« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$479 360 $72,285 $172,285

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $125,000
Down Payment $25,000$100,000
Year 1 - 1 ($479)$335$144$99,856
2 ($479)$335$144$99,712
3 ($479)$334$145$99,568
4 ($479)$334$145$99,423
5 ($479)$333$146$99,277
6 ($479)$333$146$99,131
7 ($479)$332$146$98,985
8 ($479)$332$147$98,838
9 ($479)$331$147$98,690
10 ($479)$331$148$98,542
11 ($479)$330$148$98,394
12 ($479)$330$149$98,245
Year 2 - 13 ($479)$329$149$98,096
14 ($479)$329$150$97,946
15 ($479)$328$150$97,795
16 ($479)$328$151$97,644
17 ($479)$327$151$97,493
18 ($479)$327$152$97,341
19 ($479)$326$152$97,188
20 ($479)$326$153$97,035
21 ($479)$325$154$96,882
22 ($479)$325$154$96,728
23 ($479)$324$155$96,573
24 ($479)$324$155$96,418
Year 3 - 25 ($479)$323$156$96,263
26 ($479)$322$156$96,107
27 ($479)$322$157$95,950
28 ($479)$321$157$95,793
29 ($479)$321$158$95,635
30 ($479)$320$158$95,477
31 ($479)$320$159$95,318
32 ($479)$319$159$95,159
33 ($479)$319$160$94,999
34 ($479)$318$160$94,839
35 ($479)$318$161$94,678
36 ($479)$317$161$94,517
Year 4 - 37 ($479)$317$162$94,355
38 ($479)$316$162$94,192
39 ($479)$316$163$94,029
40 ($479)$315$164$93,866
41 ($479)$314$164$93,702
42 ($479)$314$165$93,537
43 ($479)$313$165$93,372
44 ($479)$313$166$93,206
45 ($479)$312$166$93,040
46 ($479)$312$167$92,873
47 ($479)$311$167$92,705
48 ($479)$311$168$92,537
Year 5 - 49 ($479)$310$169$92,369
50 ($479)$309$169$92,200
51 ($479)$309$170$92,030
52 ($479)$308$170$91,860
53 ($479)$308$171$91,689
54 ($479)$307$171$91,517
55 ($479)$307$172$91,345
56 ($479)$306$173$91,173
57 ($479)$305$173$91,000
58 ($479)$305$174$90,826
59 ($479)$304$174$90,652
60 ($479)$304$175$90,477
Year 6 - 61 ($479)$303$175$90,301
62 ($479)$303$176$90,125
63 ($479)$302$177$89,949
64 ($479)$301$177$89,771
65 ($479)$301$178$89,593
66 ($479)$300$178$89,415
67 ($479)$300$179$89,236
68 ($479)$299$180$89,056
69 ($479)$298$180$88,876
70 ($479)$298$181$88,695
71 ($479)$297$181$88,514
72 ($479)$297$182$88,332
Year 7 - 73 ($479)$296$183$88,149
74 ($479)$295$183$87,966
75 ($479)$295$184$87,782
76 ($479)$294$184$87,597
77 ($479)$293$185$87,412
78 ($479)$293$186$87,227
79 ($479)$292$186$87,040
80 ($479)$292$187$86,853
81 ($479)$291$188$86,666
82 ($479)$290$188$86,477
83 ($479)$290$189$86,289
84 ($479)$289$190$86,099
Year 8 - 85 ($479)$288$190$85,909
86 ($479)$288$191$85,718
87 ($479)$287$191$85,527
88 ($479)$287$192$85,335
89 ($479)$286$193$85,142
90 ($479)$285$193$84,949
91 ($479)$285$194$84,755
92 ($479)$284$195$84,560
93 ($479)$283$195$84,365
94 ($479)$283$196$84,169
95 ($479)$282$197$83,972
96 ($479)$281$197$83,775
Year 9 - 97 ($479)$281$198$83,577
98 ($479)$280$199$83,378
99 ($479)$279$199$83,179
100 ($479)$279$200$82,979
101 ($479)$278$201$82,779
102 ($479)$277$201$82,577
103 ($479)$277$202$82,375
104 ($479)$276$203$82,173
105 ($479)$275$203$81,970
106 ($479)$275$204$81,766
107 ($479)$274$205$81,561
108 ($479)$273$205$81,356
Year 10 - 109 ($479)$273$206$81,150
110 ($479)$272$207$80,943
111 ($479)$271$207$80,735
112 ($479)$270$208$80,527
113 ($479)$270$209$80,319
114 ($479)$269$210$80,109
115 ($479)$268$210$79,899
116 ($479)$268$211$79,688
117 ($479)$267$212$79,476
118 ($479)$266$212$79,264
