« Back to all home prices

Mortgage Payment Schedule for a $125,000 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 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($25,000) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$476 360 $71,247 $171,247

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $125,000
Down Payment $25,000$100,000
Year 1 - 1 ($476)$331$145$99,855
2 ($476)$330$145$99,710
3 ($476)$330$146$99,564
4 ($476)$329$146$99,418
5 ($476)$329$147$99,271
6 ($476)$328$147$99,124
7 ($476)$328$148$98,976
8 ($476)$327$148$98,828
9 ($476)$327$149$98,679
10 ($476)$326$149$98,530
11 ($476)$326$150$98,380
12 ($476)$325$150$98,230
Year 2 - 13 ($476)$325$151$98,079
14 ($476)$324$151$97,928
15 ($476)$324$152$97,776
16 ($476)$323$152$97,624
17 ($476)$323$153$97,471
18 ($476)$322$153$97,318
19 ($476)$322$154$97,164
20 ($476)$321$154$97,010
21 ($476)$321$155$96,855
22 ($476)$320$155$96,700
23 ($476)$320$156$96,544
24 ($476)$319$156$96,388
Year 3 - 25 ($476)$319$157$96,231
26 ($476)$318$157$96,074
27 ($476)$318$158$95,916
28 ($476)$317$158$95,758
29 ($476)$317$159$95,599
30 ($476)$316$159$95,439
31 ($476)$316$160$95,279
32 ($476)$315$160$95,119
33 ($476)$315$161$94,958
34 ($476)$314$162$94,796
35 ($476)$314$162$94,634
36 ($476)$313$163$94,472
Year 4 - 37 ($476)$313$163$94,309
38 ($476)$312$164$94,145
39 ($476)$311$164$93,981
40 ($476)$311$165$93,816
41 ($476)$310$165$93,651
42 ($476)$310$166$93,485
43 ($476)$309$166$93,318
44 ($476)$309$167$93,151
45 ($476)$308$168$92,984
46 ($476)$308$168$92,816
47 ($476)$307$169$92,647
48 ($476)$307$169$92,478
Year 5 - 49 ($476)$306$170$92,308
50 ($476)$305$170$92,138
51 ($476)$305$171$91,967
52 ($476)$304$171$91,796
53 ($476)$304$172$91,624
54 ($476)$303$173$91,451
55 ($476)$303$173$91,278
56 ($476)$302$174$91,104
57 ($476)$301$174$90,930
58 ($476)$301$175$90,755
59 ($476)$300$175$90,580
60 ($476)$300$176$90,404
Year 6 - 61 ($476)$299$177$90,227
62 ($476)$299$177$90,050
63 ($476)$298$178$89,872
64 ($476)$297$178$89,694
65 ($476)$297$179$89,515
66 ($476)$296$180$89,335
67 ($476)$296$180$89,155
68 ($476)$295$181$88,974
69 ($476)$294$181$88,793
70 ($476)$294$182$88,611
71 ($476)$293$183$88,429
72 ($476)$293$183$88,245
Year 7 - 73 ($476)$292$184$88,062
74 ($476)$291$184$87,877
75 ($476)$291$185$87,692
76 ($476)$290$186$87,507
77 ($476)$290$186$87,321
78 ($476)$289$187$87,134
79 ($476)$288$187$86,946
80 ($476)$288$188$86,758
81 ($476)$287$189$86,570
82 ($476)$286$189$86,380
83 ($476)$286$190$86,190
84 ($476)$285$191$86,000
Year 8 - 85 ($476)$285$191$85,809
86 ($476)$284$192$85,617
87 ($476)$283$192$85,425
88 ($476)$283$193$85,231
89 ($476)$282$194$85,038
90 ($476)$281$194$84,843
91 ($476)$281$195$84,648
92 ($476)$280$196$84,453
93 ($476)$279$196$84,256
94 ($476)$279$197$84,060
95 ($476)$278$198$83,862
96 ($476)$277$198$83,664
Year 9 - 97 ($476)$277$199$83,465
98 ($476)$276$200$83,265
99 ($476)$275$200$83,065
100 ($476)$275$201$82,864
101 ($476)$274$202$82,663
102 ($476)$273$202$82,460
103 ($476)$273$203$82,257
104 ($476)$272$204$82,054
105 ($476)$271$204$81,850
106 ($476)$271$205$81,645
107 ($476)$270$206$81,439
108 ($476)$269$206$81,233
Year 10 - 109 ($476)$269$207$81,026
110 ($476)$268$208$80,818
111 ($476)$267$208$80,610
112 ($476)$267$209$80,401
113 ($476)$266$210$80,191
114 ($476)$265$210$79,981
