« 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 April 13, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.08% is current rate for 30-year fixed
3.34% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$528 360 $80,593 $190,193

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $137,000
Down Payment $27,400$109,600
Year 1 - 1 ($528)$373$156$109,444
2 ($528)$372$156$109,288
3 ($528)$372$157$109,131
4 ($528)$371$157$108,974
5 ($528)$371$158$108,816
6 ($528)$370$158$108,658
7 ($528)$369$159$108,499
8 ($528)$369$159$108,340
9 ($528)$368$160$108,180
10 ($528)$368$161$108,019
11 ($528)$367$161$107,858
12 ($528)$367$162$107,697
Year 2 - 13 ($528)$366$162$107,534
14 ($528)$366$163$107,372
15 ($528)$365$163$107,208
16 ($528)$365$164$107,045
17 ($528)$364$164$106,880
18 ($528)$363$165$106,715
19 ($528)$363$165$106,550
20 ($528)$362$166$106,384
21 ($528)$362$167$106,217
22 ($528)$361$167$106,050
23 ($528)$361$168$105,882
24 ($528)$360$168$105,714
Year 3 - 25 ($528)$359$169$105,545
26 ($528)$359$169$105,376
27 ($528)$358$170$105,206
28 ($528)$358$171$105,035
29 ($528)$357$171$104,864
30 ($528)$357$172$104,692
31 ($528)$356$172$104,520
32 ($528)$355$173$104,347
33 ($528)$355$174$104,173
34 ($528)$354$174$103,999
35 ($528)$354$175$103,824
36 ($528)$353$175$103,649
Year 4 - 37 ($528)$352$176$103,473
38 ($528)$352$177$103,297
39 ($528)$351$177$103,120
40 ($528)$351$178$102,942
41 ($528)$350$178$102,764
42 ($528)$349$179$102,585
43 ($528)$349$180$102,405
44 ($528)$348$180$102,225
45 ($528)$348$181$102,044
46 ($528)$347$181$101,863
47 ($528)$346$182$101,681
48 ($528)$346$183$101,498
Year 5 - 49 ($528)$345$183$101,315
50 ($528)$344$184$101,131
51 ($528)$344$184$100,947
52 ($528)$343$185$100,762
53 ($528)$343$186$100,576
54 ($528)$342$186$100,390
55 ($528)$341$187$100,203
56 ($528)$341$188$100,015
57 ($528)$340$188$99,827
58 ($528)$339$189$99,638
59 ($528)$339$190$99,448
60 ($528)$338$190$99,258
Year 6 - 61 ($528)$337$191$99,067
62 ($528)$337$191$98,876
63 ($528)$336$192$98,684
64 ($528)$336$193$98,491
65 ($528)$335$193$98,297
66 ($528)$334$194$98,103
67 ($528)$334$195$97,908
68 ($528)$333$195$97,713
69 ($528)$332$196$97,517
70 ($528)$332$197$97,320
71 ($528)$331$197$97,123
72 ($528)$330$198$96,925
Year 7 - 73 ($528)$330$199$96,726
74 ($528)$329$199$96,526
75 ($528)$328$200$96,326
76 ($528)$328$201$96,125
77 ($528)$327$201$95,924
78 ($528)$326$202$95,722
79 ($528)$325$203$95,519
80 ($528)$325$204$95,315
81 ($528)$324$204$95,111
82 ($528)$323$205$94,906
83 ($528)$323$206$94,701
84 ($528)$322$206$94,494
Year 8 - 85 ($528)$321$207$94,287
86 ($528)$321$208$94,079
87 ($528)$320$208$93,871
88 ($528)$319$209$93,662
89 ($528)$318$210$93,452
90 ($528)$318$211$93,241
91 ($528)$317$211$93,030
92 ($528)$316$212$92,818
93 ($528)$316$213$92,605
94 ($528)$315$213$92,392
95 ($528)$314$214$92,178
96 ($528)$313$215$91,963
Year 9 - 97 ($528)$313$216$91,747
98 ($528)$312$216$91,531
99 ($528)$311$217$91,314
100 ($528)$310$218$91,096
101 ($528)$310$219$90,877
102 ($528)$309$219$90,658
103 ($528)$308$220$90,438
104 ($528)$307$221$90,217
105 ($528)$307$222$89,995
106 ($528)$306$222$89,773
107 ($528)$305$223$89,550
108 ($528)$304$224$89,326
Year 10 - 109 ($528)$304$225$89,102
110 ($528)$303$225$88,876
111 ($528)$302$226$88,650
112 ($528)$301$227$88,423
113 ($528)$301$228$88,196
