« Back to all home prices

Mortgage Payment Schedule for a $137,000 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 25, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($27,400) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$520 360 $77,633 $187,233

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $137,000
Down Payment $27,400$109,600
Year 1 - 1 ($520)$361$159$109,441
2 ($520)$360$160$109,281
3 ($520)$360$160$109,120
4 ($520)$359$161$108,960
5 ($520)$359$161$108,798
6 ($520)$358$162$108,636
7 ($520)$358$162$108,474
8 ($520)$357$163$108,311
9 ($520)$357$164$108,147
10 ($520)$356$164$107,983
11 ($520)$355$165$107,818
12 ($520)$355$165$107,653
Year 2 - 13 ($520)$354$166$107,487
14 ($520)$354$166$107,321
15 ($520)$353$167$107,154
16 ($520)$353$167$106,987
17 ($520)$352$168$106,819
18 ($520)$352$168$106,650
19 ($520)$351$169$106,481
20 ($520)$351$170$106,312
21 ($520)$350$170$106,142
22 ($520)$349$171$105,971
23 ($520)$349$171$105,800
24 ($520)$348$172$105,628
Year 3 - 25 ($520)$348$172$105,455
26 ($520)$347$173$105,282
27 ($520)$347$174$105,109
28 ($520)$346$174$104,935
29 ($520)$345$175$104,760
30 ($520)$345$175$104,585
31 ($520)$344$176$104,409
32 ($520)$344$176$104,233
33 ($520)$343$177$104,056
34 ($520)$343$178$103,878
35 ($520)$342$178$103,700
36 ($520)$341$179$103,521
Year 4 - 37 ($520)$341$179$103,342
38 ($520)$340$180$103,162
39 ($520)$340$181$102,981
40 ($520)$339$181$102,800
41 ($520)$338$182$102,619
42 ($520)$338$182$102,436
43 ($520)$337$183$102,253
44 ($520)$337$184$102,070
45 ($520)$336$184$101,886
46 ($520)$335$185$101,701
47 ($520)$335$185$101,516
48 ($520)$334$186$101,330
Year 5 - 49 ($520)$334$187$101,143
50 ($520)$333$187$100,956
51 ($520)$332$188$100,768
52 ($520)$332$188$100,580
53 ($520)$331$189$100,391
54 ($520)$330$190$100,201
55 ($520)$330$190$100,011
56 ($520)$329$191$99,820
57 ($520)$329$192$99,629
58 ($520)$328$192$99,436
59 ($520)$327$193$99,244
60 ($520)$327$193$99,050
Year 6 - 61 ($520)$326$194$98,856
62 ($520)$325$195$98,661
63 ($520)$325$195$98,466
64 ($520)$324$196$98,270
65 ($520)$323$197$98,074
66 ($520)$323$197$97,876
67 ($520)$322$198$97,678
68 ($520)$322$199$97,480
69 ($520)$321$199$97,281
70 ($520)$320$200$97,081
71 ($520)$320$201$96,880
72 ($520)$319$201$96,679
Year 7 - 73 ($520)$318$202$96,477
74 ($520)$318$203$96,275
75 ($520)$317$203$96,071
76 ($520)$316$204$95,868
77 ($520)$316$205$95,663
78 ($520)$315$205$95,458
79 ($520)$314$206$95,252
80 ($520)$314$207$95,045
81 ($520)$313$207$94,838
82 ($520)$312$208$94,630
83 ($520)$311$209$94,422
84 ($520)$311$209$94,212
Year 8 - 85 ($520)$310$210$94,002
86 ($520)$309$211$93,792
87 ($520)$309$211$93,580
88 ($520)$308$212$93,368
89 ($520)$307$213$93,155
90 ($520)$307$213$92,942
91 ($520)$306$214$92,728
92 ($520)$305$215$92,513
93 ($520)$305$216$92,297
94 ($520)$304$216$92,081
95 ($520)$303$217$91,864
96 ($520)$302$218$91,646
Year 9 - 97 ($520)$302$218$91,428
98 ($520)$301$219$91,209
99 ($520)$300$220$90,989
100 ($520)$300$221$90,768
101 ($520)$299$221$90,547
102 ($520)$298$222$90,325
103 ($520)$297$223$90,102
104 ($520)$297$224$89,879
105 ($520)$296$224$89,655
106 ($520)$295$225$89,430
107 ($520)$294$226$89,204
108 ($520)$294$226$88,977
Year 10 - 109 ($520)$293$227$88,750
110 ($520)$292$228$88,522
111 ($520)$291$229$88,294
112 ($520)$291$229$88,064
