« Back to all home prices

Mortgage Payment Schedule for a $146,000 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% ($29,200) 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
$559 360 $84,429 $201,229

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $146,000
Down Payment $29,200$116,800
Year 1 - 1 ($559)$391$168$116,632
2 ($559)$391$168$116,464
3 ($559)$390$169$116,295
4 ($559)$390$169$116,126
5 ($559)$389$170$115,956
6 ($559)$388$171$115,785
7 ($559)$388$171$115,614
8 ($559)$387$172$115,443
9 ($559)$387$172$115,270
10 ($559)$386$173$115,098
11 ($559)$386$173$114,924
12 ($559)$385$174$114,750
Year 2 - 13 ($559)$384$175$114,576
14 ($559)$384$175$114,401
15 ($559)$383$176$114,225
16 ($559)$383$176$114,049
17 ($559)$382$177$113,872
18 ($559)$381$177$113,694
19 ($559)$381$178$113,516
20 ($559)$380$179$113,337
21 ($559)$380$179$113,158
22 ($559)$379$180$112,978
23 ($559)$378$180$112,798
24 ($559)$378$181$112,617
Year 3 - 25 ($559)$377$182$112,435
26 ($559)$377$182$112,253
27 ($559)$376$183$112,070
28 ($559)$375$184$111,886
29 ($559)$375$184$111,702
30 ($559)$374$185$111,517
31 ($559)$374$185$111,332
32 ($559)$373$186$111,146
33 ($559)$372$187$110,959
34 ($559)$372$187$110,772
35 ($559)$371$188$110,584
36 ($559)$370$189$110,395
Year 4 - 37 ($559)$370$189$110,206
38 ($559)$369$190$110,017
39 ($559)$369$190$109,826
40 ($559)$368$191$109,635
41 ($559)$367$192$109,443
42 ($559)$367$192$109,251
43 ($559)$366$193$109,058
44 ($559)$365$194$108,864
45 ($559)$365$194$108,670
46 ($559)$364$195$108,475
47 ($559)$363$196$108,280
48 ($559)$363$196$108,083
Year 5 - 49 ($559)$362$197$107,887
50 ($559)$361$198$107,689
51 ($559)$361$198$107,491
52 ($559)$360$199$107,292
53 ($559)$359$200$107,092
54 ($559)$359$200$106,892
55 ($559)$358$201$106,691
56 ($559)$357$202$106,490
57 ($559)$357$202$106,288
58 ($559)$356$203$106,085
59 ($559)$355$204$105,881
60 ($559)$355$204$105,677
Year 6 - 61 ($559)$354$205$105,472
62 ($559)$353$206$105,266
63 ($559)$353$206$105,060
64 ($559)$352$207$104,853
65 ($559)$351$208$104,645
66 ($559)$351$208$104,437
67 ($559)$350$209$104,228
68 ($559)$349$210$104,018
69 ($559)$348$211$103,807
70 ($559)$348$211$103,596
71 ($559)$347$212$103,384
72 ($559)$346$213$103,172
Year 7 - 73 ($559)$346$213$102,958
74 ($559)$345$214$102,744
75 ($559)$344$215$102,529
76 ($559)$343$215$102,314
77 ($559)$343$216$102,098
78 ($559)$342$217$101,881
79 ($559)$341$218$101,663
80 ($559)$341$218$101,445
81 ($559)$340$219$101,226
82 ($559)$339$220$101,006
83 ($559)$338$221$100,785
84 ($559)$338$221$100,564
Year 8 - 85 ($559)$337$222$100,342
86 ($559)$336$223$100,119
87 ($559)$335$224$99,895
88 ($559)$335$224$99,671
89 ($559)$334$225$99,446
90 ($559)$333$226$99,220
91 ($559)$332$227$98,993
92 ($559)$332$227$98,766
93 ($559)$331$228$98,538
94 ($559)$330$229$98,309
95 ($559)$329$230$98,079
96 ($559)$329$230$97,849
Year 9 - 97 ($559)$328$231$97,618
98 ($559)$327$232$97,386
99 ($559)$326$233$97,153
100 ($559)$325$234$96,920
101 ($559)$325$234$96,685
102 ($559)$324$235$96,450
103 ($559)$323$236$96,215
104 ($559)$322$237$95,978
105 ($559)$322$237$95,740
106 ($559)$321$238$95,502
107 ($559)$320$239$95,263
108 ($559)$319$240$95,023
Year 10 - 109 ($559)$318$241$94,783
110 ($559)$318$241$94,541
111 ($559)$317$242$94,299
112 ($559)$316$243$94,056
113 ($559)$315$244$93,812
