« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($49,200) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$943 360 $142,666 $339,466

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $246,000
Down Payment $49,200$196,800
Year 1 - 1 ($943)$661$282$196,518
2 ($943)$660$283$196,235
3 ($943)$659$284$195,951
4 ($943)$658$285$195,666
5 ($943)$657$286$195,380
6 ($943)$656$287$195,093
7 ($943)$655$288$194,806
8 ($943)$654$289$194,517
9 ($943)$653$290$194,227
10 ($943)$652$291$193,937
11 ($943)$651$292$193,645
12 ($943)$650$293$193,352
Year 2 - 13 ($943)$649$294$193,059
14 ($943)$648$295$192,764
15 ($943)$647$296$192,468
16 ($943)$646$297$192,172
17 ($943)$645$298$191,874
18 ($943)$644$299$191,576
19 ($943)$643$300$191,276
20 ($943)$642$301$190,976
21 ($943)$641$302$190,674
22 ($943)$640$303$190,371
23 ($943)$639$304$190,068
24 ($943)$638$305$189,763
Year 3 - 25 ($943)$637$306$189,457
26 ($943)$636$307$189,151
27 ($943)$635$308$188,843
28 ($943)$634$309$188,534
29 ($943)$633$310$188,224
30 ($943)$632$311$187,914
31 ($943)$631$312$187,602
32 ($943)$630$313$187,289
33 ($943)$629$314$186,975
34 ($943)$628$315$186,660
35 ($943)$627$316$186,344
36 ($943)$626$317$186,026
Year 4 - 37 ($943)$625$318$185,708
38 ($943)$624$319$185,389
39 ($943)$623$320$185,069
40 ($943)$622$321$184,747
41 ($943)$620$323$184,425
42 ($943)$619$324$184,101
43 ($943)$618$325$183,776
44 ($943)$617$326$183,451
45 ($943)$616$327$183,124
46 ($943)$615$328$182,796
47 ($943)$614$329$182,467
48 ($943)$613$330$182,136
Year 5 - 49 ($943)$612$331$181,805
50 ($943)$611$332$181,473
51 ($943)$609$334$181,139
52 ($943)$608$335$180,805
53 ($943)$607$336$180,469
54 ($943)$606$337$180,132
55 ($943)$605$338$179,794
56 ($943)$604$339$179,455
57 ($943)$603$340$179,115
58 ($943)$602$341$178,773
59 ($943)$600$343$178,431
60 ($943)$599$344$178,087
Year 6 - 61 ($943)$598$345$177,742
62 ($943)$597$346$177,396
63 ($943)$596$347$177,049
64 ($943)$595$348$176,700
65 ($943)$593$350$176,351
66 ($943)$592$351$176,000
67 ($943)$591$352$175,648
68 ($943)$590$353$175,295
69 ($943)$589$354$174,941
70 ($943)$588$355$174,585
71 ($943)$586$357$174,229
72 ($943)$585$358$173,871
Year 7 - 73 ($943)$584$359$173,512
74 ($943)$583$360$173,152
75 ($943)$582$361$172,790
76 ($943)$580$363$172,427
77 ($943)$579$364$172,064
78 ($943)$578$365$171,698
79 ($943)$577$366$171,332
80 ($943)$575$368$170,965
81 ($943)$574$369$170,596
82 ($943)$573$370$170,226
83 ($943)$572$371$169,854
84 ($943)$570$373$169,482
Year 8 - 85 ($943)$569$374$169,108
86 ($943)$568$375$168,733
87 ($943)$567$376$168,357
88 ($943)$565$378$167,979
89 ($943)$564$379$167,600
90 ($943)$563$380$167,220
91 ($943)$562$381$166,839
92 ($943)$560$383$166,456
93 ($943)$559$384$166,072
94 ($943)$558$385$165,687
95 ($943)$556$387$165,301
96 ($943)$555$388$164,913
Year 9 - 97 ($943)$554$389$164,524
98 ($943)$553$390$164,133
99 ($943)$551$392$163,741
100 ($943)$550$393$163,348
101 ($943)$549$394$162,954
102 ($943)$547$396$162,558
103 ($943)$546$397$162,161
104 ($943)$545$398$161,763
105 ($943)$543$400$161,363
106 ($943)$542$401$160,962
107 ($943)$541$402$160,560
108 ($943)$539$404$160,156
Year 10 - 109 ($943)$538$405$159,751
110 ($943)$536$406$159,344
111 ($943)$535$408$158,937
112 ($943)$534$409$158,527
113 ($943)$532$411$158,117
114 ($943)$531$412$157,705
115 ($943)$530$413$157,291
116 ($943)$528$415$156,877