119 ($479)$266$213$79,051
120 ($479)$265$214$78,837
Year 11 - 121 ($479)$264$214$78,623
122 ($479)$263$215$78,408
123 ($479)$263$216$78,192
124 ($479)$262$217$77,975
125 ($479)$261$217$77,758
126 ($479)$260$218$77,540
127 ($479)$260$219$77,321
128 ($479)$259$220$77,101
129 ($479)$258$220$76,881
130 ($479)$258$221$76,660
131 ($479)$257$222$76,438
132 ($479)$256$223$76,216
Year 12 - 133 ($479)$255$223$75,992
134 ($479)$255$224$75,768
135 ($479)$254$225$75,544
136 ($479)$253$225$75,318
137 ($479)$252$226$75,092
138 ($479)$252$227$74,865
139 ($479)$251$228$74,637
140 ($479)$250$229$74,409
141 ($479)$249$229$74,179
142 ($479)$249$230$73,949
143 ($479)$248$231$73,718
144 ($479)$247$232$73,487
Year 13 - 145 ($479)$246$232$73,254
146 ($479)$245$233$73,021
147 ($479)$245$234$72,787
148 ($479)$244$235$72,553
149 ($479)$243$236$72,317
150 ($479)$242$236$72,081
151 ($479)$241$237$71,844
152 ($479)$241$238$71,606
153 ($479)$240$239$71,367
154 ($479)$239$239$71,128
155 ($479)$238$240$70,887
156 ($479)$237$241$70,646
Year 14 - 157 ($479)$237$242$70,404
158 ($479)$236$243$70,162
159 ($479)$235$244$69,918
160 ($479)$234$244$69,674
161 ($479)$233$245$69,429
162 ($479)$233$246$69,183
163 ($479)$232$247$68,936
164 ($479)$231$248$68,688
165 ($479)$230$248$68,440
166 ($479)$229$249$68,190
167 ($479)$228$250$67,940
168 ($479)$228$251$67,689
Year 15 - 169 ($479)$227$252$67,437
170 ($479)$226$253$67,185
171 ($479)$225$254$66,931
172 ($479)$224$254$66,677
173 ($479)$223$255$66,422
174 ($479)$223$256$66,166
175 ($479)$222$257$65,909
176 ($479)$221$258$65,651
177 ($479)$220$259$65,392
178 ($479)$219$260$65,133
179 ($479)$218$260$64,872
180 ($479)$217$261$64,611
Year 16 - 181 ($479)$216$262$64,349
182 ($479)$216$263$64,086
183 ($479)$215$264$63,822
184 ($479)$214$265$63,557
185 ($479)$213$266$63,292
186 ($479)$212$267$63,025
187 ($479)$211$267$62,758
188 ($479)$210$268$62,489
189 ($479)$209$269$62,220
190 ($479)$208$270$61,950
191 ($479)$208$271$61,679
192 ($479)$207$272$61,407
Year 17 - 193 ($479)$206$273$61,134
194 ($479)$205$274$60,861
195 ($479)$204$275$60,586
196 ($479)$203$276$60,310
197 ($479)$202$277$60,034
198 ($479)$201$277$59,756
199 ($479)$200$278$59,478
200 ($479)$199$279$59,199
201 ($479)$198$280$58,918
202 ($479)$197$281$58,637
203 ($479)$196$282$58,355
204 ($479)$195$283$58,072
Year 18 - 205 ($479)$195$284$57,788
206 ($479)$194$285$57,503
207 ($479)$193$286$57,217
208 ($479)$192$287$56,930
209 ($479)$191$288$56,642
210 ($479)$190$289$56,353
211 ($479)$189$290$56,064
212 ($479)$188$291$55,773
213 ($479)$187$292$55,481
214 ($479)$186$293$55,188
215 ($479)$185$294$54,895
216 ($479)$184$295$54,600
Year 19 - 217 ($479)$183$296$54,304
218 ($479)$182$297$54,008
219 ($479)$181$298$53,710
220 ($479)$180$299$53,411
221 ($479)$179$300$53,112
222 ($479)$178$301$52,811
223 ($479)$177$302$52,509
224 ($479)$176$303$52,207
225 ($479)$175$304$51,903
226 ($479)$174$305$51,598
227 ($479)$173$306$51,293
228 ($479)$172$307$50,986
Year 20 - 229 ($479)$171$308$50,678
230 ($479)$170$309$50,369
231 ($479)$169$310$50,060
232 ($479)$168$311$49,749
233 ($479)$167$312$49,437
234 ($479)$166$313$49,124
235 ($479)$165$314$48,810
236 ($479)$164$315$48,495
237 ($479)$162$316$48,179
238 ($479)$161$317$47,862
239 ($479)$160$318$47,543