115 ($476)$265$211$79,770
116 ($476)$264$212$79,558
117 ($476)$263$212$79,346
118 ($476)$263$213$79,132
119 ($476)$262$214$78,919
120 ($476)$261$215$78,704
Year 11 - 121 ($476)$260$215$78,489
122 ($476)$260$216$78,273
123 ($476)$259$217$78,056
124 ($476)$258$217$77,838
125 ($476)$258$218$77,620
126 ($476)$257$219$77,401
127 ($476)$256$220$77,182
128 ($476)$255$220$76,961
129 ($476)$255$221$76,740
130 ($476)$254$222$76,519
131 ($476)$253$223$76,296
132 ($476)$252$223$76,073
Year 12 - 133 ($476)$252$224$75,849
134 ($476)$251$225$75,624
135 ($476)$250$225$75,398
136 ($476)$249$226$75,172
137 ($476)$249$227$74,945
138 ($476)$248$228$74,717
139 ($476)$247$228$74,489
140 ($476)$246$229$74,260
141 ($476)$246$230$74,030
142 ($476)$245$231$73,799
143 ($476)$244$232$73,567
144 ($476)$243$232$73,335
Year 13 - 145 ($476)$243$233$73,102
146 ($476)$242$234$72,868
147 ($476)$241$235$72,634
148 ($476)$240$235$72,398
149 ($476)$240$236$72,162
150 ($476)$239$237$71,925
151 ($476)$238$238$71,687
152 ($476)$237$239$71,449
153 ($476)$236$239$71,210
154 ($476)$236$240$70,969
155 ($476)$235$241$70,729
156 ($476)$234$242$70,487
Year 14 - 157 ($476)$233$242$70,244
158 ($476)$232$243$70,001
159 ($476)$232$244$69,757
160 ($476)$231$245$69,512
161 ($476)$230$246$69,266
162 ($476)$229$247$69,020
163 ($476)$228$247$68,772
164 ($476)$228$248$68,524
165 ($476)$227$249$68,275
166 ($476)$226$250$68,025
167 ($476)$225$251$67,775
168 ($476)$224$251$67,523
Year 15 - 169 ($476)$223$252$67,271
170 ($476)$223$253$67,018
171 ($476)$222$254$66,764
172 ($476)$221$255$66,509
173 ($476)$220$256$66,254
174 ($476)$219$256$65,997
175 ($476)$218$257$65,740
176 ($476)$217$258$65,481
177 ($476)$217$259$65,222
178 ($476)$216$260$64,962
179 ($476)$215$261$64,702
180 ($476)$214$262$64,440
Year 16 - 181 ($476)$213$262$64,178
182 ($476)$212$263$63,914
183 ($476)$211$264$63,650
184 ($476)$211$265$63,385
185 ($476)$210$266$63,119
186 ($476)$209$267$62,852
187 ($476)$208$268$62,584
188 ($476)$207$269$62,316
189 ($476)$206$270$62,046
190 ($476)$205$270$61,776
191 ($476)$204$271$61,504
192 ($476)$203$272$61,232
Year 17 - 193 ($476)$203$273$60,959
194 ($476)$202$274$60,685
195 ($476)$201$275$60,410
196 ($476)$200$276$60,134
197 ($476)$199$277$59,858
198 ($476)$198$278$59,580
199 ($476)$197$279$59,301
200 ($476)$196$279$59,022
201 ($476)$195$280$58,741
202 ($476)$194$281$58,460
203 ($476)$193$282$58,178
204 ($476)$192$283$57,895
Year 18 - 205 ($476)$192$284$57,610
206 ($476)$191$285$57,325
207 ($476)$190$286$57,039
208 ($476)$189$287$56,752
209 ($476)$188$288$56,464
210 ($476)$187$289$56,175
211 ($476)$186$290$55,886
212 ($476)$185$291$55,595
213 ($476)$184$292$55,303
214 ($476)$183$293$55,010
215 ($476)$182$294$54,717
216 ($476)$181$295$54,422
Year 19 - 217 ($476)$180$296$54,126
218 ($476)$179$297$53,830
219 ($476)$178$298$53,532
220 ($476)$177$299$53,234
221 ($476)$176$300$52,934
222 ($476)$175$301$52,633
223 ($476)$174$302$52,332
224 ($476)$173$303$52,029
225 ($476)$172$304$51,726
226 ($476)$171$305$51,421
227 ($476)$170$306$51,116
228 ($476)$169$307$50,809
Year 20 - 229 ($476)$168$308$50,501
230 ($476)$167$309$50,193
231 ($476)$166$310$49,883
232 ($476)$165$311$49,572
233 ($476)$164$312$49,261
234 ($476)$163$313$48,948
235 ($476)$162$314$48,634
236 ($476)$161$315$48,320
