154,107
128 ($983)$562$421$153,686
129 ($983)$561$422$153,264
130 ($983)$559$424$152,840
131 ($983)$558$425$152,415
132 ($983)$556$427$151,988
Year 12 - 133 ($983)$555$428$151,559
134 ($983)$553$430$151,129
135 ($983)$552$432$150,698
136 ($983)$550$433$150,265
137 ($983)$548$435$149,830
138 ($983)$547$436$149,394
139 ($983)$545$438$148,956
140 ($983)$544$439$148,516
141 ($983)$542$441$148,075
142 ($983)$540$443$147,632
143 ($983)$539$444$147,188
144 ($983)$537$446$146,742
Year 13 - 145 ($983)$536$448$146,295
146 ($983)$534$449$145,845
147 ($983)$532$451$145,395
148 ($983)$531$452$144,942
149 ($983)$529$454$144,488
150 ($983)$527$456$144,032
151 ($983)$526$457$143,575
152 ($983)$524$459$143,116
153 ($983)$522$461$142,655
154 ($983)$521$462$142,192
155 ($983)$519$464$141,728
156 ($983)$517$466$141,262
Year 14 - 157 ($983)$516$468$140,795
158 ($983)$514$469$140,325
159 ($983)$512$471$139,854
160 ($983)$510$473$139,382
161 ($983)$509$474$138,907
162 ($983)$507$476$138,431
163 ($983)$505$478$137,953
164 ($983)$504$480$137,474
165 ($983)$502$481$136,992
166 ($983)$500$483$136,509
167 ($983)$498$485$136,024
168 ($983)$496$487$135,537
Year 15 - 169 ($983)$495$488$135,049
170 ($983)$493$490$134,559
171 ($983)$491$492$134,067
172 ($983)$489$494$133,573
173 ($983)$488$496$133,077
174 ($983)$486$497$132,580
175 ($983)$484$499$132,081
176 ($983)$482$501$131,579
177 ($983)$480$503$131,077
178 ($983)$478$505$130,572
179 ($983)$477$507$130,065
180 ($983)$475$508$129,557
Year 16 - 181 ($983)$473$510$129,047
182 ($983)$471$512$128,534
183 ($983)$469$514$128,020
184 ($983)$467$516$127,504
185 ($983)$465$518$126,987
186 ($983)$464$520$126,467
187 ($983)$462$522$125,945
188 ($983)$460$523$125,422
189 ($983)$458$525$124,897
190 ($983)$456$527$124,369
191 ($983)$454$529$123,840
192 ($983)$452$531$123,309
Year 17 - 193 ($983)$450$533$122,776
194 ($983)$448$535$122,241
195 ($983)$446$537$121,704
196 ($983)$444$539$121,165
197 ($983)$442$541$120,624
198 ($983)$440$543$120,081
199 ($983)$438$545$119,536
200 ($983)$436$547$118,989
201 ($983)$434$549$118,440
202 ($983)$432$551$117,889
203 ($983)$430$553$117,337
204 ($983)$428$555$116,782
Year 18 - 205 ($983)$426$557$116,225
206 ($983)$424$559$115,666
207 ($983)$422$561$115,105
208 ($983)$420$563$114,542
209 ($983)$418$565$113,977
210 ($983)$416$567$113,410
211 ($983)$414$569$112,840
212 ($983)$412$571$112,269
213 ($983)$410$573$111,696
214 ($983)$408$575$111,120
215 ($983)$406$578$110,543
216 ($983)$403$580$109,963
Year 19 - 217 ($983)$401$582$109,381
218 ($983)$399$584$108,797
219 ($983)$397$586$108,211
220 ($983)$395$588$107,623
221 ($983)$393$590$107,033
222 ($983)$391$593$106,440
223 ($983)$389$595$105,845
224 ($983)$386$597$105,249
225 ($983)$384$599$104,649
226 ($983)$382$601$104,048
227 ($983)$380$603$103,445
228 ($983)$378$606$102,839
Year 20 - 229 ($983)$375$608$102,231
230 ($983)$373$610$101,621
231 ($983)$371$612$101,009
232 ($983)$369$614$100,395
233 ($983)$366$617$99,778
234 ($983)$364$619$99,159
235 ($983)$362$621$98,538
236 ($983)$360$624$97,914
237 ($983)$357$626$97,288
238 ($983)$355$628$96,660
239 ($983)$353$630$96,030
240 ($983)$351$633$95,397
Year 21 - 241 ($983)$348$635$94,762
242 ($983)$346$637$94,125
