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

Mortgage Parameters


Less than 20% ($27,600) 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
$532 360 $81,182 $191,582

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $138,000
Down Payment $27,600$110,400
Year 1 - 1 ($532)$375$157$110,243
2 ($532)$375$157$110,086
3 ($532)$374$158$109,928
4 ($532)$374$158$109,770
5 ($532)$373$159$109,611
6 ($532)$373$159$109,451
7 ($532)$372$160$109,291
8 ($532)$372$161$109,130
9 ($532)$371$161$108,969
10 ($532)$370$162$108,808
11 ($532)$370$162$108,645
12 ($532)$369$163$108,483
Year 2 - 13 ($532)$369$163$108,319
14 ($532)$368$164$108,155
15 ($532)$368$164$107,991
16 ($532)$367$165$107,826
17 ($532)$367$166$107,660
18 ($532)$366$166$107,494
19 ($532)$365$167$107,328
20 ($532)$365$167$107,160
21 ($532)$364$168$106,993
22 ($532)$364$168$106,824
23 ($532)$363$169$106,655
24 ($532)$363$170$106,486
Year 3 - 25 ($532)$362$170$106,316
26 ($532)$361$171$106,145
27 ($532)$361$171$105,974
28 ($532)$360$172$105,802
29 ($532)$360$172$105,629
30 ($532)$359$173$105,456
31 ($532)$359$174$105,283
32 ($532)$358$174$105,108
33 ($532)$357$175$104,934
34 ($532)$357$175$104,758
35 ($532)$356$176$104,582
36 ($532)$356$177$104,406
Year 4 - 37 ($532)$355$177$104,228
38 ($532)$354$178$104,051
39 ($532)$354$178$103,872
40 ($532)$353$179$103,693
41 ($532)$353$180$103,514
42 ($532)$352$180$103,333
43 ($532)$351$181$103,153
44 ($532)$351$181$102,971
45 ($532)$350$182$102,789
46 ($532)$349$183$102,606
47 ($532)$349$183$102,423
48 ($532)$348$184$102,239
Year 5 - 49 ($532)$348$185$102,055
50 ($532)$347$185$101,869
51 ($532)$346$186$101,684
52 ($532)$346$186$101,497
53 ($532)$345$187$101,310
54 ($532)$344$188$101,122
55 ($532)$344$188$100,934
56 ($532)$343$189$100,745
57 ($532)$343$190$100,555
58 ($532)$342$190$100,365
59 ($532)$341$191$100,174
60 ($532)$341$192$99,983
Year 6 - 61 ($532)$340$192$99,790
62 ($532)$339$193$99,597
63 ($532)$339$194$99,404
64 ($532)$338$194$99,210
65 ($532)$337$195$99,015
66 ($532)$337$196$98,819
67 ($532)$336$196$98,623
68 ($532)$335$197$98,426
69 ($532)$335$198$98,229
70 ($532)$334$198$98,031
71 ($532)$333$199$97,832
72 ($532)$333$200$97,632
Year 7 - 73 ($532)$332$200$97,432
74 ($532)$331$201$97,231
75 ($532)$331$202$97,029
76 ($532)$330$202$96,827
77 ($532)$329$203$96,624
78 ($532)$329$204$96,421
79 ($532)$328$204$96,216
80 ($532)$327$205$96,011
81 ($532)$326$206$95,805
82 ($532)$326$206$95,599
83 ($532)$325$207$95,392
84 ($532)$324$208$95,184
Year 8 - 85 ($532)$324$209$94,975
86 ($532)$323$209$94,766
87 ($532)$322$210$94,556
88 ($532)$321$211$94,346
89 ($532)$321$211$94,134
90 ($532)$320$212$93,922
91 ($532)$319$213$93,709
92 ($532)$319$214$93,496
93 ($532)$318$214$93,281
94 ($532)$317$215$93,066
95 ($532)$316$216$92,851
96 ($532)$316$216$92,634
Year 9 - 97 ($532)$315$217$92,417
98 ($532)$314$218$92,199
99 ($532)$313$219$91,980
100 ($532)$313$219$91,761
101 ($532)$312$220$91,541
102 ($532)$311$221$91,320
103 ($532)$310$222$91,098
104 ($532)$310$222$90,876
105 ($532)$309$223$90,652
106 ($532)$308$224$90,428
107 ($532)$307$225$90,204
108 ($532)$307$225$89,978
Year 10 - 109 ($532)$306$226$89,752
110 ($532)$305$227$89,525
111 ($532)$304$228$89,297
112 ($532)$304$229$89,069
113 ($532)$303$229$88,839
114 ($532)$302$230$88,609