114 ($528)$300$228$87,967
115 ($528)$299$229$87,738
116 ($528)$298$230$87,508
117 ($528)$298$231$87,277
118 ($528)$297$232$87,045
119 ($528)$296$232$86,813
120 ($528)$295$233$86,580
Year 11 - 121 ($528)$294$234$86,346
122 ($528)$294$235$86,111
123 ($528)$293$236$85,876
124 ($528)$292$236$85,639
125 ($528)$291$237$85,402
126 ($528)$290$238$85,164
127 ($528)$290$239$84,926
128 ($528)$289$240$84,686
129 ($528)$288$240$84,446
130 ($528)$287$241$84,204
131 ($528)$286$242$83,962
132 ($528)$285$243$83,720
Year 12 - 133 ($528)$285$244$83,476
134 ($528)$284$244$83,231
135 ($528)$283$245$82,986
136 ($528)$282$246$82,740
137 ($528)$281$247$82,493
138 ($528)$280$248$82,245
139 ($528)$280$249$81,996
140 ($528)$279$250$81,747
141 ($528)$278$250$81,497
142 ($528)$277$251$81,245
143 ($528)$276$252$80,993
144 ($528)$275$253$80,740
Year 13 - 145 ($528)$275$254$80,486
146 ($528)$274$255$80,232
147 ($528)$273$256$79,976
148 ($528)$272$256$79,720
149 ($528)$271$257$79,463
150 ($528)$270$258$79,204
151 ($528)$269$259$78,945
152 ($528)$268$260$78,686
153 ($528)$268$261$78,425
154 ($528)$267$262$78,163
155 ($528)$266$263$77,901
156 ($528)$265$263$77,637
Year 14 - 157 ($528)$264$264$77,373
158 ($528)$263$265$77,107
159 ($528)$262$266$76,841
160 ($528)$261$267$76,574
161 ($528)$260$268$76,306
162 ($528)$259$269$76,037
163 ($528)$259$270$75,768
164 ($528)$258$271$75,497
165 ($528)$257$272$75,225
166 ($528)$256$273$74,953
167 ($528)$255$273$74,679
168 ($528)$254$274$74,405
Year 15 - 169 ($528)$253$275$74,130
170 ($528)$252$276$73,853
171 ($528)$251$277$73,576
172 ($528)$250$278$73,298
173 ($528)$249$279$73,019
174 ($528)$248$280$72,739
175 ($528)$247$281$72,458
176 ($528)$246$282$72,176
177 ($528)$245$283$71,893
178 ($528)$244$284$71,609
179 ($528)$243$285$71,324
180 ($528)$243$286$71,038
Year 16 - 181 ($528)$242$287$70,752
182 ($528)$241$288$70,464
183 ($528)$240$289$70,175
184 ($528)$239$290$69,885
185 ($528)$238$291$69,595
186 ($528)$237$292$69,303
187 ($528)$236$293$69,010
188 ($528)$235$294$68,717
189 ($528)$234$295$68,422
190 ($528)$233$296$68,126
191 ($528)$232$297$67,830
192 ($528)$231$298$67,532
Year 17 - 193 ($528)$230$299$67,233
194 ($528)$229$300$66,933
195 ($528)$228$301$66,633
196 ($528)$227$302$66,331
197 ($528)$226$303$66,028
198 ($528)$224$304$65,724
199 ($528)$223$305$65,419
200 ($528)$222$306$65,114
201 ($528)$221$307$64,807
202 ($528)$220$308$64,499
203 ($528)$219$309$64,190
204 ($528)$218$310$63,880
Year 18 - 205 ($528)$217$311$63,568
206 ($528)$216$312$63,256
207 ($528)$215$313$62,943
208 ($528)$214$314$62,629
209 ($528)$213$315$62,313
210 ($528)$212$316$61,997
211 ($528)$211$318$61,679
212 ($528)$210$319$61,361
213 ($528)$209$320$61,041
214 ($528)$208$321$60,720
215 ($528)$206$322$60,398
216 ($528)$205$323$60,075
Year 19 - 217 ($528)$204$324$59,751
218 ($528)$203$325$59,426
219 ($528)$202$326$59,100
220 ($528)$201$327$58,773
221 ($528)$200$328$58,444
222 ($528)$199$330$58,115
223 ($528)$198$331$57,784
224 ($528)$196$332$57,452
225 ($528)$195$333$57,119
226 ($528)$194$334$56,785
227 ($528)$193$335$56,450
228 ($528)$192$336$56,113
Year 20 - 229 ($528)$191$338$55,776
230 ($528)$190$339$55,437
231 ($528)$188$340$55,097
232 ($528)$187$341$54,756
233 ($528)$186$342$54,414
234 ($528)$185$343$54,071
235 ($528)$184$344$53,726
236 ($528)$183$346$53,381
