« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$475 360 $71,040 $171,040

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $125,000
Down Payment $25,000$100,000
Year 1 - 1 ($475)$330$145$99,855
2 ($475)$330$146$99,709
3 ($475)$329$146$99,563
4 ($475)$329$147$99,417
5 ($475)$328$147$99,270
6 ($475)$328$148$99,122
7 ($475)$327$148$98,974
8 ($475)$327$148$98,826
9 ($475)$326$149$98,677
10 ($475)$326$149$98,527
11 ($475)$325$150$98,377
12 ($475)$325$150$98,227
Year 2 - 13 ($475)$324$151$98,076
14 ($475)$324$151$97,924
15 ($475)$323$152$97,772
16 ($475)$323$152$97,620
17 ($475)$322$153$97,467
18 ($475)$322$153$97,313
19 ($475)$321$154$97,159
20 ($475)$321$154$97,005
21 ($475)$320$155$96,850
22 ($475)$320$156$96,694
23 ($475)$319$156$96,538
24 ($475)$319$157$96,382
Year 3 - 25 ($475)$318$157$96,225
26 ($475)$318$158$96,067
27 ($475)$317$158$95,909
28 ($475)$317$159$95,751
29 ($475)$316$159$95,591
30 ($475)$315$160$95,432
31 ($475)$315$160$95,272
32 ($475)$314$161$95,111
33 ($475)$314$161$94,950
34 ($475)$313$162$94,788
35 ($475)$313$162$94,626
36 ($475)$312$163$94,463
Year 4 - 37 ($475)$312$163$94,299
38 ($475)$311$164$94,135
39 ($475)$311$164$93,971
40 ($475)$310$165$93,806
41 ($475)$310$166$93,640
42 ($475)$309$166$93,474
43 ($475)$308$167$93,308
44 ($475)$308$167$93,140
45 ($475)$307$168$92,973
46 ($475)$307$168$92,804
47 ($475)$306$169$92,635
48 ($475)$306$169$92,466
Year 5 - 49 ($475)$305$170$92,296
50 ($475)$305$171$92,126
51 ($475)$304$171$91,954
52 ($475)$303$172$91,783
53 ($475)$303$172$91,611
54 ($475)$302$173$91,438
55 ($475)$302$173$91,264
56 ($475)$301$174$91,090
57 ($475)$301$175$90,916
58 ($475)$300$175$90,741
59 ($475)$299$176$90,565
60 ($475)$299$176$90,389
Year 6 - 61 ($475)$298$177$90,212
62 ($475)$298$177$90,035
63 ($475)$297$178$89,857
64 ($475)$297$179$89,678
65 ($475)$296$179$89,499
66 ($475)$295$180$89,319
67 ($475)$295$180$89,139
68 ($475)$294$181$88,958
69 ($475)$294$182$88,776
70 ($475)$293$182$88,594
71 ($475)$292$183$88,411
72 ($475)$292$183$88,228
Year 7 - 73 ($475)$291$184$88,044
74 ($475)$291$185$87,860
75 ($475)$290$185$87,674
76 ($475)$289$186$87,489
77 ($475)$289$186$87,302
78 ($475)$288$187$87,115
79 ($475)$287$188$86,928
80 ($475)$287$188$86,739
81 ($475)$286$189$86,550
82 ($475)$286$189$86,361
83 ($475)$285$190$86,171
84 ($475)$284$191$85,980
Year 8 - 85 ($475)$284$191$85,789
86 ($475)$283$192$85,597
87 ($475)$282$193$85,404
88 ($475)$282$193$85,211
89 ($475)$281$194$85,017
90 ($475)$281$195$84,822
91 ($475)$280$195$84,627
92 ($475)$279$196$84,431
93 ($475)$279$196$84,235
94 ($475)$278$197$84,038
95 ($475)$277$198$83,840
96 ($475)$277$198$83,641
Year 9 - 97 ($475)$276$199$83,442
98 ($475)$275$200$83,243
99 ($475)$275$200$83,042
100 ($475)$274$201$82,841
101 ($475)$273$202$82,639
102 ($475)$273$202$82,437
103 ($475)$272$203$82,234
104 ($475)$271$204$82,030
105 ($475)$271$204$81,826
106 ($475)$270$205$81,621
107 ($475)$269$206$81,415
108 ($475)$269$206$81,208
Year 10 - 109 ($475)$268$207$81,001
110 ($475)$267$208$80,793
111 ($475)$267$208$80,585
112 ($475)$266$209$80,376
113 ($475)$265$210$80,166
114 ($475)$265$211$79,955
115 ($475)$264$211$79,744
116 ($475)$263$212$79,532
117 ($475)$262$213$79,319
118 ($475)$262$213$79,106
