« Back to all home prices

Mortgage Payment Schedule for a $138,000 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% ($27,600) 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
$528 360 $79,802 $190,202

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $138,000
Down Payment $27,600$110,400
Year 1 - 1 ($528)$370$159$110,241
2 ($528)$369$159$110,082
3 ($528)$369$160$109,923
4 ($528)$368$160$109,763
5 ($528)$368$161$109,602
6 ($528)$367$161$109,441
7 ($528)$367$162$109,279
8 ($528)$366$162$109,117
9 ($528)$366$163$108,954
10 ($528)$365$163$108,791
11 ($528)$364$164$108,627
12 ($528)$364$164$108,463
Year 2 - 13 ($528)$363$165$108,298
14 ($528)$363$166$108,132
15 ($528)$362$166$107,966
16 ($528)$362$167$107,799
17 ($528)$361$167$107,632
18 ($528)$361$168$107,464
19 ($528)$360$168$107,296
20 ($528)$359$169$107,127
21 ($528)$359$169$106,958
22 ($528)$358$170$106,788
23 ($528)$358$171$106,617
24 ($528)$357$171$106,446
Year 3 - 25 ($528)$357$172$106,274
26 ($528)$356$172$106,102
27 ($528)$355$173$105,929
28 ($528)$355$173$105,755
29 ($528)$354$174$105,581
30 ($528)$354$175$105,407
31 ($528)$353$175$105,231
32 ($528)$353$176$105,056
33 ($528)$352$176$104,879
34 ($528)$351$177$104,702
35 ($528)$351$178$104,525
36 ($528)$350$178$104,346
Year 4 - 37 ($528)$350$179$104,168
38 ($528)$349$179$103,988
39 ($528)$348$180$103,808
40 ($528)$348$181$103,628
41 ($528)$347$181$103,447
42 ($528)$347$182$103,265
43 ($528)$346$182$103,082
44 ($528)$345$183$102,899
45 ($528)$345$184$102,716
46 ($528)$344$184$102,531
47 ($528)$343$185$102,347
48 ($528)$343$185$102,161
Year 5 - 49 ($528)$342$186$101,975
50 ($528)$342$187$101,788
51 ($528)$341$187$101,601
52 ($528)$340$188$101,413
53 ($528)$340$189$101,224
54 ($528)$339$189$101,035
55 ($528)$338$190$100,845
56 ($528)$338$191$100,655
57 ($528)$337$191$100,464
58 ($528)$337$192$100,272
59 ($528)$336$192$100,079
60 ($528)$335$193$99,886
Year 6 - 61 ($528)$335$194$99,693
62 ($528)$334$194$99,498
63 ($528)$333$195$99,303
64 ($528)$333$196$99,107
65 ($528)$332$196$98,911
66 ($528)$331$197$98,714
67 ($528)$331$198$98,517
68 ($528)$330$198$98,318
69 ($528)$329$199$98,119
70 ($528)$329$200$97,920
71 ($528)$328$200$97,719
72 ($528)$327$201$97,518
Year 7 - 73 ($528)$327$202$97,317
74 ($528)$326$202$97,114
75 ($528)$325$203$96,911
76 ($528)$325$204$96,708
77 ($528)$324$204$96,503
78 ($528)$323$205$96,298
79 ($528)$323$206$96,092
80 ($528)$322$206$95,886
81 ($528)$321$207$95,679
82 ($528)$321$208$95,471
83 ($528)$320$209$95,263
84 ($528)$319$209$95,053
Year 8 - 85 ($528)$318$210$94,843
86 ($528)$318$211$94,633
87 ($528)$317$211$94,422
88 ($528)$316$212$94,209
89 ($528)$316$213$93,997
90 ($528)$315$213$93,783
91 ($528)$314$214$93,569
92 ($528)$313$215$93,354
93 ($528)$313$216$93,139
94 ($528)$312$216$92,922
95 ($528)$311$217$92,705
96 ($528)$311$218$92,487
Year 9 - 97 ($528)$310$219$92,269
98 ($528)$309$219$92,050
99 ($528)$308$220$91,830
100 ($528)$308$221$91,609
101 ($528)$307$221$91,388
102 ($528)$306$222$91,165
103 ($528)$305$223$90,942
104 ($528)$305$224$90,719
105 ($528)$304$224$90,494
106 ($528)$303$225$90,269
107 ($528)$302$226$90,043
108 ($528)$302$227$89,817
Year 10 - 109 ($528)$301$227$89,589
110 ($528)$300$228$89,361
111 ($528)$299$229$89,132
112 ($528)$299$230$88,902
113 ($528)$298$231$88,672
114 ($528)$297$231$88,440