237 ($528)$181$347$53,034
238 ($528)$180$348$52,686
239 ($528)$179$349$52,337
240 ($528)$178$350$51,986
Year 21 - 241 ($528)$177$352$51,635
242 ($528)$176$353$51,282
243 ($528)$174$354$50,928
244 ($528)$173$355$50,573
245 ($528)$172$356$50,216
246 ($528)$171$358$49,859
247 ($528)$170$359$49,500
248 ($528)$168$360$49,140
249 ($528)$167$361$48,779
250 ($528)$166$362$48,416
251 ($528)$165$364$48,053
252 ($528)$163$365$47,688
Year 22 - 253 ($528)$162$366$47,322
254 ($528)$161$367$46,954
255 ($528)$160$369$46,585
256 ($528)$158$370$46,216
257 ($528)$157$371$45,844
258 ($528)$156$372$45,472
259 ($528)$155$374$45,098
260 ($528)$153$375$44,723
261 ($528)$152$376$44,347
262 ($528)$151$378$43,969
263 ($528)$149$379$43,591
264 ($528)$148$380$43,211
Year 23 - 265 ($528)$147$381$42,829
266 ($528)$146$383$42,446
267 ($528)$144$384$42,062
268 ($528)$143$385$41,677
269 ($528)$142$387$41,291
270 ($528)$140$388$40,903
271 ($528)$139$389$40,513
272 ($528)$138$391$40,123
273 ($528)$136$392$39,731
274 ($528)$135$393$39,338
275 ($528)$134$395$38,943
276 ($528)$132$396$38,547
Year 24 - 277 ($528)$131$397$38,150
278 ($528)$130$399$37,751
279 ($528)$128$400$37,351
280 ($528)$127$401$36,950
281 ($528)$126$403$36,547
282 ($528)$124$404$36,143
283 ($528)$123$405$35,738
284 ($528)$122$407$35,331
285 ($528)$120$408$34,923
286 ($528)$119$410$34,513
287 ($528)$117$411$34,102
288 ($528)$116$412$33,690
Year 25 - 289 ($528)$115$414$33,276
290 ($528)$113$415$32,861
291 ($528)$112$417$32,444
292 ($528)$110$418$32,026
293 ($528)$109$419$31,607
294 ($528)$107$421$31,186
295 ($528)$106$422$30,764
296 ($528)$105$424$30,340
297 ($528)$103$425$29,915
298 ($528)$102$427$29,488
299 ($528)$100$428$29,060
300 ($528)$99$430$28,631
Year 26 - 301 ($528)$97$431$28,200
302 ($528)$96$432$27,767
303 ($528)$94$434$27,334
304 ($528)$93$435$26,898
305 ($528)$91$437$26,461
306 ($528)$90$438$26,023
307 ($528)$88$440$25,583
308 ($528)$87$441$25,142
309 ($528)$85$443$24,699
310 ($528)$84$444$24,255
311 ($528)$82$446$23,809
312 ($528)$81$447$23,361
Year 27 - 313 ($528)$79$449$22,912
314 ($528)$78$450$22,462
315 ($528)$76$452$22,010
316 ($528)$75$453$21,557
317 ($528)$73$455$21,102
318 ($528)$72$457$20,645
319 ($528)$70$458$20,187
320 ($528)$69$460$19,727
321 ($528)$67$461$19,266
322 ($528)$66$463$18,803
323 ($528)$64$464$18,339
324 ($528)$62$466$17,873
Year 28 - 325 ($528)$61$468$17,405
326 ($528)$59$469$16,936
327 ($528)$58$471$16,465
328 ($528)$56$472$15,993
329 ($528)$54$474$15,519
330 ($528)$53$476$15,044
331 ($528)$51$477$14,566
332 ($528)$50$479$14,088
333 ($528)$48$480$13,607
334 ($528)$46$482$13,125
335 ($528)$45$484$12,642
336 ($528)$43$485$12,156
Year 29 - 337 ($528)$41$487$11,669
338 ($528)$40$489$11,181
339 ($528)$38$490$10,690
340 ($528)$36$492$10,198
341 ($528)$35$494$9,705
342 ($528)$33$495$9,209
343 ($528)$31$497$8,712
344 ($528)$30$499$8,214
345 ($528)$28$500$7,713
346 ($528)$26$502$7,211
347 ($528)$25$504$6,707
348 ($528)$23$506$6,202
Year 30 - 349 ($528)$21$507$5,695
350 ($528)$19$509$5,186
351 ($528)$18$511$4,675
352 ($528)$16$512$4,163
353 ($528)$14$514$3,648
354 ($528)$12$516$3,133
355 ($528)$11$518$2,615
356 ($528)$9$519$2,095
357 ($528)$7$521$1,574
358 ($528)$5$523$1,051
359 ($528)$4$525$527
360 ($528)$2$527$0
TOTALS$80,593$109,600$190,193

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.