« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($49,200) 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
$927 360 $136,962 $333,762

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $246,000
Down Payment $49,200$196,800
Year 1 - 1 ($927)$638$289$196,511
2 ($927)$637$290$196,221
3 ($927)$636$291$195,930
4 ($927)$635$292$195,638
5 ($927)$634$293$195,345
6 ($927)$633$294$195,051
7 ($927)$632$295$194,756
8 ($927)$631$296$194,460
9 ($927)$630$297$194,164
10 ($927)$629$298$193,866
11 ($927)$628$299$193,567
12 ($927)$627$300$193,268
Year 2 - 13 ($927)$627$301$192,967
14 ($927)$626$302$192,665
15 ($927)$625$303$192,363
16 ($927)$624$304$192,059
17 ($927)$623$305$191,755
18 ($927)$622$306$191,449
19 ($927)$621$307$191,143
20 ($927)$620$307$190,835
21 ($927)$619$308$190,527
22 ($927)$618$309$190,217
23 ($927)$617$310$189,907
24 ($927)$616$312$189,595
Year 3 - 25 ($927)$615$313$189,283
26 ($927)$614$314$188,969
27 ($927)$613$315$188,655
28 ($927)$612$316$188,339
29 ($927)$611$317$188,023
30 ($927)$610$318$187,705
31 ($927)$608$319$187,386
32 ($927)$607$320$187,067
33 ($927)$606$321$186,746
34 ($927)$605$322$186,424
35 ($927)$604$323$186,101
36 ($927)$603$324$185,778
Year 4 - 37 ($927)$602$325$185,453
38 ($927)$601$326$185,127
39 ($927)$600$327$184,800
40 ($927)$599$328$184,472
41 ($927)$598$329$184,143
42 ($927)$597$330$183,812
43 ($927)$596$331$183,481
44 ($927)$595$332$183,149
45 ($927)$594$333$182,815
46 ($927)$593$334$182,481
47 ($927)$592$336$182,145
48 ($927)$590$337$181,809
Year 5 - 49 ($927)$589$338$181,471
50 ($927)$588$339$181,132
51 ($927)$587$340$180,792
52 ($927)$586$341$180,451
53 ($927)$585$342$180,109
54 ($927)$584$343$179,766
55 ($927)$583$344$179,421
56 ($927)$582$345$179,076
57 ($927)$581$347$178,729
58 ($927)$579$348$178,381
59 ($927)$578$349$178,033
60 ($927)$577$350$177,683
Year 6 - 61 ($927)$576$351$177,331
62 ($927)$575$352$176,979
63 ($927)$574$353$176,626
64 ($927)$573$355$176,271
65 ($927)$571$356$175,916
66 ($927)$570$357$175,559
67 ($927)$569$358$175,201
68 ($927)$568$359$174,841
69 ($927)$567$360$174,481
70 ($927)$566$362$174,120
71 ($927)$564$363$173,757
72 ($927)$563$364$173,393
Year 7 - 73 ($927)$562$365$173,028
74 ($927)$561$366$172,662
75 ($927)$560$367$172,294
76 ($927)$559$369$171,926
77 ($927)$557$370$171,556
78 ($927)$556$371$171,185
79 ($927)$555$372$170,813
80 ($927)$554$373$170,439
81 ($927)$553$375$170,065
82 ($927)$551$376$169,689
83 ($927)$550$377$169,312
84 ($927)$549$378$168,934
Year 8 - 85 ($927)$548$379$168,554
86 ($927)$546$381$168,174
87 ($927)$545$382$167,792
88 ($927)$544$383$167,408
89 ($927)$543$384$167,024
90 ($927)$541$386$166,638
91 ($927)$540$387$166,251
92 ($927)$539$388$165,863
93 ($927)$538$389$165,474
94 ($927)$536$391$165,083
95 ($927)$535$392$164,691
96 ($927)$534$393$164,298
Year 9 - 97 ($927)$533$395$163,903
98 ($927)$531$396$163,507
99 ($927)$530$397$163,110
100 ($927)$529$398$162,712
101 ($927)$527$400$162,312
102 ($927)$526$401$161,911
103 ($927)$525$402$161,509
104 ($927)$524$404$161,106
105 ($927)$522$405$160,701
106 ($927)$521$406$160,295
107 ($927)$520$407$159,887
108 ($927)$518$409$159,478
Year 10 - 109 ($927)$517$410$159,068
110 ($927)$516$411$158,657
111 ($927)$514$413$158,244
112 ($927)$513$414$157,830
113 ($927)$512$415$157,414
114 ($927)$510$417$156,997
115 ($927)$509$418$156,579
116 ($927)$508$420$156,160