115 ($528)$296$232$88,208
116 ($528)$295$233$87,975
117 ($528)$295$234$87,742
118 ($528)$294$234$87,507
119 ($528)$293$235$87,272
120 ($528)$292$236$87,036
Year 11 - 121 ($528)$292$237$86,799
122 ($528)$291$238$86,562
123 ($528)$290$238$86,324
124 ($528)$289$239$86,084
125 ($528)$288$240$85,844
126 ($528)$288$241$85,604
127 ($528)$287$242$85,362
128 ($528)$286$242$85,120
129 ($528)$285$243$84,877
130 ($528)$284$244$84,633
131 ($528)$284$245$84,388
132 ($528)$283$246$84,142
Year 12 - 133 ($528)$282$246$83,896
134 ($528)$281$247$83,648
135 ($528)$280$248$83,400
136 ($528)$279$249$83,151
137 ($528)$279$250$82,901
138 ($528)$278$251$82,651
139 ($528)$277$251$82,399
140 ($528)$276$252$82,147
141 ($528)$275$253$81,894
142 ($528)$274$254$81,640
143 ($528)$273$255$81,385
144 ($528)$273$256$81,129
Year 13 - 145 ($528)$272$257$80,873
146 ($528)$271$257$80,615
147 ($528)$270$258$80,357
148 ($528)$269$259$80,098
149 ($528)$268$260$79,838
150 ($528)$267$261$79,577
151 ($528)$267$262$79,315
152 ($528)$266$263$79,053
153 ($528)$265$264$78,789
154 ($528)$264$264$78,525
155 ($528)$263$265$78,260
156 ($528)$262$266$77,993
Year 14 - 157 ($528)$261$267$77,726
158 ($528)$260$268$77,458
159 ($528)$259$269$77,189
160 ($528)$259$270$76,920
161 ($528)$258$271$76,649
162 ($528)$257$272$76,378
163 ($528)$256$272$76,105
164 ($528)$255$273$75,832
165 ($528)$254$274$75,557
166 ($528)$253$275$75,282
167 ($528)$252$276$75,006
168 ($528)$251$277$74,729
Year 15 - 169 ($528)$250$278$74,451
170 ($528)$249$279$74,172
171 ($528)$248$280$73,892
172 ($528)$248$281$73,611
173 ($528)$247$282$73,330
174 ($528)$246$283$73,047
175 ($528)$245$284$72,763
176 ($528)$244$285$72,479
177 ($528)$243$286$72,193
178 ($528)$242$286$71,907
179 ($528)$241$287$71,619
180 ($528)$240$288$71,331
Year 16 - 181 ($528)$239$289$71,041
182 ($528)$238$290$70,751
183 ($528)$237$291$70,460
184 ($528)$236$292$70,167
185 ($528)$235$293$69,874
186 ($528)$234$294$69,580
187 ($528)$233$295$69,285
188 ($528)$232$296$68,988
189 ($528)$231$297$68,691
190 ($528)$230$298$68,393
191 ($528)$229$299$68,094
192 ($528)$228$300$67,793
Year 17 - 193 ($528)$227$301$67,492
194 ($528)$226$302$67,190
195 ($528)$225$303$66,887
196 ($528)$224$304$66,582
197 ($528)$223$305$66,277
198 ($528)$222$306$65,971
199 ($528)$221$307$65,664
200 ($528)$220$308$65,355
201 ($528)$219$309$65,046
202 ($528)$218$310$64,735
203 ($528)$217$311$64,424
204 ($528)$216$313$64,111
Year 18 - 205 ($528)$215$314$63,798
206 ($528)$214$315$63,483
207 ($528)$213$316$63,167
208 ($528)$212$317$62,851
209 ($528)$211$318$62,533
210 ($528)$209$319$62,214
211 ($528)$208$320$61,894
212 ($528)$207$321$61,573
213 ($528)$206$322$61,251
214 ($528)$205$323$60,928
215 ($528)$204$324$60,604
216 ($528)$203$325$60,278
Year 19 - 217 ($528)$202$326$59,952
218 ($528)$201$328$59,625
219 ($528)$200$329$59,296
220 ($528)$199$330$58,966
221 ($528)$198$331$58,635
222 ($528)$196$332$58,303
223 ($528)$195$333$57,970
224 ($528)$194$334$57,636
225 ($528)$193$335$57,301
226 ($528)$192$336$56,965
227 ($528)$191$338$56,627
228 ($528)$190$339$56,289
Year 20 - 229 ($528)$189$340$55,949
230 ($528)$187$341$55,608
231 ($528)$186$342$55,266
232 ($528)$185$343$54,923
233 ($528)$184$344$54,578
234 ($528)$183$346$54,233
235 ($528)$182$347$53,886
236 ($528)$181$348$53,538
237 ($528)$179$349$53,189
