« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$928 360 $137,367 $334,167

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $246,000
Down Payment $49,200$196,800
Year 1 - 1 ($928)$640$289$196,511
2 ($928)$639$290$196,222
3 ($928)$638$291$195,931
4 ($928)$637$291$195,640
5 ($928)$636$292$195,347
6 ($928)$635$293$195,054
7 ($928)$634$294$194,760
8 ($928)$633$295$194,464
9 ($928)$632$296$194,168
10 ($928)$631$297$193,871
11 ($928)$630$298$193,573
12 ($928)$629$299$193,274
Year 2 - 13 ($928)$628$300$192,974
14 ($928)$627$301$192,673
15 ($928)$626$302$192,370
16 ($928)$625$303$192,067
17 ($928)$624$304$191,763
18 ($928)$623$305$191,458
19 ($928)$622$306$191,152
20 ($928)$621$307$190,845
21 ($928)$620$308$190,537
22 ($928)$619$309$190,228
23 ($928)$618$310$189,918
24 ($928)$617$311$189,607
Year 3 - 25 ($928)$616$312$189,295
26 ($928)$615$313$188,982
27 ($928)$614$314$188,668
28 ($928)$613$315$188,353
29 ($928)$612$316$188,037
30 ($928)$611$317$187,720
31 ($928)$610$318$187,402
32 ($928)$609$319$187,083
33 ($928)$608$320$186,762
34 ($928)$607$321$186,441
35 ($928)$606$322$186,119
36 ($928)$605$323$185,795
Year 4 - 37 ($928)$604$324$185,471
38 ($928)$603$325$185,146
39 ($928)$602$327$184,819
40 ($928)$601$328$184,492
41 ($928)$600$329$184,163
42 ($928)$599$330$183,833
43 ($928)$597$331$183,502
44 ($928)$596$332$183,171
45 ($928)$595$333$182,838
46 ($928)$594$334$182,504
47 ($928)$593$335$182,168
48 ($928)$592$336$181,832
Year 5 - 49 ($928)$591$337$181,495
50 ($928)$590$338$181,157
51 ($928)$589$339$180,817
52 ($928)$588$341$180,477
53 ($928)$587$342$180,135
54 ($928)$585$343$179,792
55 ($928)$584$344$179,448
56 ($928)$583$345$179,103
57 ($928)$582$346$178,757
58 ($928)$581$347$178,410
59 ($928)$580$348$178,061
60 ($928)$579$350$177,712
Year 6 - 61 ($928)$578$351$177,361
62 ($928)$576$352$177,009
63 ($928)$575$353$176,656
64 ($928)$574$354$176,302
65 ($928)$573$355$175,947
66 ($928)$572$356$175,590
67 ($928)$571$358$175,233
68 ($928)$570$359$174,874
69 ($928)$568$360$174,514
70 ($928)$567$361$174,153
71 ($928)$566$362$173,791
72 ($928)$565$363$173,427
Year 7 - 73 ($928)$564$365$173,063
74 ($928)$562$366$172,697
75 ($928)$561$367$172,330
76 ($928)$560$368$171,962
77 ($928)$559$369$171,593
78 ($928)$558$371$171,222
79 ($928)$556$372$170,850
80 ($928)$555$373$170,477
81 ($928)$554$374$170,103
82 ($928)$553$375$169,728
83 ($928)$552$377$169,351
84 ($928)$550$378$168,973
Year 8 - 85 ($928)$549$379$168,594
86 ($928)$548$380$168,214
87 ($928)$547$382$167,832
88 ($928)$545$383$167,449
89 ($928)$544$384$167,065
90 ($928)$543$385$166,680
91 ($928)$542$387$166,294
92 ($928)$540$388$165,906
93 ($928)$539$389$165,517
94 ($928)$538$390$165,126
95 ($928)$537$392$164,735
96 ($928)$535$393$164,342
Year 9 - 97 ($928)$534$394$163,948
98 ($928)$533$395$163,552
99 ($928)$532$397$163,156
100 ($928)$530$398$162,758
101 ($928)$529$399$162,358
102 ($928)$528$401$161,958
103 ($928)$526$402$161,556
104 ($928)$525$403$161,153
105 ($928)$524$404$160,748
106 ($928)$522$406$160,343
107 ($928)$521$407$159,935
108 ($928)$520$408$159,527
Year 10 - 109 ($928)$518$410$159,117
110 ($928)$517$411$158,706
111 ($928)$516$412$158,294
112 ($928)$514$414$157,880
113 ($928)$513$415$157,465
114 ($928)$512$416$157,048
115 ($928)$510$418$156,630
116 ($928)$509$419$156,211
117 ($928)$508$421$155,791