117 ($927)$506$421$155,739
118 ($927)$505$422$155,317
119 ($927)$503$424$154,893
120 ($927)$502$425$154,468
Year 11 - 121 ($927)$501$426$154,042
122 ($927)$499$428$153,614
123 ($927)$498$429$153,185
124 ($927)$497$431$152,754
125 ($927)$495$432$152,322
126 ($927)$494$433$151,889
127 ($927)$492$435$151,454
128 ($927)$491$436$151,018
129 ($927)$490$438$150,580
130 ($927)$488$439$150,141
131 ($927)$487$440$149,701
132 ($927)$485$442$149,259
Year 12 - 133 ($927)$484$443$148,816
134 ($927)$482$445$148,371
135 ($927)$481$446$147,925
136 ($927)$480$448$147,477
137 ($927)$478$449$147,028
138 ($927)$477$450$146,578
139 ($927)$475$452$146,126
140 ($927)$474$453$145,672
141 ($927)$472$455$145,218
142 ($927)$471$456$144,761
143 ($927)$469$458$144,303
144 ($927)$468$459$143,844
Year 13 - 145 ($927)$466$461$143,383
146 ($927)$465$462$142,921
147 ($927)$463$464$142,457
148 ($927)$462$465$141,992
149 ($927)$460$467$141,525
150 ($927)$459$468$141,057
151 ($927)$457$470$140,587
152 ($927)$456$471$140,115
153 ($927)$454$473$139,642
154 ($927)$453$474$139,168
155 ($927)$451$476$138,692
156 ($927)$450$478$138,214
Year 14 - 157 ($927)$448$479$137,735
158 ($927)$446$481$137,255
159 ($927)$445$482$136,773
160 ($927)$443$484$136,289
161 ($927)$442$485$135,804
162 ($927)$440$487$135,317
163 ($927)$439$488$134,828
164 ($927)$437$490$134,338
165 ($927)$435$492$133,846
166 ($927)$434$493$133,353
167 ($927)$432$495$132,858
168 ($927)$431$496$132,362
Year 15 - 169 ($927)$429$498$131,864
170 ($927)$427$500$131,364
171 ($927)$426$501$130,863
172 ($927)$424$503$130,360
173 ($927)$423$505$129,856
174 ($927)$421$506$129,349
175 ($927)$419$508$128,842
176 ($927)$418$509$128,332
177 ($927)$416$511$127,821
178 ($927)$414$513$127,308
179 ($927)$413$514$126,794
180 ($927)$411$516$126,278
Year 16 - 181 ($927)$409$518$125,760
182 ($927)$408$519$125,241
183 ($927)$406$521$124,719
184 ($927)$404$523$124,197
185 ($927)$403$525$123,672
186 ($927)$401$526$123,146
187 ($927)$399$528$122,618
188 ($927)$397$530$122,088
189 ($927)$396$531$121,557
190 ($927)$394$533$121,024
191 ($927)$392$535$120,489
192 ($927)$391$537$119,953
Year 17 - 193 ($927)$389$538$119,414
194 ($927)$387$540$118,874
195 ($927)$385$542$118,333
196 ($927)$384$544$117,789
197 ($927)$382$545$117,244
198 ($927)$380$547$116,697
199 ($927)$378$549$116,148
200 ($927)$377$551$115,597
201 ($927)$375$552$115,045
202 ($927)$373$554$114,491
203 ($927)$371$556$113,935
204 ($927)$369$558$113,377
Year 18 - 205 ($927)$368$560$112,817
206 ($927)$366$561$112,256
207 ($927)$364$563$111,693
208 ($927)$362$565$111,128
209 ($927)$360$567$110,561
210 ($927)$358$569$109,992
211 ($927)$357$571$109,422
212 ($927)$355$572$108,849
213 ($927)$353$574$108,275
214 ($927)$351$576$107,699
215 ($927)$349$578$107,121
216 ($927)$347$580$106,541
Year 19 - 217 ($927)$345$582$105,959
218 ($927)$343$584$105,376
219 ($927)$342$586$104,790
220 ($927)$340$587$104,203
221 ($927)$338$589$103,613
222 ($927)$336$591$103,022
223 ($927)$334$593$102,429
224 ($927)$332$595$101,834
225 ($927)$330$597$101,237
226 ($927)$328$599$100,638
227 ($927)$326$601$100,037
228 ($927)$324$603$99,434
Year 20 - 229 ($927)$322$605$98,829
230 ($927)$320$607$98,223
231 ($927)$318$609$97,614
232 ($927)$316$611$97,003
233 ($927)$314$613$96,391
234 ($927)$312$615$95,776
235 ($927)$310$617$95,159
236 ($927)$308$619$94,541