238 ($528)$178$350$52,839
239 ($528)$177$351$52,488
240 ($528)$176$353$52,135
Year 21 - 241 ($528)$175$354$51,782
242 ($528)$173$355$51,427
243 ($528)$172$356$51,071
244 ($528)$171$357$50,713
245 ($528)$170$358$50,355
246 ($528)$169$360$49,995
247 ($528)$167$361$49,634
248 ($528)$166$362$49,272
249 ($528)$165$363$48,909
250 ($528)$164$364$48,545
251 ($528)$163$366$48,179
252 ($528)$161$367$47,812
Year 22 - 253 ($528)$160$368$47,444
254 ($528)$159$369$47,074
255 ($528)$158$371$46,704
256 ($528)$156$372$46,332
257 ($528)$155$373$45,959
258 ($528)$154$374$45,584
259 ($528)$153$376$45,209
260 ($528)$151$377$44,832
261 ($528)$150$378$44,454
262 ($528)$149$379$44,074
263 ($528)$148$381$43,694
264 ($528)$146$382$43,312
Year 23 - 265 ($528)$145$383$42,928
266 ($528)$144$385$42,544
267 ($528)$143$386$42,158
268 ($528)$141$387$41,771
269 ($528)$140$388$41,382
270 ($528)$139$390$40,993
271 ($528)$137$391$40,602
272 ($528)$136$392$40,209
273 ($528)$135$394$39,816
274 ($528)$133$395$39,421
275 ($528)$132$396$39,025
276 ($528)$131$398$38,627
Year 24 - 277 ($528)$129$399$38,228
278 ($528)$128$400$37,828
279 ($528)$127$402$37,426
280 ($528)$125$403$37,023
281 ($528)$124$404$36,619
282 ($528)$123$406$36,213
283 ($528)$121$407$35,806
284 ($528)$120$408$35,398
285 ($528)$119$410$34,988
286 ($528)$117$411$34,577
287 ($528)$116$413$34,164
288 ($528)$114$414$33,750
Year 25 - 289 ($528)$113$415$33,335
290 ($528)$112$417$32,919
291 ($528)$110$418$32,500
292 ($528)$109$419$32,081
293 ($528)$107$421$31,660
294 ($528)$106$422$31,238
295 ($528)$105$424$30,814
296 ($528)$103$425$30,389
297 ($528)$102$427$29,963
298 ($528)$100$428$29,535
299 ($528)$99$429$29,105
300 ($528)$98$431$28,674
Year 26 - 301 ($528)$96$432$28,242
302 ($528)$95$434$27,808
303 ($528)$93$435$27,373
304 ($528)$92$437$26,936
305 ($528)$90$438$26,498
306 ($528)$89$440$26,059
307 ($528)$87$441$25,618
308 ($528)$86$443$25,175
309 ($528)$84$444$24,731
310 ($528)$83$445$24,286
311 ($528)$81$447$23,839
312 ($528)$80$448$23,390
Year 27 - 313 ($528)$78$450$22,940
314 ($528)$77$451$22,489
315 ($528)$75$453$22,036
316 ($528)$74$455$21,581
317 ($528)$72$456$21,125
318 ($528)$71$458$20,668
319 ($528)$69$459$20,209
320 ($528)$68$461$19,748
321 ($528)$66$462$19,286
322 ($528)$65$464$18,822
323 ($528)$63$465$18,357
324 ($528)$61$467$17,890
Year 28 - 325 ($528)$60$468$17,421
326 ($528)$58$470$16,952
327 ($528)$57$472$16,480
328 ($528)$55$473$16,007
329 ($528)$54$475$15,532
330 ($528)$52$476$15,056
331 ($528)$50$478$14,578
332 ($528)$49$480$14,098
333 ($528)$47$481$13,617
334 ($528)$46$483$13,135
335 ($528)$44$484$12,650
336 ($528)$42$486$12,164
Year 29 - 337 ($528)$41$488$11,677
338 ($528)$39$489$11,187
339 ($528)$37$491$10,697
340 ($528)$36$493$10,204
341 ($528)$34$494$9,710
342 ($528)$33$496$9,214
343 ($528)$31$497$8,717
344 ($528)$29$499$8,217
345 ($528)$28$501$7,717
346 ($528)$26$502$7,214
347 ($528)$24$504$6,710
348 ($528)$22$506$6,204
Year 30 - 349 ($528)$21$508$5,697
350 ($528)$19$509$5,187
351 ($528)$17$511$4,676
352 ($528)$16$513$4,164
353 ($528)$14$514$3,649
354 ($528)$12$516$3,133
355 ($528)$10$518$2,615
356 ($528)$9$520$2,096
357 ($528)$7$521$1,574
358 ($528)$5$523$1,051
359 ($528)$4$525$527
360 ($528)$2$527$0
TOTALS$79,802$110,400$190,202

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.