117 ($943)$527$416$156,461
118 ($943)$525$418$156,043
119 ($943)$524$419$155,624
120 ($943)$523$420$155,204
Year 11 - 121 ($943)$521$422$154,782
122 ($943)$520$423$154,359
123 ($943)$518$425$153,934
124 ($943)$517$426$153,508
125 ($943)$516$427$153,081
126 ($943)$514$429$152,652
127 ($943)$513$430$152,222
128 ($943)$511$432$151,790
129 ($943)$510$433$151,357
130 ($943)$508$435$150,922
131 ($943)$507$436$150,486
132 ($943)$505$438$150,049
Year 12 - 133 ($943)$504$439$149,609
134 ($943)$502$441$149,169
135 ($943)$501$442$148,727
136 ($943)$499$443$148,283
137 ($943)$498$445$147,839
138 ($943)$496$446$147,392
139 ($943)$495$448$146,944
140 ($943)$493$449$146,495
141 ($943)$492$451$146,044
142 ($943)$490$452$145,591
143 ($943)$489$454$145,137
144 ($943)$487$456$144,682
Year 13 - 145 ($943)$486$457$144,224
146 ($943)$484$459$143,766
147 ($943)$483$460$143,306
148 ($943)$481$462$142,844
149 ($943)$480$463$142,381
150 ($943)$478$465$141,916
151 ($943)$477$466$141,450
152 ($943)$475$468$140,982
153 ($943)$473$469$140,512
154 ($943)$472$471$140,041
155 ($943)$470$473$139,568
156 ($943)$469$474$139,094
Year 14 - 157 ($943)$467$476$138,618
158 ($943)$466$477$138,141
159 ($943)$464$479$137,662
160 ($943)$462$481$137,181
161 ($943)$461$482$136,699
162 ($943)$459$484$136,215
163 ($943)$457$486$135,730
164 ($943)$456$487$135,243
165 ($943)$454$489$134,754
166 ($943)$453$490$134,263
167 ($943)$451$492$133,771
168 ($943)$449$494$133,278
Year 15 - 169 ($943)$448$495$132,782
170 ($943)$446$497$132,285
171 ($943)$444$499$131,786
172 ($943)$443$500$131,286
173 ($943)$441$502$130,784
174 ($943)$439$504$130,280
175 ($943)$438$505$129,775
176 ($943)$436$507$129,268
177 ($943)$434$509$128,759
178 ($943)$432$511$128,248
179 ($943)$431$512$127,736
180 ($943)$429$514$127,222
Year 16 - 181 ($943)$427$516$126,706
182 ($943)$426$517$126,189
183 ($943)$424$519$125,670
184 ($943)$422$521$125,149
185 ($943)$420$523$124,626
186 ($943)$419$524$124,102
187 ($943)$417$526$123,576
188 ($943)$415$528$123,048
189 ($943)$413$530$122,518
190 ($943)$411$532$121,986
191 ($943)$410$533$121,453
192 ($943)$408$535$120,918
Year 17 - 193 ($943)$406$537$120,381
194 ($943)$404$539$119,842
195 ($943)$402$540$119,302
196 ($943)$401$542$118,760
197 ($943)$399$544$118,216
198 ($943)$397$546$117,670
199 ($943)$395$548$117,122
200 ($943)$393$550$116,572
201 ($943)$391$551$116,021
202 ($943)$390$553$115,467
203 ($943)$388$555$114,912
204 ($943)$386$557$114,355
Year 18 - 205 ($943)$384$559$113,796
206 ($943)$382$561$113,235
207 ($943)$380$563$112,673
208 ($943)$378$565$112,108
209 ($943)$376$566$111,542
210 ($943)$375$568$110,973
211 ($943)$373$570$110,403
212 ($943)$371$572$109,831
213 ($943)$369$574$109,257
214 ($943)$367$576$108,681
215 ($943)$365$578$108,103
216 ($943)$363$580$107,523
Year 19 - 217 ($943)$361$582$106,941
218 ($943)$359$584$106,357
219 ($943)$357$586$105,771
220 ($943)$355$588$105,184
221 ($943)$353$590$104,594
222 ($943)$351$592$104,002
223 ($943)$349$594$103,409
224 ($943)$347$596$102,813
225 ($943)$345$598$102,215
226 ($943)$343$600$101,616
227 ($943)$341$602$101,014
228 ($943)$339$604$100,410
Year 20 - 229 ($943)$337$606$99,804
230 ($943)$335$608$99,197
231 ($943)$333$610$98,587
232 ($943)$331$612$97,975
233 ($943)$329$614$97,361
234 ($943)$327$616$96,745
235 ($943)$325$618$96,127
236 ($943)$323$620$95,507
