« Back to all home prices

Mortgage Payment Schedule for a $145,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($29,000) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$580 360 $92,625 $208,625

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $145,000
Down Payment $29,000$116,000
Year 1 - 1 ($580)$423$156$115,844
2 ($580)$423$157$115,687
3 ($580)$422$157$115,530
4 ($580)$422$158$115,372
5 ($580)$421$158$115,214
6 ($580)$421$159$115,055
7 ($580)$420$160$114,895
8 ($580)$419$160$114,735
9 ($580)$419$161$114,574
10 ($580)$418$161$114,413
11 ($580)$418$162$114,251
12 ($580)$417$162$114,089
Year 2 - 13 ($580)$416$163$113,925
14 ($580)$416$164$113,762
15 ($580)$415$164$113,598
16 ($580)$415$165$113,433
17 ($580)$414$165$113,267
18 ($580)$413$166$113,101
19 ($580)$413$167$112,934
20 ($580)$412$167$112,767
21 ($580)$412$168$112,599
22 ($580)$411$169$112,431
23 ($580)$410$169$112,261
24 ($580)$410$170$112,092
Year 3 - 25 ($580)$409$170$111,921
26 ($580)$409$171$111,750
27 ($580)$408$172$111,579
28 ($580)$407$172$111,406
29 ($580)$407$173$111,234
30 ($580)$406$174$111,060
31 ($580)$405$174$110,886
32 ($580)$405$175$110,711
33 ($580)$404$175$110,536
34 ($580)$403$176$110,360
35 ($580)$403$177$110,183
36 ($580)$402$177$110,006
Year 4 - 37 ($580)$402$178$109,828
38 ($580)$401$179$109,649
39 ($580)$400$179$109,470
40 ($580)$400$180$109,290
41 ($580)$399$181$109,109
42 ($580)$398$181$108,928
43 ($580)$398$182$108,746
44 ($580)$397$183$108,563
45 ($580)$396$183$108,380
46 ($580)$396$184$108,196
47 ($580)$395$185$108,012
48 ($580)$394$185$107,826
Year 5 - 49 ($580)$394$186$107,640
50 ($580)$393$187$107,454
51 ($580)$392$187$107,266
52 ($580)$392$188$107,078
53 ($580)$391$189$106,890
54 ($580)$390$189$106,700
55 ($580)$389$190$106,510
56 ($580)$389$191$106,320
57 ($580)$388$191$106,128
58 ($580)$387$192$105,936
59 ($580)$387$193$105,743
60 ($580)$386$194$105,550
Year 6 - 61 ($580)$385$194$105,355
62 ($580)$385$195$105,160
63 ($580)$384$196$104,965
64 ($580)$383$196$104,768
65 ($580)$382$197$104,571
66 ($580)$382$198$104,373
67 ($580)$381$199$104,175
68 ($580)$380$199$103,976
69 ($580)$380$200$103,776
70 ($580)$379$201$103,575
71 ($580)$378$201$103,373
72 ($580)$377$202$103,171
Year 7 - 73 ($580)$377$203$102,968
74 ($580)$376$204$102,765
75 ($580)$375$204$102,560
76 ($580)$374$205$102,355
77 ($580)$374$206$102,149
78 ($580)$373$207$101,942
79 ($580)$372$207$101,735
80 ($580)$371$208$101,527
81 ($580)$371$209$101,318
82 ($580)$370$210$101,108
83 ($580)$369$210$100,898
84 ($580)$368$211$100,686
Year 8 - 85 ($580)$368$212$100,474
86 ($580)$367$213$100,262
87 ($580)$366$214$100,048
88 ($580)$365$214$99,834
89 ($580)$364$215$99,619
90 ($580)$364$216$99,403
91 ($580)$363$217$99,186
92 ($580)$362$217$98,969
93 ($580)$361$218$98,750
94 ($580)$360$219$98,531
95 ($580)$360$220$98,311
96 ($580)$359$221$98,091
Year 9 - 97 ($580)$358$221$97,869
98 ($580)$357$222$97,647
99 ($580)$356$223$97,424
100 ($580)$356$224$97,200
101 ($580)$355$225$96,975
102 ($580)$354$226$96,750
103 ($580)$353$226$96,523
104 ($580)$352$227$96,296
105 ($580)$351$228$96,068
106 ($580)$351$229$95,839
107 ($580)$350$230$95,609
108 ($580)$349$231$95,379
Year 10 - 109 ($580)$348$231$95,147
110 ($580)$347$232$94,915
111 ($580)$346$233$94,682
112 ($580)$346$234$94,448
113 ($580)$345$235$94,213