113 ($520)$290$230$87,834
114 ($520)$289$231$87,603
115 ($520)$288$232$87,371
116 ($520)$288$232$87,139
117 ($520)$287$233$86,905
118 ($520)$286$234$86,671
119 ($520)$285$235$86,437
120 ($520)$285$236$86,201
Year 11 - 121 ($520)$284$236$85,965
122 ($520)$283$237$85,728
123 ($520)$282$238$85,490
124 ($520)$281$239$85,251
125 ($520)$281$239$85,011
126 ($520)$280$240$84,771
127 ($520)$279$241$84,530
128 ($520)$278$242$84,288
129 ($520)$277$243$84,046
130 ($520)$277$243$83,802
131 ($520)$276$244$83,558
132 ($520)$275$245$83,313
Year 12 - 133 ($520)$274$246$83,067
134 ($520)$273$247$82,820
135 ($520)$273$247$82,573
136 ($520)$272$248$82,325
137 ($520)$271$249$82,076
138 ($520)$270$250$81,826
139 ($520)$269$251$81,575
140 ($520)$269$252$81,323
141 ($520)$268$252$81,071
142 ($520)$267$253$80,818
143 ($520)$266$254$80,564
144 ($520)$265$255$80,309
Year 13 - 145 ($520)$264$256$80,053
146 ($520)$264$257$79,796
147 ($520)$263$257$79,539
148 ($520)$262$258$79,281
149 ($520)$261$259$79,021
150 ($520)$260$260$78,762
151 ($520)$259$261$78,501
152 ($520)$258$262$78,239
153 ($520)$258$263$77,976
154 ($520)$257$263$77,713
155 ($520)$256$264$77,449
156 ($520)$255$265$77,184
Year 14 - 157 ($520)$254$266$76,918
158 ($520)$253$267$76,651
159 ($520)$252$268$76,383
160 ($520)$251$269$76,114
161 ($520)$251$270$75,845
162 ($520)$250$270$75,574
163 ($520)$249$271$75,303
164 ($520)$248$272$75,031
165 ($520)$247$273$74,758
166 ($520)$246$274$74,484
167 ($520)$245$275$74,209
168 ($520)$244$276$73,933
Year 15 - 169 ($520)$243$277$73,656
170 ($520)$242$278$73,378
171 ($520)$242$279$73,100
172 ($520)$241$279$72,820
173 ($520)$240$280$72,540
174 ($520)$239$281$72,259
175 ($520)$238$282$71,976
176 ($520)$237$283$71,693
177 ($520)$236$284$71,409
178 ($520)$235$285$71,124
179 ($520)$234$286$70,838
180 ($520)$233$287$70,551
Year 16 - 181 ($520)$232$288$70,263
182 ($520)$231$289$69,975
183 ($520)$230$290$69,685
184 ($520)$229$291$69,394
185 ($520)$228$292$69,102
186 ($520)$227$293$68,810
187 ($520)$226$294$68,516
188 ($520)$226$295$68,222
189 ($520)$225$296$67,926
190 ($520)$224$297$67,630
191 ($520)$223$297$67,332
192 ($520)$222$298$67,034
Year 17 - 193 ($520)$221$299$66,734
194 ($520)$220$300$66,434
195 ($520)$219$301$66,132
196 ($520)$218$302$65,830
197 ($520)$217$303$65,527
198 ($520)$216$304$65,222
199 ($520)$215$305$64,917
200 ($520)$214$306$64,610
201 ($520)$213$307$64,303
202 ($520)$212$308$63,994
203 ($520)$211$309$63,685
204 ($520)$210$310$63,375
Year 18 - 205 ($520)$209$311$63,063
206 ($520)$208$313$62,751
207 ($520)$207$314$62,437
208 ($520)$206$315$62,122
209 ($520)$204$316$61,807
210 ($520)$203$317$61,490
211 ($520)$202$318$61,173
212 ($520)$201$319$60,854
213 ($520)$200$320$60,534
214 ($520)$199$321$60,213
215 ($520)$198$322$59,891
216 ($520)$197$323$59,568
Year 19 - 217 ($520)$196$324$59,244
218 ($520)$195$325$58,919
219 ($520)$194$326$58,593
220 ($520)$193$327$58,266
221 ($520)$192$328$57,938
222 ($520)$191$329$57,608
223 ($520)$190$330$57,278
224 ($520)$189$332$56,946
225 ($520)$187$333$56,614
226 ($520)$186$334$56,280
227 ($520)$185$335$55,945
228 ($520)$184$336$55,609
Year 20 - 229 ($520)$183$337$55,272
230 ($520)$182$338$54,934
231 ($520)$181$339$54,595
232 ($520)$180$340$54,254
233 ($520)$179$342$53,913
234 ($520)$177$343$53,570
235 ($520)$176$344$53,226
236 ($520)$175$345$52,881