243 ($983)$344$640$93,485
244 ($983)$341$642$92,844
245 ($983)$339$644$92,199
246 ($983)$337$647$91,553
247 ($983)$334$649$90,904
248 ($983)$332$651$90,252
249 ($983)$329$654$89,598
250 ($983)$327$656$88,942
251 ($983)$325$659$88,284
252 ($983)$322$661$87,623
Year 22 - 253 ($983)$320$663$86,959
254 ($983)$317$666$86,294
255 ($983)$315$668$85,625
256 ($983)$313$671$84,955
257 ($983)$310$673$84,282
258 ($983)$308$676$83,606
259 ($983)$305$678$82,928
260 ($983)$303$680$82,248
261 ($983)$300$683$81,565
262 ($983)$298$685$80,879
263 ($983)$295$688$80,191
264 ($983)$293$690$79,501
Year 23 - 265 ($983)$290$693$78,808
266 ($983)$288$696$78,112
267 ($983)$285$698$77,414
268 ($983)$283$701$76,714
269 ($983)$280$703$76,010
270 ($983)$277$706$75,305
271 ($983)$275$708$74,596
272 ($983)$272$711$73,886
273 ($983)$270$713$73,172
274 ($983)$267$716$72,456
275 ($983)$264$719$71,737
276 ($983)$262$721$71,016
Year 24 - 277 ($983)$259$724$70,292
278 ($983)$257$727$69,565
279 ($983)$254$729$68,836
280 ($983)$251$732$68,104
281 ($983)$249$735$67,370
282 ($983)$246$737$66,632
283 ($983)$243$740$65,892
284 ($983)$241$743$65,150
285 ($983)$238$745$64,404
286 ($983)$235$748$63,656
287 ($983)$232$751$62,905
288 ($983)$230$754$62,152
Year 25 - 289 ($983)$227$756$61,395
290 ($983)$224$759$60,636
291 ($983)$221$762$59,875
292 ($983)$219$765$59,110
293 ($983)$216$767$58,342
294 ($983)$213$770$57,572
295 ($983)$210$773$56,799
296 ($983)$207$776$56,023
297 ($983)$204$779$55,245
298 ($983)$202$782$54,463
299 ($983)$199$784$53,679
300 ($983)$196$787$52,892
Year 26 - 301 ($983)$193$790$52,101
302 ($983)$190$793$51,308
303 ($983)$187$796$50,512
304 ($983)$184$799$49,714
305 ($983)$181$802$48,912
306 ($983)$179$805$48,107
307 ($983)$176$808$47,300
308 ($983)$173$811$46,489
309 ($983)$170$813$45,676
310 ($983)$167$816$44,859
311 ($983)$164$819$44,040
312 ($983)$161$822$43,217
Year 27 - 313 ($983)$158$825$42,392
314 ($983)$155$828$41,564
315 ($983)$152$831$40,732
316 ($983)$149$835$39,898
317 ($983)$146$838$39,060
318 ($983)$143$841$38,219
319 ($983)$140$844$37,376
320 ($983)$136$847$36,529
321 ($983)$133$850$35,679
322 ($983)$130$853$34,826
323 ($983)$127$856$33,970
324 ($983)$124$859$33,111
Year 28 - 325 ($983)$121$862$32,249
326 ($983)$118$865$31,383
327 ($983)$115$869$30,515
328 ($983)$111$872$29,643
329 ($983)$108$875$28,768
330 ($983)$105$878$27,890
331 ($983)$102$881$27,008
332 ($983)$99$885$26,124
333 ($983)$95$888$25,236
334 ($983)$92$891$24,345
335 ($983)$89$894$23,450
336 ($983)$86$898$22,553
Year 29 - 337 ($983)$82$901$21,652
338 ($983)$79$904$20,748
339 ($983)$76$907$19,840
340 ($983)$72$911$18,930
341 ($983)$69$914$18,016
342 ($983)$66$917$17,098
343 ($983)$62$921$16,177
344 ($983)$59$924$15,253
345 ($983)$56$927$14,326
346 ($983)$52$931$13,395
347 ($983)$49$934$12,461
348 ($983)$45$938$11,523
Year 30 - 349 ($983)$42$941$10,582
350 ($983)$39$945$9,637
351 ($983)$35$948$8,689
352 ($983)$32$951$7,738
353 ($983)$28$955$6,783
354 ($983)$25$958$5,824
355 ($983)$21$962$4,862
356 ($983)$18$965$3,897
357 ($983)$14$969$2,928
358 ($983)$11$972$1,956
359 ($983)$7$976$980
360 ($983)$4$980$0
TOTALS$157,143$196,800$353,943

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.