237 ($476)$160$316$48,004
238 ($476)$159$317$47,687
239 ($476)$158$318$47,369
240 ($476)$157$319$47,050
Year 21 - 241 ($476)$156$320$46,730
242 ($476)$155$321$46,409
243 ($476)$154$322$46,087
244 ($476)$152$323$45,763
245 ($476)$151$324$45,439
246 ($476)$150$325$45,114
247 ($476)$149$326$44,787
248 ($476)$148$328$44,460
249 ($476)$147$329$44,131
250 ($476)$146$330$43,802
251 ($476)$145$331$43,471
252 ($476)$144$332$43,139
Year 22 - 253 ($476)$143$333$42,806
254 ($476)$142$334$42,472
255 ($476)$141$335$42,137
256 ($476)$139$336$41,800
257 ($476)$138$337$41,463
258 ($476)$137$339$41,125
259 ($476)$136$340$40,785
260 ($476)$135$341$40,444
261 ($476)$134$342$40,102
262 ($476)$133$343$39,759
263 ($476)$132$344$39,415
264 ($476)$130$345$39,070
Year 23 - 265 ($476)$129$346$38,723
266 ($476)$128$348$38,376
267 ($476)$127$349$38,027
268 ($476)$126$350$37,677
269 ($476)$125$351$37,326
270 ($476)$123$352$36,974
271 ($476)$122$353$36,621
272 ($476)$121$355$36,266
273 ($476)$120$356$35,910
274 ($476)$119$357$35,553
275 ($476)$118$358$35,195
276 ($476)$116$359$34,836
Year 24 - 277 ($476)$115$360$34,476
278 ($476)$114$362$34,114
279 ($476)$113$363$33,751
280 ($476)$112$364$33,387
281 ($476)$110$365$33,022
282 ($476)$109$366$32,656
283 ($476)$108$368$32,288
284 ($476)$107$369$31,919
285 ($476)$106$370$31,549
286 ($476)$104$371$31,178
287 ($476)$103$373$30,805
288 ($476)$102$374$30,431
Year 25 - 289 ($476)$101$375$30,056
290 ($476)$99$376$29,680
291 ($476)$98$377$29,303
292 ($476)$97$379$28,924
293 ($476)$96$380$28,544
294 ($476)$94$381$28,163
295 ($476)$93$383$27,780
296 ($476)$92$384$27,396
297 ($476)$91$385$27,011
298 ($476)$89$386$26,625
299 ($476)$88$388$26,237
300 ($476)$87$389$25,848
Year 26 - 301 ($476)$86$390$25,458
302 ($476)$84$391$25,067
303 ($476)$83$393$24,674
304 ($476)$82$394$24,280
305 ($476)$80$395$23,885
306 ($476)$79$397$23,488
307 ($476)$78$398$23,090
308 ($476)$76$399$22,691
309 ($476)$75$401$22,290
310 ($476)$74$402$21,888
311 ($476)$72$403$21,485
312 ($476)$71$405$21,080
Year 27 - 313 ($476)$70$406$20,674
314 ($476)$68$407$20,267
315 ($476)$67$409$19,858
316 ($476)$66$410$19,448
317 ($476)$64$411$19,037
318 ($476)$63$413$18,624
319 ($476)$62$414$18,210
320 ($476)$60$415$17,795
321 ($476)$59$417$17,378
322 ($476)$57$418$16,960
323 ($476)$56$420$16,540
324 ($476)$55$421$16,119
Year 28 - 325 ($476)$53$422$15,697
326 ($476)$52$424$15,273
327 ($476)$51$425$14,848
328 ($476)$49$427$14,421
329 ($476)$48$428$13,993
330 ($476)$46$429$13,564
331 ($476)$45$431$13,133
332 ($476)$43$432$12,701
333 ($476)$42$434$12,267
334 ($476)$41$435$11,832
335 ($476)$39$437$11,396
336 ($476)$38$438$10,958
Year 29 - 337 ($476)$36$439$10,518
338 ($476)$35$441$10,077
339 ($476)$33$442$9,635
340 ($476)$32$444$9,191
341 ($476)$30$445$8,746
342 ($476)$29$447$8,299
343 ($476)$27$448$7,851
344 ($476)$26$450$7,401
345 ($476)$24$451$6,950
346 ($476)$23$453$6,497
347 ($476)$21$454$6,043
348 ($476)$20$456$5,587
Year 30 - 349 ($476)$18$457$5,130
350 ($476)$17$459$4,671
351 ($476)$15$460$4,211
352 ($476)$14$462$3,749
353 ($476)$12$463$3,286
354 ($476)$11$465$2,821
355 ($476)$9$466$2,355
356 ($476)$8$468$1,887
357 ($476)$6$469$1,418
358 ($476)$5$471$947
359 ($476)$3$473$474
360 ($476)$2$474$0
TOTALS$71,247$100,000$171,247

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.