237 ($520)$174$346$52,535
238 ($520)$173$347$52,188
239 ($520)$172$348$51,840
240 ($520)$171$349$51,490
Year 21 - 241 ($520)$169$351$51,140
242 ($520)$168$352$50,788
243 ($520)$167$353$50,435
244 ($520)$166$354$50,081
245 ($520)$165$355$49,726
246 ($520)$164$356$49,369
247 ($520)$163$358$49,012
248 ($520)$161$359$48,653
249 ($520)$160$360$48,293
250 ($520)$159$361$47,932
251 ($520)$158$362$47,570
252 ($520)$157$364$47,206
Year 22 - 253 ($520)$155$365$46,841
254 ($520)$154$366$46,476
255 ($520)$153$367$46,108
256 ($520)$152$368$45,740
257 ($520)$151$370$45,371
258 ($520)$149$371$45,000
259 ($520)$148$372$44,628
260 ($520)$147$373$44,255
261 ($520)$146$374$43,880
262 ($520)$144$376$43,505
263 ($520)$143$377$43,128
264 ($520)$142$378$42,750
Year 23 - 265 ($520)$141$379$42,370
266 ($520)$139$381$41,990
267 ($520)$138$382$41,608
268 ($520)$137$383$41,225
269 ($520)$136$384$40,840
270 ($520)$134$386$40,455
271 ($520)$133$387$40,068
272 ($520)$132$388$39,679
273 ($520)$131$389$39,290
274 ($520)$129$391$38,899
275 ($520)$128$392$38,507
276 ($520)$127$393$38,114
Year 24 - 277 ($520)$125$395$37,719
278 ($520)$124$396$37,323
279 ($520)$123$397$36,926
280 ($520)$122$399$36,527
281 ($520)$120$400$36,128
282 ($520)$119$401$35,726
283 ($520)$118$402$35,324
284 ($520)$116$404$34,920
285 ($520)$115$405$34,515
286 ($520)$114$406$34,108
287 ($520)$112$408$33,701
288 ($520)$111$409$33,291
Year 25 - 289 ($520)$110$411$32,881
290 ($520)$108$412$32,469
291 ($520)$107$413$32,056
292 ($520)$106$415$31,641
293 ($520)$104$416$31,225
294 ($520)$103$417$30,808
295 ($520)$101$419$30,389
296 ($520)$100$420$29,969
297 ($520)$99$421$29,548
298 ($520)$97$423$29,125
299 ($520)$96$424$28,701
300 ($520)$94$426$28,275
Year 26 - 301 ($520)$93$427$27,848
302 ($520)$92$428$27,420
303 ($520)$90$430$26,990
304 ($520)$89$431$26,559
305 ($520)$87$433$26,126
306 ($520)$86$434$25,692
307 ($520)$85$436$25,256
308 ($520)$83$437$24,819
309 ($520)$82$438$24,381
310 ($520)$80$440$23,941
311 ($520)$79$441$23,500
312 ($520)$77$443$23,057
Year 27 - 313 ($520)$76$444$22,613
314 ($520)$74$446$22,167
315 ($520)$73$447$21,720
316 ($520)$71$449$21,272
317 ($520)$70$450$20,821
318 ($520)$69$452$20,370
319 ($520)$67$453$19,917
320 ($520)$66$455$19,462
321 ($520)$64$456$19,006
322 ($520)$63$458$18,549
323 ($520)$61$459$18,090
324 ($520)$60$461$17,629
Year 28 - 325 ($520)$58$462$17,167
326 ($520)$57$464$16,704
327 ($520)$55$465$16,238
328 ($520)$53$467$15,772
329 ($520)$52$468$15,304
330 ($520)$50$470$14,834
331 ($520)$49$471$14,363
332 ($520)$47$473$13,890
333 ($520)$46$474$13,415
334 ($520)$44$476$12,940
335 ($520)$43$478$12,462
336 ($520)$41$479$11,983
Year 29 - 337 ($520)$39$481$11,502
338 ($520)$38$482$11,020
339 ($520)$36$484$10,536
340 ($520)$35$485$10,051
341 ($520)$33$487$9,564
342 ($520)$31$489$9,075
343 ($520)$30$490$8,585
344 ($520)$28$492$8,093
345 ($520)$27$493$7,600
346 ($520)$25$495$7,105
347 ($520)$23$497$6,608
348 ($520)$22$498$6,110
Year 30 - 349 ($520)$20$500$5,610
350 ($520)$18$502$5,108
351 ($520)$17$503$4,605
352 ($520)$15$505$4,100
353 ($520)$13$507$3,593
354 ($520)$12$508$3,085
355 ($520)$10$510$2,575
356 ($520)$8$512$2,063
357 ($520)$7$513$1,550
358 ($520)$5$515$1,035
359 ($520)$3$517$518
360 ($520)$2$518$0
TOTALS$77,633$109,600$187,233

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.