119 ($475)$261$214$78,892
120 ($475)$260$215$78,677
Year 11 - 121 ($475)$260$215$78,462
122 ($475)$259$216$78,246
123 ($475)$258$217$78,029
124 ($475)$257$218$77,811
125 ($475)$257$218$77,593
126 ($475)$256$219$77,374
127 ($475)$255$220$77,154
128 ($475)$255$221$76,933
129 ($475)$254$221$76,712
130 ($475)$253$222$76,490
131 ($475)$252$223$76,268
132 ($475)$252$223$76,044
Year 12 - 133 ($475)$251$224$75,820
134 ($475)$250$225$75,595
135 ($475)$249$226$75,369
136 ($475)$249$226$75,143
137 ($475)$248$227$74,916
138 ($475)$247$228$74,688
139 ($475)$246$229$74,459
140 ($475)$246$229$74,230
141 ($475)$245$230$74,000
142 ($475)$244$231$73,769
143 ($475)$243$232$73,537
144 ($475)$243$232$73,305
Year 13 - 145 ($475)$242$233$73,072
146 ($475)$241$234$72,838
147 ($475)$240$235$72,603
148 ($475)$240$236$72,367
149 ($475)$239$236$72,131
150 ($475)$238$237$71,894
151 ($475)$237$238$71,656
152 ($475)$236$239$71,417
153 ($475)$236$239$71,178
154 ($475)$235$240$70,938
155 ($475)$234$241$70,697
156 ($475)$233$242$70,455
Year 14 - 157 ($475)$233$243$70,212
158 ($475)$232$243$69,969
159 ($475)$231$244$69,725
160 ($475)$230$245$69,480
161 ($475)$229$246$69,234
162 ($475)$228$247$68,987
163 ($475)$228$247$68,740
164 ($475)$227$248$68,491
165 ($475)$226$249$68,242
166 ($475)$225$250$67,992
167 ($475)$224$251$67,742
168 ($475)$224$252$67,490
Year 15 - 169 ($475)$223$252$67,238
170 ($475)$222$253$66,985
171 ($475)$221$254$66,730
172 ($475)$220$255$66,476
173 ($475)$219$256$66,220
174 ($475)$219$257$65,963
175 ($475)$218$257$65,706
176 ($475)$217$258$65,448
177 ($475)$216$259$65,188
178 ($475)$215$260$64,928
179 ($475)$214$261$64,668
180 ($475)$213$262$64,406
Year 16 - 181 ($475)$213$263$64,143
182 ($475)$212$263$63,880
183 ($475)$211$264$63,616
184 ($475)$210$265$63,350
185 ($475)$209$266$63,084
186 ($475)$208$267$62,817
187 ($475)$207$268$62,550
188 ($475)$206$269$62,281
189 ($475)$206$270$62,011
190 ($475)$205$270$61,741
191 ($475)$204$271$61,469
192 ($475)$203$272$61,197
Year 17 - 193 ($475)$202$273$60,924
194 ($475)$201$274$60,650
195 ($475)$200$275$60,375
196 ($475)$199$276$60,099
197 ($475)$198$277$59,822
198 ($475)$197$278$59,545
199 ($475)$196$279$59,266
200 ($475)$196$280$58,986
201 ($475)$195$280$58,706
202 ($475)$194$281$58,425
203 ($475)$193$282$58,142
204 ($475)$192$283$57,859
Year 18 - 205 ($475)$191$284$57,575
206 ($475)$190$285$57,290
207 ($475)$189$286$57,004
208 ($475)$188$287$56,717
209 ($475)$187$288$56,429
210 ($475)$186$289$56,140
211 ($475)$185$290$55,850
212 ($475)$184$291$55,559
213 ($475)$183$292$55,267
214 ($475)$182$293$54,975
215 ($475)$181$294$54,681
216 ($475)$180$295$54,386
Year 19 - 217 ($475)$179$296$54,091
218 ($475)$178$297$53,794
219 ($475)$178$298$53,496
220 ($475)$177$299$53,198
221 ($475)$176$300$52,898
222 ($475)$175$301$52,598
223 ($475)$174$302$52,296
224 ($475)$173$303$51,994
225 ($475)$172$304$51,690
226 ($475)$171$305$51,386
227 ($475)$170$306$51,080
228 ($475)$169$307$50,774
Year 20 - 229 ($475)$168$308$50,466
230 ($475)$167$309$50,157
231 ($475)$166$310$49,848
232 ($475)$164$311$49,537
233 ($475)$163$312$49,226
234 ($475)$162$313$48,913
235 ($475)$161$314$48,599
236 ($475)$160$315$48,284
237 ($475)$159$316$47,969
238 ($475)$158$317$47,652
239 ($475)$157$318$47,334