114 ($559)$314$245$93,567
115 ($559)$313$246$93,322
116 ($559)$313$246$93,075
117 ($559)$312$247$92,828
118 ($559)$311$248$92,580
119 ($559)$310$249$92,331
120 ($559)$309$250$92,082
Year 11 - 121 ($559)$308$250$91,831
122 ($559)$308$251$91,580
123 ($559)$307$252$91,328
124 ($559)$306$253$91,075
125 ($559)$305$254$90,821
126 ($559)$304$255$90,566
127 ($559)$303$256$90,311
128 ($559)$303$256$90,054
129 ($559)$302$257$89,797
130 ($559)$301$258$89,539
131 ($559)$300$259$89,280
132 ($559)$299$260$89,020
Year 12 - 133 ($559)$298$261$88,759
134 ($559)$297$262$88,498
135 ($559)$296$263$88,235
136 ($559)$296$263$87,972
137 ($559)$295$264$87,707
138 ($559)$294$265$87,442
139 ($559)$293$266$87,176
140 ($559)$292$267$86,909
141 ($559)$291$268$86,641
142 ($559)$290$269$86,373
143 ($559)$289$270$86,103
144 ($559)$288$271$85,833
Year 13 - 145 ($559)$288$271$85,561
146 ($559)$287$272$85,289
147 ($559)$286$273$85,016
148 ($559)$285$274$84,741
149 ($559)$284$275$84,466
150 ($559)$283$276$84,190
151 ($559)$282$277$83,913
152 ($559)$281$278$83,635
153 ($559)$280$279$83,357
154 ($559)$279$280$83,077
155 ($559)$278$281$82,796
156 ($559)$277$282$82,515
Year 14 - 157 ($559)$276$283$82,232
158 ($559)$275$283$81,949
159 ($559)$275$284$81,664
160 ($559)$274$285$81,379
161 ($559)$273$286$81,092
162 ($559)$272$287$80,805
163 ($559)$271$288$80,517
164 ($559)$270$289$80,228
165 ($559)$269$290$79,937
166 ($559)$268$291$79,646
167 ($559)$267$292$79,354
168 ($559)$266$293$79,061
Year 15 - 169 ($559)$265$294$78,767
170 ($559)$264$295$78,472
171 ($559)$263$296$78,176
172 ($559)$262$297$77,879
173 ($559)$261$298$77,581
174 ($559)$260$299$77,281
175 ($559)$259$300$76,981
176 ($559)$258$301$76,680
177 ($559)$257$302$76,378
178 ($559)$256$303$76,075
179 ($559)$255$304$75,771
180 ($559)$254$305$75,466
Year 16 - 181 ($559)$253$306$75,160
182 ($559)$252$307$74,853
183 ($559)$251$308$74,544
184 ($559)$250$309$74,235
185 ($559)$249$310$73,925
186 ($559)$248$311$73,613
187 ($559)$247$312$73,301
188 ($559)$246$313$72,988
189 ($559)$245$314$72,673
190 ($559)$243$316$72,358
191 ($559)$242$317$72,041
192 ($559)$241$318$71,724
Year 17 - 193 ($559)$240$319$71,405
194 ($559)$239$320$71,085
195 ($559)$238$321$70,764
196 ($559)$237$322$70,442
197 ($559)$236$323$70,119
198 ($559)$235$324$69,795
199 ($559)$234$325$69,470
200 ($559)$233$326$69,144
201 ($559)$232$327$68,817
202 ($559)$231$328$68,488
203 ($559)$229$330$68,159
204 ($559)$228$331$67,828
Year 18 - 205 ($559)$227$332$67,496
206 ($559)$226$333$67,163
207 ($559)$225$334$66,829
208 ($559)$224$335$66,494
209 ($559)$223$336$66,158
210 ($559)$222$337$65,821
211 ($559)$220$338$65,482
212 ($559)$219$340$65,143
213 ($559)$218$341$64,802
214 ($559)$217$342$64,460
215 ($559)$216$343$64,117
216 ($559)$215$344$63,773
Year 19 - 217 ($559)$214$345$63,427
218 ($559)$212$346$63,081
219 ($559)$211$348$62,733
220 ($559)$210$349$62,385
221 ($559)$209$350$62,035
222 ($559)$208$351$61,683
223 ($559)$207$352$61,331
224 ($559)$205$354$60,978
225 ($559)$204$355$60,623
226 ($559)$203$356$60,267
227 ($559)$202$357$59,910
228 ($559)$201$358$59,552
Year 20 - 229 ($559)$199$359$59,192
230 ($559)$198$361$58,832
231 ($559)$197$362$58,470
232 ($559)$196$363$58,107
233 ($559)$195$364$57,742
234 ($559)$193$366$57,377
235 ($559)$192$367$57,010
236 ($559)$191$368$56,642
