« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($29,200) 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
$584 360 $93,263 $210,063

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $146,000
Down Payment $29,200$116,800
Year 1 - 1 ($584)$426$157$116,643
2 ($584)$426$158$116,485
3 ($584)$425$158$116,327
4 ($584)$425$159$116,168
5 ($584)$424$159$116,008
6 ($584)$423$160$115,848
7 ($584)$423$161$115,688
8 ($584)$422$161$115,526
9 ($584)$422$162$115,364
10 ($584)$421$162$115,202
11 ($584)$420$163$115,039
12 ($584)$420$164$114,875
Year 2 - 13 ($584)$419$164$114,711
14 ($584)$419$165$114,546
15 ($584)$418$165$114,381
16 ($584)$417$166$114,215
17 ($584)$417$167$114,048
18 ($584)$416$167$113,881
19 ($584)$416$168$113,713
20 ($584)$415$168$113,545
21 ($584)$414$169$113,376
22 ($584)$414$170$113,206
23 ($584)$413$170$113,036
24 ($584)$413$171$112,865
Year 3 - 25 ($584)$412$172$112,693
26 ($584)$411$172$112,521
27 ($584)$411$173$112,348
28 ($584)$410$173$112,175
29 ($584)$409$174$112,001
30 ($584)$409$175$111,826
31 ($584)$408$175$111,651
32 ($584)$408$176$111,475
33 ($584)$407$177$111,298
34 ($584)$406$177$111,121
35 ($584)$406$178$110,943
36 ($584)$405$179$110,764
Year 4 - 37 ($584)$404$179$110,585
38 ($584)$404$180$110,405
39 ($584)$403$181$110,225
40 ($584)$402$181$110,043
41 ($584)$402$182$109,862
42 ($584)$401$183$109,679
43 ($584)$400$183$109,496
44 ($584)$400$184$109,312
45 ($584)$399$185$109,128
46 ($584)$398$185$108,942
47 ($584)$398$186$108,757
48 ($584)$397$187$108,570
Year 5 - 49 ($584)$396$187$108,383
50 ($584)$396$188$108,195
51 ($584)$395$189$108,006
52 ($584)$394$189$107,817
53 ($584)$394$190$107,627
54 ($584)$393$191$107,436
55 ($584)$392$191$107,245
56 ($584)$391$192$107,053
57 ($584)$391$193$106,860
58 ($584)$390$193$106,667
59 ($584)$389$194$106,472
60 ($584)$389$195$106,278
Year 6 - 61 ($584)$388$196$106,082
62 ($584)$387$196$105,886
63 ($584)$386$197$105,689
64 ($584)$386$198$105,491
65 ($584)$385$198$105,292
66 ($584)$384$199$105,093
67 ($584)$384$200$104,893
68 ($584)$383$201$104,693
69 ($584)$382$201$104,491
70 ($584)$381$202$104,289
71 ($584)$381$203$104,086
72 ($584)$380$204$103,883
Year 7 - 73 ($584)$379$204$103,678
74 ($584)$378$205$103,473
75 ($584)$378$206$103,267
76 ($584)$377$207$103,061
77 ($584)$376$207$102,854
78 ($584)$375$208$102,645
79 ($584)$375$209$102,437
80 ($584)$374$210$102,227
81 ($584)$373$210$102,017
82 ($584)$372$211$101,805
83 ($584)$372$212$101,594
84 ($584)$371$213$101,381
Year 8 - 85 ($584)$370$213$101,167
86 ($584)$369$214$100,953
87 ($584)$368$215$100,738
88 ($584)$368$216$100,522
89 ($584)$367$217$100,306
90 ($584)$366$217$100,088
91 ($584)$365$218$99,870
92 ($584)$365$219$99,651
93 ($584)$364$220$99,431
94 ($584)$363$221$99,211
95 ($584)$362$221$98,989
96 ($584)$361$222$98,767
Year 9 - 97 ($584)$360$223$98,544
98 ($584)$360$224$98,320
99 ($584)$359$225$98,096
100 ($584)$358$225$97,870
101 ($584)$357$226$97,644
102 ($584)$356$227$97,417
103 ($584)$356$228$97,189
104 ($584)$355$229$96,960
105 ($584)$354$230$96,730
106 ($584)$353$230$96,500
107 ($584)$352$231$96,269
108 ($584)$351$232$96,037
Year 10 - 109 ($584)$351$233$95,804
110 ($584)$350$234$95,570
111 ($584)$349$235$95,335
112 ($584)$348$236$95,100
113 ($584)$347$236$94,863
114 ($584)$346$237$94,626
115 ($584)$345$238$94,388