114 ($580)$344$236$93,978
115 ($580)$343$236$93,741
116 ($580)$342$237$93,504
117 ($580)$341$238$93,266
118 ($580)$340$239$93,027
119 ($580)$340$240$92,787
120 ($580)$339$241$92,546
Year 11 - 121 ($580)$338$242$92,304
122 ($580)$337$243$92,062
123 ($580)$336$243$91,818
124 ($580)$335$244$91,574
125 ($580)$334$245$91,328
126 ($580)$333$246$91,082
127 ($580)$332$247$90,835
128 ($580)$332$248$90,587
129 ($580)$331$249$90,338
130 ($580)$330$250$90,089
131 ($580)$329$251$89,838
132 ($580)$328$252$89,586
Year 12 - 133 ($580)$327$253$89,334
134 ($580)$326$253$89,080
135 ($580)$325$254$88,826
136 ($580)$324$255$88,571
137 ($580)$323$256$88,314
138 ($580)$322$257$88,057
139 ($580)$321$258$87,799
140 ($580)$320$259$87,540
141 ($580)$320$260$87,280
142 ($580)$319$261$87,019
143 ($580)$318$262$86,757
144 ($580)$317$263$86,494
Year 13 - 145 ($580)$316$264$86,231
146 ($580)$315$265$85,966
147 ($580)$314$266$85,700
148 ($580)$313$267$85,433
149 ($580)$312$268$85,166
150 ($580)$311$269$84,897
151 ($580)$310$270$84,627
152 ($580)$309$271$84,357
153 ($580)$308$272$84,085
154 ($580)$307$273$83,813
155 ($580)$306$274$83,539
156 ($580)$305$275$83,264
Year 14 - 157 ($580)$304$276$82,989
158 ($580)$303$277$82,712
159 ($580)$302$278$82,435
160 ($580)$301$279$82,156
161 ($580)$300$280$81,876
162 ($580)$299$281$81,596
163 ($580)$298$282$81,314
164 ($580)$297$283$81,031
165 ($580)$296$284$80,747
166 ($580)$295$285$80,463
167 ($580)$294$286$80,177
168 ($580)$293$287$79,890
Year 15 - 169 ($580)$292$288$79,602
170 ($580)$291$289$79,313
171 ($580)$289$290$79,023
172 ($580)$288$291$78,732
173 ($580)$287$292$78,440
174 ($580)$286$293$78,147
175 ($580)$285$294$77,852
176 ($580)$284$295$77,557
177 ($580)$283$296$77,261
178 ($580)$282$298$76,963
179 ($580)$281$299$76,664
180 ($580)$280$300$76,365
Year 16 - 181 ($580)$279$301$76,064
182 ($580)$278$302$75,762
183 ($580)$277$303$75,459
184 ($580)$275$304$75,155
185 ($580)$274$305$74,850
186 ($580)$273$306$74,544
187 ($580)$272$307$74,236
188 ($580)$271$309$73,928
189 ($580)$270$310$73,618
190 ($580)$269$311$73,307
191 ($580)$268$312$72,995
192 ($580)$266$313$72,682
Year 17 - 193 ($580)$265$314$72,368
194 ($580)$264$315$72,052
195 ($580)$263$317$71,736
196 ($580)$262$318$71,418
197 ($580)$261$319$71,099
198 ($580)$260$320$70,779
199 ($580)$258$321$70,458
200 ($580)$257$322$70,136
201 ($580)$256$324$69,812
202 ($580)$255$325$69,488
203 ($580)$254$326$69,162
204 ($580)$252$327$68,835
Year 18 - 205 ($580)$251$328$68,506
206 ($580)$250$329$68,177
207 ($580)$249$331$67,846
208 ($580)$248$332$67,514
209 ($580)$246$333$67,181
210 ($580)$245$334$66,847
211 ($580)$244$336$66,512
212 ($580)$243$337$66,175
213 ($580)$242$338$65,837
214 ($580)$240$339$65,498
215 ($580)$239$340$65,157
216 ($580)$238$342$64,816
Year 19 - 217 ($580)$237$343$64,473
218 ($580)$235$344$64,128
219 ($580)$234$345$63,783
220 ($580)$233$347$63,436
221 ($580)$232$348$63,088
222 ($580)$230$349$62,739
223 ($580)$229$351$62,389
224 ($580)$228$352$62,037
225 ($580)$226$353$61,684
226 ($580)$225$354$61,329
227 ($580)$224$356$60,974
228 ($580)$223$357$60,617
Year 20 - 229 ($580)$221$358$60,258
230 ($580)$220$360$59,899
231 ($580)$219$361$59,538
232 ($580)$217$362$59,176
233 ($580)$216$364$58,812
234 ($580)$215$365$58,447
235 ($580)$213$366$58,081
236 ($580)$212$368$57,714
237 ($580)$211$369$57,345