115 ($532)$301$231$88,378
116 ($532)$300$232$88,147
117 ($532)$300$232$87,914
118 ($532)$299$233$87,681
119 ($532)$298$234$87,447
120 ($532)$297$235$87,212
Year 11 - 121 ($532)$297$236$86,976
122 ($532)$296$236$86,740
123 ($532)$295$237$86,503
124 ($532)$294$238$86,265
125 ($532)$293$239$86,026
126 ($532)$292$240$85,786
127 ($532)$292$240$85,545
128 ($532)$291$241$85,304
129 ($532)$290$242$85,062
130 ($532)$289$243$84,819
131 ($532)$288$244$84,575
132 ($532)$288$245$84,331
Year 12 - 133 ($532)$287$245$84,085
134 ($532)$286$246$83,839
135 ($532)$285$247$83,592
136 ($532)$284$248$83,344
137 ($532)$283$249$83,095
138 ($532)$283$250$82,845
139 ($532)$282$250$82,595
140 ($532)$281$251$82,344
141 ($532)$280$252$82,091
142 ($532)$279$253$81,838
143 ($532)$278$254$81,584
144 ($532)$277$255$81,330
Year 13 - 145 ($532)$277$256$81,074
146 ($532)$276$257$80,817
147 ($532)$275$257$80,560
148 ($532)$274$258$80,302
149 ($532)$273$259$80,043
150 ($532)$272$260$79,783
151 ($532)$271$261$79,522
152 ($532)$270$262$79,260
153 ($532)$269$263$78,997
154 ($532)$269$264$78,734
155 ($532)$268$264$78,469
156 ($532)$267$265$78,204
Year 14 - 157 ($532)$266$266$77,938
158 ($532)$265$267$77,670
159 ($532)$264$268$77,402
160 ($532)$263$269$77,133
161 ($532)$262$270$76,863
162 ($532)$261$271$76,592
163 ($532)$260$272$76,321
164 ($532)$259$273$76,048
165 ($532)$259$274$75,774
166 ($532)$258$275$75,500
167 ($532)$257$275$75,224
168 ($532)$256$276$74,948
Year 15 - 169 ($532)$255$277$74,671
170 ($532)$254$278$74,392
171 ($532)$253$279$74,113
172 ($532)$252$280$73,833
173 ($532)$251$281$73,552
174 ($532)$250$282$73,270
175 ($532)$249$283$72,987
176 ($532)$248$284$72,703
177 ($532)$247$285$72,418
178 ($532)$246$286$72,132
179 ($532)$245$287$71,845
180 ($532)$244$288$71,557
Year 16 - 181 ($532)$243$289$71,268
182 ($532)$242$290$70,978
183 ($532)$241$291$70,687
184 ($532)$240$292$70,395
185 ($532)$239$293$70,103
186 ($532)$238$294$69,809
187 ($532)$237$295$69,514
188 ($532)$236$296$69,218
189 ($532)$235$297$68,921
190 ($532)$234$298$68,624
191 ($532)$233$299$68,325
192 ($532)$232$300$68,025
Year 17 - 193 ($532)$231$301$67,724
194 ($532)$230$302$67,422
195 ($532)$229$303$67,119
196 ($532)$228$304$66,815
197 ($532)$227$305$66,510
198 ($532)$226$306$66,204
199 ($532)$225$307$65,897
200 ($532)$224$308$65,589
201 ($532)$223$309$65,280
202 ($532)$222$310$64,969
203 ($532)$221$311$64,658
204 ($532)$220$312$64,346
Year 18 - 205 ($532)$219$313$64,032
206 ($532)$218$314$63,718
207 ($532)$217$316$63,402
208 ($532)$216$317$63,086
209 ($532)$214$318$62,768
210 ($532)$213$319$62,449
211 ($532)$212$320$62,130
212 ($532)$211$321$61,809
213 ($532)$210$322$61,487
214 ($532)$209$323$61,164
215 ($532)$208$324$60,839
216 ($532)$207$325$60,514
Year 19 - 217 ($532)$206$326$60,188
218 ($532)$205$328$59,860
219 ($532)$204$329$59,531
220 ($532)$202$330$59,202
221 ($532)$201$331$58,871
222 ($532)$200$332$58,539
223 ($532)$199$333$58,206
224 ($532)$198$334$57,871
225 ($532)$197$335$57,536
226 ($532)$196$337$57,199
227 ($532)$194$338$56,862
228 ($532)$193$339$56,523
Year 20 - 229 ($532)$192$340$56,183
230 ($532)$191$341$55,842
231 ($532)$190$342$55,499
232 ($532)$189$343$55,156
233 ($532)$188$345$54,811
234 ($532)$186$346$54,465
235 ($532)$185$347$54,118
236 ($532)$184$348$53,770
237 ($532)$183$349$53,421