116 ($584)$345$239$94,149
117 ($584)$344$240$93,909
118 ($584)$343$241$93,668
119 ($584)$342$242$93,427
120 ($584)$341$243$93,184
Year 11 - 121 ($584)$340$243$92,941
122 ($584)$339$244$92,696
123 ($584)$338$245$92,451
124 ($584)$337$246$92,205
125 ($584)$337$247$91,958
126 ($584)$336$248$91,710
127 ($584)$335$249$91,462
128 ($584)$334$250$91,212
129 ($584)$333$251$90,961
130 ($584)$332$252$90,710
131 ($584)$331$252$90,457
132 ($584)$330$253$90,204
Year 12 - 133 ($584)$329$254$89,950
134 ($584)$328$255$89,695
135 ($584)$327$256$89,439
136 ($584)$326$257$89,181
137 ($584)$326$258$88,923
138 ($584)$325$259$88,665
139 ($584)$324$260$88,405
140 ($584)$323$261$88,144
141 ($584)$322$262$87,882
142 ($584)$321$263$87,619
143 ($584)$320$264$87,356
144 ($584)$319$265$87,091
Year 13 - 145 ($584)$318$266$86,825
146 ($584)$317$267$86,559
147 ($584)$316$268$86,291
148 ($584)$315$269$86,023
149 ($584)$314$270$85,753
150 ($584)$313$271$85,483
151 ($584)$312$271$85,211
152 ($584)$311$272$84,939
153 ($584)$310$273$84,665
154 ($584)$309$274$84,391
155 ($584)$308$275$84,115
156 ($584)$307$276$83,839
Year 14 - 157 ($584)$306$277$83,561
158 ($584)$305$279$83,283
159 ($584)$304$280$83,003
160 ($584)$303$281$82,723
161 ($584)$302$282$82,441
162 ($584)$301$283$82,158
163 ($584)$300$284$81,875
164 ($584)$299$285$81,590
165 ($584)$298$286$81,304
166 ($584)$297$287$81,018
167 ($584)$296$288$80,730
168 ($584)$295$289$80,441
Year 15 - 169 ($584)$294$290$80,151
170 ($584)$293$291$79,860
171 ($584)$291$292$79,568
172 ($584)$290$293$79,275
173 ($584)$289$294$78,981
174 ($584)$288$295$78,686
175 ($584)$287$296$78,389
176 ($584)$286$297$78,092
177 ($584)$285$298$77,793
178 ($584)$284$300$77,494
179 ($584)$283$301$77,193
180 ($584)$282$302$76,891
Year 16 - 181 ($584)$281$303$76,589
182 ($584)$280$304$76,285
183 ($584)$278$305$75,980
184 ($584)$277$306$75,673
185 ($584)$276$307$75,366
186 ($584)$275$308$75,058
187 ($584)$274$310$74,748
188 ($584)$273$311$74,437
189 ($584)$272$312$74,126
190 ($584)$271$313$73,813
191 ($584)$269$314$73,499
192 ($584)$268$315$73,183
Year 17 - 193 ($584)$267$316$72,867
194 ($584)$266$318$72,549
195 ($584)$265$319$72,231
196 ($584)$264$320$71,911
197 ($584)$262$321$71,590
198 ($584)$261$322$71,268
199 ($584)$260$323$70,944
200 ($584)$259$325$70,620
201 ($584)$258$326$70,294
202 ($584)$257$327$69,967
203 ($584)$255$328$69,639
204 ($584)$254$329$69,309
Year 18 - 205 ($584)$253$331$68,979
206 ($584)$252$332$68,647
207 ($584)$251$333$68,314
208 ($584)$249$334$67,980
209 ($584)$248$335$67,645
210 ($584)$247$337$67,308
211 ($584)$246$338$66,970
212 ($584)$244$339$66,631
213 ($584)$243$340$66,291
214 ($584)$242$342$65,949
215 ($584)$241$343$65,607
216 ($584)$239$344$65,263
Year 19 - 217 ($584)$238$345$64,917
218 ($584)$237$347$64,571
219 ($584)$236$348$64,223
220 ($584)$234$349$63,874
221 ($584)$233$350$63,523
222 ($584)$232$352$63,172
223 ($584)$231$353$62,819
224 ($584)$229$354$62,465
225 ($584)$228$356$62,109
226 ($584)$227$357$61,752
227 ($584)$225$358$61,394
228 ($584)$224$359$61,035
Year 20 - 229 ($584)$223$361$60,674
230 ($584)$221$362$60,312
231 ($584)$220$363$59,949
232 ($584)$219$365$59,584
233 ($584)$217$366$59,218
234 ($584)$216$367$58,850
235 ($584)$215$369$58,482
236 ($584)$213$370$58,112
237 ($584)$212$371$57,740