237 ($943)$321$622$94,885
238 ($943)$319$624$94,260
239 ($943)$317$626$93,634
240 ($943)$314$629$93,005
Year 21 - 241 ($943)$312$631$92,375
242 ($943)$310$633$91,742
243 ($943)$308$635$91,107
244 ($943)$306$637$90,470
245 ($943)$304$639$89,831
246 ($943)$302$641$89,190
247 ($943)$300$643$88,546
248 ($943)$297$646$87,901
249 ($943)$295$648$87,253
250 ($943)$293$650$86,603
251 ($943)$291$652$85,951
252 ($943)$289$654$85,297
Year 22 - 253 ($943)$286$657$84,640
254 ($943)$284$659$83,981
255 ($943)$282$661$83,320
256 ($943)$280$663$82,657
257 ($943)$278$665$81,992
258 ($943)$275$668$81,324
259 ($943)$273$670$80,654
260 ($943)$271$672$79,982
261 ($943)$269$674$79,308
262 ($943)$266$677$78,631
263 ($943)$264$679$77,952
264 ($943)$262$681$77,271
Year 23 - 265 ($943)$260$683$76,588
266 ($943)$257$686$75,902
267 ($943)$255$688$75,214
268 ($943)$253$690$74,524
269 ($943)$250$693$73,831
270 ($943)$248$695$73,136
271 ($943)$246$697$72,439
272 ($943)$243$700$71,739
273 ($943)$241$702$71,037
274 ($943)$239$704$70,333
275 ($943)$236$707$69,626
276 ($943)$234$709$68,917
Year 24 - 277 ($943)$231$712$68,205
278 ($943)$229$714$67,491
279 ($943)$227$716$66,775
280 ($943)$224$719$66,056
281 ($943)$222$721$65,335
282 ($943)$219$724$64,612
283 ($943)$217$726$63,886
284 ($943)$215$728$63,157
285 ($943)$212$731$62,426
286 ($943)$210$733$61,693
287 ($943)$207$736$60,957
288 ($943)$205$738$60,219
Year 25 - 289 ($943)$202$741$59,478
290 ($943)$200$743$58,735
291 ($943)$197$746$57,989
292 ($943)$195$748$57,241
293 ($943)$192$751$56,490
294 ($943)$190$753$55,737
295 ($943)$187$756$54,981
296 ($943)$185$758$54,223
297 ($943)$182$761$53,462
298 ($943)$180$763$52,699
299 ($943)$177$766$51,933
300 ($943)$174$769$51,164
Year 26 - 301 ($943)$172$771$50,393
302 ($943)$169$774$49,619
303 ($943)$167$776$48,843
304 ($943)$164$779$48,064
305 ($943)$161$782$47,283
306 ($943)$159$784$46,498
307 ($943)$156$787$45,712
308 ($943)$154$789$44,922
309 ($943)$151$792$44,130
310 ($943)$148$795$43,335
311 ($943)$146$797$42,538
312 ($943)$143$800$41,738
Year 27 - 313 ($943)$140$803$40,935
314 ($943)$137$805$40,130
315 ($943)$135$808$39,321
316 ($943)$132$811$38,510
317 ($943)$129$814$37,697
318 ($943)$127$816$36,880
319 ($943)$124$819$36,061
320 ($943)$121$822$35,239
321 ($943)$118$825$34,415
322 ($943)$116$827$33,587
323 ($943)$113$830$32,757
324 ($943)$110$833$31,924
Year 28 - 325 ($943)$107$836$31,089
326 ($943)$104$839$30,250
327 ($943)$102$841$29,409
328 ($943)$99$844$28,564
329 ($943)$96$847$27,717
330 ($943)$93$850$26,868
331 ($943)$90$853$26,015
332 ($943)$87$856$25,159
333 ($943)$84$858$24,301
334 ($943)$82$861$23,439
335 ($943)$79$864$22,575
336 ($943)$76$867$21,708
Year 29 - 337 ($943)$73$870$20,838
338 ($943)$70$873$19,965
339 ($943)$67$876$19,089
340 ($943)$64$879$18,210
341 ($943)$61$882$17,328
342 ($943)$58$885$16,444
343 ($943)$55$888$15,556
344 ($943)$52$891$14,665
345 ($943)$49$894$13,772
346 ($943)$46$897$12,875
347 ($943)$43$900$11,975
348 ($943)$40$903$11,072
Year 30 - 349 ($943)$37$906$10,167
350 ($943)$34$909$9,258
351 ($943)$31$912$8,346
352 ($943)$28$915$7,431
353 ($943)$25$918$6,513
354 ($943)$22$921$5,592
355 ($943)$19$924$4,668
356 ($943)$16$927$3,740
357 ($943)$13$930$2,810
358 ($943)$9$934$1,876
359 ($943)$6$937$940
360 ($943)$3$940$0
TOTALS$142,666$196,800$339,466

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.