240 ($475)$156$319$47,015
Year 21 - 241 ($475)$155$320$46,695
242 ($475)$154$321$46,374
243 ($475)$153$322$46,052
244 ($475)$152$323$45,729
245 ($475)$151$324$45,405
246 ($475)$150$325$45,079
247 ($475)$149$326$44,753
248 ($475)$148$327$44,426
249 ($475)$147$329$44,097
250 ($475)$146$330$43,768
251 ($475)$144$331$43,437
252 ($475)$143$332$43,105
Year 22 - 253 ($475)$142$333$42,772
254 ($475)$141$334$42,438
255 ($475)$140$335$42,103
256 ($475)$139$336$41,767
257 ($475)$138$337$41,430
258 ($475)$137$338$41,091
259 ($475)$136$340$40,752
260 ($475)$134$341$40,411
261 ($475)$133$342$40,069
262 ($475)$132$343$39,727
263 ($475)$131$344$39,383
264 ($475)$130$345$39,037
Year 23 - 265 ($475)$129$346$38,691
266 ($475)$128$347$38,344
267 ($475)$127$349$37,995
268 ($475)$125$350$37,645
269 ($475)$124$351$37,295
270 ($475)$123$352$36,942
271 ($475)$122$353$36,589
272 ($475)$121$354$36,235
273 ($475)$120$356$35,879
274 ($475)$118$357$35,523
275 ($475)$117$358$35,165
276 ($475)$116$359$34,806
Year 24 - 277 ($475)$115$360$34,445
278 ($475)$114$361$34,084
279 ($475)$112$363$33,721
280 ($475)$111$364$33,358
281 ($475)$110$365$32,993
282 ($475)$109$366$32,626
283 ($475)$108$367$32,259
284 ($475)$106$369$31,890
285 ($475)$105$370$31,520
286 ($475)$104$371$31,149
287 ($475)$103$372$30,777
288 ($475)$102$374$30,403
Year 25 - 289 ($475)$100$375$30,029
290 ($475)$99$376$29,653
291 ($475)$98$377$29,275
292 ($475)$97$379$28,897
293 ($475)$95$380$28,517
294 ($475)$94$381$28,136
295 ($475)$93$382$27,754
296 ($475)$92$384$27,370
297 ($475)$90$385$26,985
298 ($475)$89$386$26,599
299 ($475)$88$387$26,212
300 ($475)$86$389$25,823
Year 26 - 301 ($475)$85$390$25,434
302 ($475)$84$391$25,042
303 ($475)$83$392$24,650
304 ($475)$81$394$24,256
305 ($475)$80$395$23,861
306 ($475)$79$396$23,465
307 ($475)$77$398$23,067
308 ($475)$76$399$22,668
309 ($475)$75$400$22,268
310 ($475)$73$402$21,866
311 ($475)$72$403$21,463
312 ($475)$71$404$21,059
Year 27 - 313 ($475)$69$406$20,653
314 ($475)$68$407$20,246
315 ($475)$67$408$19,838
316 ($475)$65$410$19,428
317 ($475)$64$411$19,017
318 ($475)$63$412$18,605
319 ($475)$61$414$18,191
320 ($475)$60$415$17,776
321 ($475)$59$416$17,360
322 ($475)$57$418$16,942
323 ($475)$56$419$16,523
324 ($475)$55$421$16,102
Year 28 - 325 ($475)$53$422$15,680
326 ($475)$52$423$15,257
327 ($475)$50$425$14,832
328 ($475)$49$426$14,406
329 ($475)$48$428$13,978
330 ($475)$46$429$13,549
331 ($475)$45$430$13,119
332 ($475)$43$432$12,687
333 ($475)$42$433$12,254
334 ($475)$40$435$11,819
335 ($475)$39$436$11,383
336 ($475)$38$438$10,945
Year 29 - 337 ($475)$36$439$10,506
338 ($475)$35$440$10,066
339 ($475)$33$442$9,624
340 ($475)$32$443$9,181
341 ($475)$30$445$8,736
342 ($475)$29$446$8,290
343 ($475)$27$448$7,842
344 ($475)$26$449$7,393
345 ($475)$24$451$6,942
346 ($475)$23$452$6,490
347 ($475)$21$454$6,036
348 ($475)$20$455$5,581
Year 30 - 349 ($475)$18$457$5,124
350 ($475)$17$458$4,666
351 ($475)$15$460$4,206
352 ($475)$14$461$3,745
353 ($475)$12$463$3,282
354 ($475)$11$464$2,818
355 ($475)$9$466$2,352
356 ($475)$8$467$1,885
357 ($475)$6$469$1,416
358 ($475)$5$470$946
359 ($475)$3$472$474
360 ($475)$2$474$0
TOTALS$71,040$100,000$171,040

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.