240 ($479)$159$319$47,224
Year 21 - 241 ($479)$158$320$46,904
242 ($479)$157$321$46,582
243 ($479)$156$323$46,260
244 ($479)$155$324$45,936
245 ($479)$154$325$45,611
246 ($479)$153$326$45,286
247 ($479)$152$327$44,959
248 ($479)$151$328$44,631
249 ($479)$150$329$44,302
250 ($479)$148$330$43,972
251 ($479)$147$331$43,640
252 ($479)$146$332$43,308
Year 22 - 253 ($479)$145$333$42,974
254 ($479)$144$335$42,640
255 ($479)$143$336$42,304
256 ($479)$142$337$41,967
257 ($479)$141$338$41,629
258 ($479)$139$339$41,290
259 ($479)$138$340$40,950
260 ($479)$137$341$40,609
261 ($479)$136$343$40,266
262 ($479)$135$344$39,922
263 ($479)$134$345$39,578
264 ($479)$133$346$39,232
Year 23 - 265 ($479)$131$347$38,884
266 ($479)$130$348$38,536
267 ($479)$129$349$38,187
268 ($479)$128$351$37,836
269 ($479)$127$352$37,484
270 ($479)$126$353$37,131
271 ($479)$124$354$36,777
272 ($479)$123$355$36,422
273 ($479)$122$357$36,065
274 ($479)$121$358$35,707
275 ($479)$120$359$35,348
276 ($479)$118$360$34,988
Year 24 - 277 ($479)$117$361$34,627
278 ($479)$116$363$34,264
279 ($479)$115$364$33,900
280 ($479)$114$365$33,535
281 ($479)$112$366$33,169
282 ($479)$111$367$32,802
283 ($479)$110$369$32,433
284 ($479)$109$370$32,063
285 ($479)$107$371$31,692
286 ($479)$106$372$31,320
287 ($479)$105$374$30,946
288 ($479)$104$375$30,571
Year 25 - 289 ($479)$102$376$30,195
290 ($479)$101$377$29,818
291 ($479)$100$379$29,439
292 ($479)$99$380$29,059
293 ($479)$97$381$28,678
294 ($479)$96$382$28,295
295 ($479)$95$384$27,911
296 ($479)$94$385$27,526
297 ($479)$92$386$27,140
298 ($479)$91$388$26,752
299 ($479)$90$389$26,363
300 ($479)$88$390$25,973
Year 26 - 301 ($479)$87$392$25,582
302 ($479)$86$393$25,189
303 ($479)$84$394$24,795
304 ($479)$83$396$24,399
305 ($479)$82$397$24,002
306 ($479)$80$398$23,604
307 ($479)$79$399$23,205
308 ($479)$78$401$22,804
309 ($479)$76$402$22,401
310 ($479)$75$404$21,998
311 ($479)$74$405$21,593
312 ($479)$72$406$21,187
Year 27 - 313 ($479)$71$408$20,779
314 ($479)$70$409$20,370
315 ($479)$68$410$19,960
316 ($479)$67$412$19,548
317 ($479)$65$413$19,135
318 ($479)$64$414$18,721
319 ($479)$63$416$18,305
320 ($479)$61$417$17,888
321 ($479)$60$419$17,469
322 ($479)$59$420$17,049
323 ($479)$57$421$16,627
324 ($479)$56$423$16,205
Year 28 - 325 ($479)$54$424$15,780
326 ($479)$53$426$15,355
327 ($479)$51$427$14,927
328 ($479)$50$429$14,499
329 ($479)$49$430$14,069
330 ($479)$47$431$13,637
331 ($479)$46$433$13,205
332 ($479)$44$434$12,770
333 ($479)$43$436$12,334
334 ($479)$41$437$11,897
335 ($479)$40$439$11,459
336 ($479)$38$440$11,018
Year 29 - 337 ($479)$37$442$10,577
338 ($479)$35$443$10,134
339 ($479)$34$445$9,689
340 ($479)$32$446$9,243
341 ($479)$31$448$8,795
342 ($479)$29$449$8,346
343 ($479)$28$451$7,896
344 ($479)$26$452$7,443
345 ($479)$25$454$6,990
346 ($479)$23$455$6,535
347 ($479)$22$457$6,078
348 ($479)$20$458$5,620
Year 30 - 349 ($479)$19$460$5,160
350 ($479)$17$461$4,699
351 ($479)$16$463$4,236
352 ($479)$14$464$3,771
353 ($479)$13$466$3,306
354 ($479)$11$467$2,838
355 ($479)$10$469$2,369
356 ($479)$8$471$1,898
357 ($479)$6$472$1,426
358 ($479)$5$474$952
359 ($479)$3$475$477
360 ($479)$2$477$0
TOTALS$72,285$100,000$172,285

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.