118 ($928)$506$422$155,369
119 ($928)$505$423$154,945
120 ($928)$504$425$154,521
Year 11 - 121 ($928)$502$426$154,095
122 ($928)$501$427$153,667
123 ($928)$499$429$153,238
124 ($928)$498$430$152,808
125 ($928)$497$432$152,377
126 ($928)$495$433$151,944
127 ($928)$494$434$151,509
128 ($928)$492$436$151,073
129 ($928)$491$437$150,636
130 ($928)$490$439$150,197
131 ($928)$488$440$149,757
132 ($928)$487$442$149,316
Year 12 - 133 ($928)$485$443$148,873
134 ($928)$484$444$148,428
135 ($928)$482$446$147,982
136 ($928)$481$447$147,535
137 ($928)$479$449$147,086
138 ($928)$478$450$146,636
139 ($928)$477$452$146,185
140 ($928)$475$453$145,731
141 ($928)$474$455$145,277
142 ($928)$472$456$144,821
143 ($928)$471$458$144,363
144 ($928)$469$459$143,904
Year 13 - 145 ($928)$468$461$143,444
146 ($928)$466$462$142,981
147 ($928)$465$464$142,518
148 ($928)$463$465$142,053
149 ($928)$462$467$141,586
150 ($928)$460$468$141,118
151 ($928)$459$470$140,649
152 ($928)$457$471$140,177
153 ($928)$456$473$139,705
154 ($928)$454$474$139,231
155 ($928)$452$476$138,755
156 ($928)$451$477$138,278
Year 14 - 157 ($928)$449$479$137,799
158 ($928)$448$480$137,318
159 ($928)$446$482$136,836
160 ($928)$445$484$136,353
161 ($928)$443$485$135,868
162 ($928)$442$487$135,381
163 ($928)$440$488$134,893
164 ($928)$438$490$134,403
165 ($928)$437$491$133,912
166 ($928)$435$493$133,418
167 ($928)$434$495$132,924
168 ($928)$432$496$132,428
Year 15 - 169 ($928)$430$498$131,930
170 ($928)$429$499$131,430
171 ($928)$427$501$130,929
172 ($928)$426$503$130,426
173 ($928)$424$504$129,922
174 ($928)$422$506$129,416
175 ($928)$421$508$128,908
176 ($928)$419$509$128,399
177 ($928)$417$511$127,888
178 ($928)$416$513$127,376
179 ($928)$414$514$126,861
180 ($928)$412$516$126,345
Year 16 - 181 ($928)$411$518$125,828
182 ($928)$409$519$125,309
183 ($928)$407$521$124,788
184 ($928)$406$523$124,265
185 ($928)$404$524$123,740
186 ($928)$402$526$123,214
187 ($928)$400$528$122,687
188 ($928)$399$530$122,157
189 ($928)$397$531$121,626
190 ($928)$395$533$121,093
191 ($928)$394$535$120,558
192 ($928)$392$536$120,022
Year 17 - 193 ($928)$390$538$119,484
194 ($928)$388$540$118,944
195 ($928)$387$542$118,402
196 ($928)$385$543$117,859
197 ($928)$383$545$117,313
198 ($928)$381$547$116,766
199 ($928)$379$549$116,218
200 ($928)$378$551$115,667
201 ($928)$376$552$115,115
202 ($928)$374$554$114,561
203 ($928)$372$556$114,005
204 ($928)$371$558$113,447
Year 18 - 205 ($928)$369$560$112,887
206 ($928)$367$561$112,326
207 ($928)$365$563$111,763
208 ($928)$363$565$111,198
209 ($928)$361$567$110,631
210 ($928)$360$569$110,062
211 ($928)$358$571$109,492
212 ($928)$356$572$108,919
213 ($928)$354$574$108,345
214 ($928)$352$576$107,769
215 ($928)$350$578$107,191
216 ($928)$348$580$106,611
Year 19 - 217 ($928)$346$582$106,029
218 ($928)$345$584$105,446
219 ($928)$343$586$104,860
220 ($928)$341$587$104,273
221 ($928)$339$589$103,683
222 ($928)$337$591$103,092
223 ($928)$335$593$102,499
224 ($928)$333$595$101,904
225 ($928)$331$597$101,307
226 ($928)$329$599$100,708
227 ($928)$327$601$100,107
228 ($928)$325$603$99,504
Year 20 - 229 ($928)$323$605$98,899
230 ($928)$321$607$98,292
231 ($928)$319$609$97,683
232 ($928)$317$611$97,073
233 ($928)$315$613$96,460
234 ($928)$313$615$95,845
235 ($928)$311$617$95,228
236 ($928)$309$619$94,610
237 ($928)$307$621$93,989