238 ($532)$182$351$53,070
239 ($532)$180$352$52,719
240 ($532)$179$353$52,366
Year 21 - 241 ($532)$178$354$52,012
242 ($532)$177$355$51,656
243 ($532)$176$357$51,300
244 ($532)$174$358$50,942
245 ($532)$173$359$50,583
246 ($532)$172$360$50,223
247 ($532)$171$361$49,861
248 ($532)$170$363$49,499
249 ($532)$168$364$49,135
250 ($532)$167$365$48,770
251 ($532)$166$366$48,403
252 ($532)$165$368$48,036
Year 22 - 253 ($532)$163$369$47,667
254 ($532)$162$370$47,297
255 ($532)$161$371$46,926
256 ($532)$160$373$46,553
257 ($532)$158$374$46,179
258 ($532)$157$375$45,804
259 ($532)$156$376$45,427
260 ($532)$154$378$45,050
261 ($532)$153$379$44,671
262 ($532)$152$380$44,290
263 ($532)$151$382$43,909
264 ($532)$149$383$43,526
Year 23 - 265 ($532)$148$384$43,142
266 ($532)$147$385$42,756
267 ($532)$145$387$42,369
268 ($532)$144$388$41,981
269 ($532)$143$389$41,592
270 ($532)$141$391$41,201
271 ($532)$140$392$40,809
272 ($532)$139$393$40,416
273 ($532)$137$395$40,021
274 ($532)$136$396$39,625
275 ($532)$135$397$39,227
276 ($532)$133$399$38,829
Year 24 - 277 ($532)$132$400$38,428
278 ($532)$131$402$38,027
279 ($532)$129$403$37,624
280 ($532)$128$404$37,220
281 ($532)$127$406$36,814
282 ($532)$125$407$36,407
283 ($532)$124$408$35,999
284 ($532)$122$410$35,589
285 ($532)$121$411$35,178
286 ($532)$120$413$34,765
287 ($532)$118$414$34,351
288 ($532)$117$415$33,936
Year 25 - 289 ($532)$115$417$33,519
290 ($532)$114$418$33,101
291 ($532)$113$420$32,681
292 ($532)$111$421$32,260
293 ($532)$110$422$31,838
294 ($532)$108$424$31,414
295 ($532)$107$425$30,988
296 ($532)$105$427$30,562
297 ($532)$104$428$30,133
298 ($532)$102$430$29,704
299 ($532)$101$431$29,272
300 ($532)$100$433$28,840
Year 26 - 301 ($532)$98$434$28,406
302 ($532)$97$436$27,970
303 ($532)$95$437$27,533
304 ($532)$94$439$27,094
305 ($532)$92$440$26,654
306 ($532)$91$442$26,213
307 ($532)$89$443$25,770
308 ($532)$88$445$25,325
309 ($532)$86$446$24,879
310 ($532)$85$448$24,432
311 ($532)$83$449$23,983
312 ($532)$82$451$23,532
Year 27 - 313 ($532)$80$452$23,080
314 ($532)$78$454$22,626
315 ($532)$77$455$22,171
316 ($532)$75$457$21,714
317 ($532)$74$458$21,256
318 ($532)$72$460$20,796
319 ($532)$71$461$20,334
320 ($532)$69$463$19,871
321 ($532)$68$465$19,407
322 ($532)$66$466$18,940
323 ($532)$64$468$18,473
324 ($532)$63$469$18,003
Year 28 - 325 ($532)$61$471$17,532
326 ($532)$60$473$17,060
327 ($532)$58$474$16,586
328 ($532)$56$476$16,110
329 ($532)$55$477$15,632
330 ($532)$53$479$15,153
331 ($532)$52$481$14,673
332 ($532)$50$482$14,191
333 ($532)$48$484$13,707
334 ($532)$47$486$13,221
335 ($532)$45$487$12,734
336 ($532)$43$489$12,245
Year 29 - 337 ($532)$42$491$11,754
338 ($532)$40$492$11,262
339 ($532)$38$494$10,768
340 ($532)$37$496$10,273
341 ($532)$35$497$9,775
342 ($532)$33$499$9,277
343 ($532)$32$501$8,776
344 ($532)$30$502$8,274
345 ($532)$28$504$7,770
346 ($532)$26$506$7,264
347 ($532)$25$507$6,756
348 ($532)$23$509$6,247
Year 30 - 349 ($532)$21$511$5,736
350 ($532)$20$513$5,224
351 ($532)$18$514$4,709
352 ($532)$16$516$4,193
353 ($532)$14$518$3,675
354 ($532)$12$520$3,155
355 ($532)$11$521$2,634
356 ($532)$9$523$2,111
357 ($532)$7$525$1,586
358 ($532)$5$527$1,059
359 ($532)$4$529$530
360 ($532)$2$530$0
TOTALS$81,182$110,400$191,582

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.