237 ($927)$306$621$93,920
238 ($927)$304$623$93,297
239 ($927)$302$625$92,673
240 ($927)$300$627$92,046
Year 21 - 241 ($927)$298$629$91,417
242 ($927)$296$631$90,786
243 ($927)$294$633$90,154
244 ($927)$292$635$89,519
245 ($927)$290$637$88,882
246 ($927)$288$639$88,243
247 ($927)$286$641$87,602
248 ($927)$284$643$86,959
249 ($927)$282$645$86,313
250 ($927)$280$647$85,666
251 ($927)$278$649$85,017
252 ($927)$276$652$84,365
Year 22 - 253 ($927)$273$654$83,712
254 ($927)$271$656$83,056
255 ($927)$269$658$82,398
256 ($927)$267$660$81,738
257 ($927)$265$662$81,076
258 ($927)$263$664$80,411
259 ($927)$261$666$79,745
260 ($927)$259$669$79,076
261 ($927)$256$671$78,406
262 ($927)$254$673$77,733
263 ($927)$252$675$77,058
264 ($927)$250$677$76,380
Year 23 - 265 ($927)$248$680$75,701
266 ($927)$245$682$75,019
267 ($927)$243$684$74,335
268 ($927)$241$686$73,649
269 ($927)$239$688$72,961
270 ($927)$237$691$72,270
271 ($927)$234$693$71,577
272 ($927)$232$695$70,882
273 ($927)$230$697$70,185
274 ($927)$228$700$69,485
275 ($927)$225$702$68,783
276 ($927)$223$704$68,079
Year 24 - 277 ($927)$221$706$67,373
278 ($927)$218$709$66,664
279 ($927)$216$711$65,953
280 ($927)$214$713$65,240
281 ($927)$211$716$64,524
282 ($927)$209$718$63,806
283 ($927)$207$720$63,086
284 ($927)$205$723$62,363
285 ($927)$202$725$61,638
286 ($927)$200$727$60,911
287 ($927)$197$730$60,181
288 ($927)$195$732$59,449
Year 25 - 289 ($927)$193$734$58,715
290 ($927)$190$737$57,978
291 ($927)$188$739$57,239
292 ($927)$186$742$56,497
293 ($927)$183$744$55,753
294 ($927)$181$746$55,007
295 ($927)$178$749$54,258
296 ($927)$176$751$53,507
297 ($927)$173$754$52,753
298 ($927)$171$756$51,997
299 ($927)$169$759$51,238
300 ($927)$166$761$50,477
Year 26 - 301 ($927)$164$763$49,714
302 ($927)$161$766$48,948
303 ($927)$159$768$48,180
304 ($927)$156$771$47,409
305 ($927)$154$773$46,635
306 ($927)$151$776$45,859
307 ($927)$149$778$45,081
308 ($927)$146$781$44,300
309 ($927)$144$784$43,516
310 ($927)$141$786$42,730
311 ($927)$139$789$41,942
312 ($927)$136$791$41,151
Year 27 - 313 ($927)$133$794$40,357
314 ($927)$131$796$39,561
315 ($927)$128$799$38,762
316 ($927)$126$801$37,960
317 ($927)$123$804$37,156
318 ($927)$120$807$36,349
319 ($927)$118$809$35,540
320 ($927)$115$812$34,728
321 ($927)$113$815$33,914
322 ($927)$110$817$33,097
323 ($927)$107$820$32,277
324 ($927)$105$822$31,454
Year 28 - 325 ($927)$102$825$30,629
326 ($927)$99$828$29,801
327 ($927)$97$831$28,971
328 ($927)$94$833$28,138
329 ($927)$91$836$27,302
330 ($927)$89$839$26,463
331 ($927)$86$841$25,622
332 ($927)$83$844$24,778
333 ($927)$80$847$23,931
334 ($927)$78$850$23,081
335 ($927)$75$852$22,229
336 ($927)$72$855$21,374
Year 29 - 337 ($927)$69$858$20,516
338 ($927)$67$861$19,656
339 ($927)$64$863$18,792
340 ($927)$61$866$17,926
341 ($927)$58$869$17,057
342 ($927)$55$872$16,185
343 ($927)$52$875$15,310
344 ($927)$50$877$14,433
345 ($927)$47$880$13,553
346 ($927)$44$883$12,669
347 ($927)$41$886$11,783
348 ($927)$38$889$10,894
Year 30 - 349 ($927)$35$892$10,003
350 ($927)$32$895$9,108
351 ($927)$30$898$8,210
352 ($927)$27$901$7,310
353 ($927)$24$903$6,406
354 ($927)$21$906$5,500
355 ($927)$18$909$4,591
356 ($927)$15$912$3,679
357 ($927)$12$915$2,763
358 ($927)$9$918$1,845
359 ($927)$6$921$924
360 ($927)$3$924$0
TOTALS$136,962$196,800$333,762

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.