238 ($928)$305$623$93,366
239 ($928)$303$625$92,741
240 ($928)$301$627$92,115
Year 21 - 241 ($928)$299$629$91,486
242 ($928)$297$631$90,855
243 ($928)$295$633$90,222
244 ($928)$293$635$89,587
245 ($928)$291$637$88,950
246 ($928)$289$639$88,310
247 ($928)$287$641$87,669
248 ($928)$285$643$87,026
249 ($928)$283$645$86,381
250 ($928)$281$648$85,733
251 ($928)$279$650$85,083
252 ($928)$277$652$84,432
Year 22 - 253 ($928)$274$654$83,778
254 ($928)$272$656$83,122
255 ($928)$270$658$82,464
256 ($928)$268$660$81,804
257 ($928)$266$662$81,141
258 ($928)$264$665$80,477
259 ($928)$262$667$79,810
260 ($928)$259$669$79,141
261 ($928)$257$671$78,470
262 ($928)$255$673$77,797
263 ($928)$253$675$77,121
264 ($928)$251$678$76,444
Year 23 - 265 ($928)$248$680$75,764
266 ($928)$246$682$75,082
267 ($928)$244$684$74,398
268 ($928)$242$686$73,711
269 ($928)$240$689$73,023
270 ($928)$237$691$72,332
271 ($928)$235$693$71,639
272 ($928)$233$695$70,943
273 ($928)$231$698$70,245
274 ($928)$228$700$69,546
275 ($928)$226$702$68,843
276 ($928)$224$705$68,139
Year 24 - 277 ($928)$221$707$67,432
278 ($928)$219$709$66,723
279 ($928)$217$711$66,012
280 ($928)$215$714$65,298
281 ($928)$212$716$64,582
282 ($928)$210$718$63,863
283 ($928)$208$721$63,143
284 ($928)$205$723$62,420
285 ($928)$203$725$61,694
286 ($928)$201$728$60,967
287 ($928)$198$730$60,237
288 ($928)$196$732$59,504
Year 25 - 289 ($928)$193$735$58,769
290 ($928)$191$737$58,032
291 ($928)$189$740$57,292
292 ($928)$186$742$56,550
293 ($928)$184$744$55,806
294 ($928)$181$747$55,059
295 ($928)$179$749$54,310
296 ($928)$177$752$53,558
297 ($928)$174$754$52,804
298 ($928)$172$757$52,047
299 ($928)$169$759$51,288
300 ($928)$167$762$50,526
Year 26 - 301 ($928)$164$764$49,762
302 ($928)$162$767$48,996
303 ($928)$159$769$48,227
304 ($928)$157$772$47,455
305 ($928)$154$774$46,681
306 ($928)$152$777$45,905
307 ($928)$149$779$45,126
308 ($928)$147$782$44,344
309 ($928)$144$784$43,560
310 ($928)$142$787$42,773
311 ($928)$139$789$41,984
312 ($928)$136$792$41,192
Year 27 - 313 ($928)$134$794$40,398
314 ($928)$131$797$39,601
315 ($928)$129$800$38,802
316 ($928)$126$802$37,999
317 ($928)$123$805$37,195
318 ($928)$121$807$36,387
319 ($928)$118$810$35,577
320 ($928)$116$813$34,765
321 ($928)$113$815$33,949
322 ($928)$110$818$33,132
323 ($928)$108$821$32,311
324 ($928)$105$823$31,488
Year 28 - 325 ($928)$102$826$30,662
326 ($928)$100$829$29,833
327 ($928)$97$831$29,002
328 ($928)$94$834$28,168
329 ($928)$92$837$27,331
330 ($928)$89$839$26,492
331 ($928)$86$842$25,650
332 ($928)$83$845$24,805
333 ($928)$81$848$23,957
334 ($928)$78$850$23,107
335 ($928)$75$853$22,254
336 ($928)$72$856$21,398
Year 29 - 337 ($928)$70$859$20,539
338 ($928)$67$861$19,678
339 ($928)$64$864$18,813
340 ($928)$61$867$17,946
341 ($928)$58$870$17,076
342 ($928)$55$873$16,203
343 ($928)$53$876$15,328
344 ($928)$50$878$14,449
345 ($928)$47$881$13,568
346 ($928)$44$884$12,684
347 ($928)$41$887$11,797
348 ($928)$38$890$10,907
Year 30 - 349 ($928)$35$893$10,014
350 ($928)$33$896$9,119
351 ($928)$30$899$8,220
352 ($928)$27$902$7,319
353 ($928)$24$904$6,414
354 ($928)$21$907$5,507
355 ($928)$18$910$4,596
356 ($928)$15$913$3,683
357 ($928)$12$916$2,767
358 ($928)$9$919$1,847
359 ($928)$6$922$925
360 ($928)$3$925$0
TOTALS$137,367$196,800$334,167

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.