238 ($584)$211$373$57,368
239 ($584)$209$374$56,993
240 ($584)$208$375$56,618
Year 21 - 241 ($584)$207$377$56,241
242 ($584)$205$378$55,863
243 ($584)$204$380$55,483
244 ($584)$203$381$55,102
245 ($584)$201$382$54,720
246 ($584)$200$384$54,336
247 ($584)$198$385$53,951
248 ($584)$197$387$53,564
249 ($584)$196$388$53,176
250 ($584)$194$389$52,787
251 ($584)$193$391$52,396
252 ($584)$191$392$52,004
Year 22 - 253 ($584)$190$394$51,610
254 ($584)$188$395$51,215
255 ($584)$187$397$50,818
256 ($584)$185$398$50,420
257 ($584)$184$399$50,021
258 ($584)$183$401$49,620
259 ($584)$181$402$49,218
260 ($584)$180$404$48,814
261 ($584)$178$405$48,408
262 ($584)$177$407$48,002
263 ($584)$175$408$47,593
264 ($584)$174$410$47,183
Year 23 - 265 ($584)$172$411$46,772
266 ($584)$171$413$46,359
267 ($584)$169$414$45,945
268 ($584)$168$416$45,529
269 ($584)$166$417$45,112
270 ($584)$165$419$44,693
271 ($584)$163$420$44,273
272 ($584)$162$422$43,851
273 ($584)$160$423$43,427
274 ($584)$159$425$43,002
275 ($584)$157$427$42,576
276 ($584)$155$428$42,148
Year 24 - 277 ($584)$154$430$41,718
278 ($584)$152$431$41,287
279 ($584)$151$433$40,854
280 ($584)$149$434$40,420
281 ($584)$148$436$39,984
282 ($584)$146$438$39,546
283 ($584)$144$439$39,107
284 ($584)$143$441$38,666
285 ($584)$141$442$38,224
286 ($584)$140$444$37,780
287 ($584)$138$446$37,334
288 ($584)$136$447$36,887
Year 25 - 289 ($584)$135$449$36,438
290 ($584)$133$451$35,987
291 ($584)$131$452$35,535
292 ($584)$130$454$35,081
293 ($584)$128$455$34,626
294 ($584)$126$457$34,169
295 ($584)$125$459$33,710
296 ($584)$123$460$33,250
297 ($584)$121$462$32,787
298 ($584)$120$464$32,324
299 ($584)$118$466$31,858
300 ($584)$116$467$31,391
Year 26 - 301 ($584)$115$469$30,922
302 ($584)$113$471$30,451
303 ($584)$111$472$29,979
304 ($584)$109$474$29,505
305 ($584)$108$476$29,029
306 ($584)$106$478$28,551
307 ($584)$104$479$28,072
308 ($584)$102$481$27,591
309 ($584)$101$483$27,108
310 ($584)$99$485$26,624
311 ($584)$97$486$26,137
312 ($584)$95$488$25,649
Year 27 - 313 ($584)$94$490$25,159
314 ($584)$92$492$24,668
315 ($584)$90$493$24,174
316 ($584)$88$495$23,679
317 ($584)$86$497$23,182
318 ($584)$85$499$22,683
319 ($584)$83$501$22,182
320 ($584)$81$503$21,680
321 ($584)$79$504$21,175
322 ($584)$77$506$20,669
323 ($584)$75$508$20,161
324 ($584)$74$510$19,651
Year 28 - 325 ($584)$72$512$19,139
326 ($584)$70$514$18,626
327 ($584)$68$516$18,110
328 ($584)$66$517$17,593
329 ($584)$64$519$17,074
330 ($584)$62$521$16,552
331 ($584)$60$523$16,029
332 ($584)$59$525$15,504
333 ($584)$57$527$14,977
334 ($584)$55$529$14,448
335 ($584)$53$531$13,918
336 ($584)$51$533$13,385
Year 29 - 337 ($584)$49$535$12,850
338 ($584)$47$537$12,314
339 ($584)$45$539$11,775
340 ($584)$43$541$11,235
341 ($584)$41$543$10,692
342 ($584)$39$544$10,148
343 ($584)$37$546$9,601
344 ($584)$35$548$9,053
345 ($584)$33$550$8,502
346 ($584)$31$552$7,950
347 ($584)$29$554$7,395
348 ($584)$27$557$6,839
Year 30 - 349 ($584)$25$559$6,280
350 ($584)$23$561$5,720
351 ($584)$21$563$5,157
352 ($584)$19$565$4,592
353 ($584)$17$567$4,026
354 ($584)$15$569$3,457
355 ($584)$13$571$2,886
356 ($584)$11$573$2,313
357 ($584)$8$575$1,738
358 ($584)$6$577$1,161
359 ($584)$4$579$581
360 ($584)$2$581$0
TOTALS$93,263$116,800$210,063

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.