237 ($559)$190$369$56,273
238 ($559)$189$370$55,902
239 ($559)$187$372$55,531
240 ($559)$186$373$55,158
Year 21 - 241 ($559)$185$374$54,783
242 ($559)$184$375$54,408
243 ($559)$182$377$54,031
244 ($559)$181$378$53,653
245 ($559)$180$379$53,274
246 ($559)$178$381$52,894
247 ($559)$177$382$52,512
248 ($559)$176$383$52,129
249 ($559)$175$384$51,744
250 ($559)$173$386$51,359
251 ($559)$172$387$50,972
252 ($559)$171$388$50,584
Year 22 - 253 ($559)$169$390$50,194
254 ($559)$168$391$49,803
255 ($559)$167$392$49,411
256 ($559)$166$393$49,018
257 ($559)$164$395$48,623
258 ($559)$163$396$48,227
259 ($559)$162$397$47,830
260 ($559)$160$399$47,431
261 ($559)$159$400$47,031
262 ($559)$158$401$46,629
263 ($559)$156$403$46,227
264 ($559)$155$404$45,822
Year 23 - 265 ($559)$154$405$45,417
266 ($559)$152$407$45,010
267 ($559)$151$408$44,602
268 ($559)$149$410$44,192
269 ($559)$148$411$43,781
270 ($559)$147$412$43,369
271 ($559)$145$414$42,956
272 ($559)$144$415$42,540
273 ($559)$143$416$42,124
274 ($559)$141$418$41,706
275 ($559)$140$419$41,287
276 ($559)$138$421$40,866
Year 24 - 277 ($559)$137$422$40,444
278 ($559)$135$423$40,021
279 ($559)$134$425$39,596
280 ($559)$133$426$39,169
281 ($559)$131$428$38,742
282 ($559)$130$429$38,313
283 ($559)$128$431$37,882
284 ($559)$127$432$37,450
285 ($559)$125$434$37,016
286 ($559)$124$435$36,581
287 ($559)$123$436$36,145
288 ($559)$121$438$35,707
Year 25 - 289 ($559)$120$439$35,268
290 ($559)$118$441$34,827
291 ($559)$117$442$34,385
292 ($559)$115$444$33,941
293 ($559)$114$445$33,496
294 ($559)$112$447$33,049
295 ($559)$111$448$32,601
296 ($559)$109$450$32,151
297 ($559)$108$451$31,699
298 ($559)$106$453$31,247
299 ($559)$105$454$30,792
300 ($559)$103$456$30,337
Year 26 - 301 ($559)$102$457$29,879
302 ($559)$100$459$29,420
303 ($559)$99$460$28,960
304 ($559)$97$462$28,498
305 ($559)$95$464$28,035
306 ($559)$94$465$27,569
307 ($559)$92$467$27,103
308 ($559)$91$468$26,635
309 ($559)$89$470$26,165
310 ($559)$88$471$25,694
311 ($559)$86$473$25,221
312 ($559)$84$474$24,746
Year 27 - 313 ($559)$83$476$24,270
314 ($559)$81$478$23,793
315 ($559)$80$479$23,313
316 ($559)$78$481$22,832
317 ($559)$76$482$22,350
318 ($559)$75$484$21,866
319 ($559)$73$486$21,380
320 ($559)$72$487$20,893
321 ($559)$70$489$20,404
322 ($559)$68$491$19,913
323 ($559)$67$492$19,421
324 ($559)$65$494$18,927
Year 28 - 325 ($559)$63$496$18,431
326 ($559)$62$497$17,934
327 ($559)$60$499$17,435
328 ($559)$58$501$16,935
329 ($559)$57$502$16,433
330 ($559)$55$504$15,929
331 ($559)$53$506$15,423
332 ($559)$52$507$14,916
333 ($559)$50$509$14,407
334 ($559)$48$511$13,896
335 ($559)$47$512$13,384
336 ($559)$45$514$12,869
Year 29 - 337 ($559)$43$516$12,354
338 ($559)$41$518$11,836
339 ($559)$40$519$11,317
340 ($559)$38$521$10,796
341 ($559)$36$523$10,273
342 ($559)$34$525$9,748
343 ($559)$33$526$9,222
344 ($559)$31$528$8,694
345 ($559)$29$530$8,164
346 ($559)$27$532$7,632
347 ($559)$26$533$7,099
348 ($559)$24$535$6,564
Year 30 - 349 ($559)$22$537$6,027
350 ($559)$20$539$5,488
351 ($559)$18$541$4,947
352 ($559)$17$542$4,405
353 ($559)$15$544$3,861
354 ($559)$13$546$3,315
355 ($559)$11$548$2,767
356 ($559)$9$550$2,217
357 ($559)$7$552$1,666
358 ($559)$6$553$1,112
359 ($559)$4$555$557
360 ($559)$2$557$0
TOTALS$84,429$116,800$201,229

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.