238 ($580)$209$370$56,975
239 ($580)$208$372$56,603
240 ($580)$207$373$56,230
Year 21 - 241 ($580)$205$374$55,856
242 ($580)$204$376$55,480
243 ($580)$203$377$55,103
244 ($580)$201$378$54,725
245 ($580)$200$380$54,345
246 ($580)$198$381$53,964
247 ($580)$197$383$53,581
248 ($580)$196$384$53,197
249 ($580)$194$385$52,812
250 ($580)$193$387$52,425
251 ($580)$191$388$52,037
252 ($580)$190$390$51,648
Year 22 - 253 ($580)$189$391$51,257
254 ($580)$187$392$50,864
255 ($580)$186$394$50,470
256 ($580)$184$395$50,075
257 ($580)$183$397$49,678
258 ($580)$181$398$49,280
259 ($580)$180$400$48,880
260 ($580)$178$401$48,479
261 ($580)$177$403$48,077
262 ($580)$175$404$47,673
263 ($580)$174$406$47,267
264 ($580)$173$407$46,860
Year 23 - 265 ($580)$171$408$46,452
266 ($580)$170$410$46,042
267 ($580)$168$411$45,630
268 ($580)$167$413$45,217
269 ($580)$165$414$44,803
270 ($580)$164$416$44,387
271 ($580)$162$418$43,969
272 ($580)$160$419$43,550
273 ($580)$159$421$43,130
274 ($580)$157$422$42,708
275 ($580)$156$424$42,284
276 ($580)$154$425$41,859
Year 24 - 277 ($580)$153$427$41,432
278 ($580)$151$428$41,004
279 ($580)$150$430$40,574
280 ($580)$148$431$40,143
281 ($580)$147$433$39,710
282 ($580)$145$435$39,275
283 ($580)$143$436$38,839
284 ($580)$142$438$38,401
285 ($580)$140$439$37,962
286 ($580)$139$441$37,521
287 ($580)$137$443$37,078
288 ($580)$135$444$36,634
Year 25 - 289 ($580)$134$446$36,188
290 ($580)$132$447$35,741
291 ($580)$130$449$35,292
292 ($580)$129$451$34,841
293 ($580)$127$452$34,389
294 ($580)$126$454$33,935
295 ($580)$124$456$33,479
296 ($580)$122$457$33,022
297 ($580)$121$459$32,563
298 ($580)$119$461$32,102
299 ($580)$117$462$31,640
300 ($580)$115$464$31,176
Year 26 - 301 ($580)$114$466$30,710
302 ($580)$112$467$30,243
303 ($580)$110$469$29,774
304 ($580)$109$471$29,303
305 ($580)$107$473$28,830
306 ($580)$105$474$28,356
307 ($580)$103$476$27,880
308 ($580)$102$478$27,402
309 ($580)$100$479$26,923
310 ($580)$98$481$26,441
311 ($580)$97$483$25,958
312 ($580)$95$485$25,474
Year 27 - 313 ($580)$93$487$24,987
314 ($580)$91$488$24,499
315 ($580)$89$490$24,009
316 ($580)$88$492$23,517
317 ($580)$86$494$23,023
318 ($580)$84$495$22,528
319 ($580)$82$497$22,030
320 ($580)$80$499$21,531
321 ($580)$79$501$21,030
322 ($580)$77$503$20,528
323 ($580)$75$505$20,023
324 ($580)$73$506$19,517
Year 28 - 325 ($580)$71$508$19,008
326 ($580)$69$510$18,498
327 ($580)$68$512$17,986
328 ($580)$66$514$17,472
329 ($580)$64$516$16,957
330 ($580)$62$518$16,439
331 ($580)$60$520$15,919
332 ($580)$58$521$15,398
333 ($580)$56$523$14,875
334 ($580)$54$525$14,350
335 ($580)$52$527$13,822
336 ($580)$50$529$13,293
Year 29 - 337 ($580)$49$531$12,762
338 ($580)$47$533$12,229
339 ($580)$45$535$11,695
340 ($580)$43$537$11,158
341 ($580)$41$539$10,619
342 ($580)$39$541$10,078
343 ($580)$37$543$9,535
344 ($580)$35$545$8,991
345 ($580)$33$547$8,444
346 ($580)$31$549$7,895
347 ($580)$29$551$7,345
348 ($580)$27$553$6,792
Year 30 - 349 ($580)$25$555$6,237
350 ($580)$23$557$5,680
351 ($580)$21$559$5,122
352 ($580)$19$561$4,561
353 ($580)$17$563$3,998
354 ($580)$15$565$3,433
355 ($580)$13$567$2,866
356 ($580)$10$569$2,297
357 ($580)$8$571$1,726
358 ($580)$6$573$1,153
359 ($580)$4$575$577
360 ($580)$2$577$0
TOTALS$92,625$116,000$208,625

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.