« Back to all home prices

Mortgage Payment Schedule for a $147,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($29,400) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$555 360 $82,328 $199,928

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 30 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 day rate lock

NMLS #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $147,000
Down Payment $29,400$117,600
Year 1 - 1 ($555)$383$172$117,428
2 ($555)$383$173$117,255
3 ($555)$382$173$117,082
4 ($555)$381$174$116,908
5 ($555)$381$174$116,733
6 ($555)$380$175$116,558
7 ($555)$380$176$116,383
8 ($555)$379$176$116,207
9 ($555)$379$177$116,030
10 ($555)$378$177$115,853
11 ($555)$377$178$115,675
12 ($555)$377$178$115,496
Year 2 - 13 ($555)$376$179$115,317
14 ($555)$376$180$115,138
15 ($555)$375$180$114,958
16 ($555)$375$181$114,777
17 ($555)$374$181$114,595
18 ($555)$373$182$114,413
19 ($555)$373$183$114,231
20 ($555)$372$183$114,048
21 ($555)$372$184$113,864
22 ($555)$371$184$113,680
23 ($555)$370$185$113,495
24 ($555)$370$186$113,309
Year 3 - 25 ($555)$369$186$113,123
26 ($555)$369$187$112,936
27 ($555)$368$187$112,749
28 ($555)$367$188$112,561
29 ($555)$367$189$112,372
30 ($555)$366$189$112,183
31 ($555)$366$190$111,993
32 ($555)$365$190$111,803
33 ($555)$364$191$111,612
34 ($555)$364$192$111,420
35 ($555)$363$192$111,228
36 ($555)$362$193$111,035
Year 4 - 37 ($555)$362$194$110,841
38 ($555)$361$194$110,647
39 ($555)$361$195$110,452
40 ($555)$360$195$110,257
41 ($555)$359$196$110,061
42 ($555)$359$197$109,864
43 ($555)$358$197$109,667
44 ($555)$357$198$109,469
45 ($555)$357$199$109,270
46 ($555)$356$199$109,071
47 ($555)$355$200$108,871
48 ($555)$355$201$108,670
Year 5 - 49 ($555)$354$201$108,469
50 ($555)$353$202$108,267
51 ($555)$353$203$108,064
52 ($555)$352$203$107,861
53 ($555)$351$204$107,657
54 ($555)$351$205$107,452
55 ($555)$350$205$107,247
56 ($555)$349$206$107,041
57 ($555)$349$207$106,835
58 ($555)$348$207$106,627
59 ($555)$347$208$106,420
60 ($555)$347$209$106,211
Year 6 - 61 ($555)$346$209$106,002
62 ($555)$345$210$105,792
63 ($555)$345$211$105,581
64 ($555)$344$211$105,370
65 ($555)$343$212$105,158
66 ($555)$343$213$104,945
67 ($555)$342$213$104,732
68 ($555)$341$214$104,517
69 ($555)$341$215$104,303
70 ($555)$340$216$104,087
71 ($555)$339$216$103,871
72 ($555)$338$217$103,654
Year 7 - 73 ($555)$338$218$103,436
74 ($555)$337$218$103,218
75 ($555)$336$219$102,999
76 ($555)$336$220$102,779
77 ($555)$335$220$102,559
78 ($555)$334$221$102,338
79 ($555)$333$222$102,116
80 ($555)$333$223$101,893
81 ($555)$332$223$101,670
82 ($555)$331$224$101,446
83 ($555)$331$225$101,221
84 ($555)$330$226$100,995
Year 8 - 85 ($555)$329$226$100,769
86 ($555)$328$227$100,542
87 ($555)$328$228$100,314
88 ($555)$327$228$100,086
89 ($555)$326$229$99,856
90 ($555)$325$230$99,626
91 ($555)$325$231$99,396
92 ($555)$324$231$99,164
93 ($555)$323$232$98,932
94 ($555)$322$233$98,699
95 ($555)$322$234$98,465
96 ($555)$321$235$98,231
Year 9 - 97 ($555)$320$235$97,995
98 ($555)$319$236$97,759
99 ($555)$319$237$97,523
100 ($555)$318$238$97,285
101 ($555)$317$238$97,047
102 ($555)$316$239$96,807
103 ($555)$315$240$96,568
104 ($555)$315$241$96,327
105 ($555)$314$241$96,085
106 ($555)$313$242$95,843
107 ($555)$312$243$95,600
108 ($555)$311$244$95,356
Year 10 - 109 ($555)$311$245$95,111
110 ($555)$310$245$94,866
111 ($555)$309$246$94,620
112 ($555)$308$247$94,373
113 ($555)$307$248$94,125
114 ($555)$307$249$93,876
115 ($555)$306$249$93,627
116 ($555)$305$250$93,376
117 ($555)$304$251$93,125
118 ($555)$303$252$92,873
119 ($555)$303$253$92,621
120 ($555)$302$254$92,367
Year 11 - 121 ($555)$301$254$92,113
122 ($555)$300$255$91,857
123 ($555)$299$256$91,601
124 ($555)$298$257$91,345
125 ($555)$298$258$91,087
126 ($555)$297$259$90,828
127 ($555)$296$259$90,569
128 ($555)$295$260$90,309
129 ($555)$294$261$90,047
130 ($555)$293$262$89,786
131 ($555)$293$263$89,523
132 ($555)$292$264$89,259
Year 12 - 133 ($555)$291$265$88,995
134 ($555)$290$265$88,729
135 ($555)$289$266$88,463
136 ($555)$288$267$88,196
137 ($555)$287$268$87,928
138 ($555)$286$269$87,659
139 ($555)$286$270$87,389
140 ($555)$285$271$87,119
141 ($555)$284$271$86,847
142 ($555)$283$272$86,575
143 ($555)$282$273$86,301
144 ($555)$281$274$86,027
Year 13 - 145 ($555)$280$275$85,752
146 ($555)$279$276$85,476
147 ($555)$279$277$85,199
148 ($555)$278$278$84,922
149 ($555)$277$279$84,643
150 ($555)$276$280$84,364
151 ($555)$275$280$84,083
152 ($555)$274$281$83,802
153 ($555)$273$282$83,519
154 ($555)$272$283$83,236
155 ($555)$271$284$82,952
156 ($555)$270$285$82,667
Year 14 - 157 ($555)$269$286$82,381
158 ($555)$268$287$82,094
159 ($555)$267$288$81,806
160 ($555)$267$289$81,517
161 ($555)$266$290$81,228
162 ($555)$265$291$80,937
163 ($555)$264$292$80,645
164 ($555)$263$293$80,353
165 ($555)$262$294$80,059
166 ($555)$261$294$79,765
167 ($555)$260$295$79,469
168 ($555)$259$296$79,173
Year 15 - 169 ($555)$258$297$78,875
170 ($555)$257$298$78,577
171 ($555)$256$299$78,278
172 ($555)$255$300$77,977
173 ($555)$254$301$77,676
174 ($555)$253$302$77,374
175 ($555)$252$303$77,071
176 ($555)$251$304$76,766
177 ($555)$250$305$76,461
178 ($555)$249$306$76,155
179 ($555)$248$307$75,848
180 ($555)$247$308$75,539
Year 16 - 181 ($555)$246$309$75,230
182 ($555)$245$310$74,920
183 ($555)$244$311$74,609
184 ($555)$243$312$74,297
185 ($555)$242$313$73,983
186 ($555)$241$314$73,669
187 ($555)$240$315$73,354
188 ($555)$239$316$73,037
189 ($555)$238$317$72,720
190 ($555)$237$318$72,402
191 ($555)$236$319$72,082
192 ($555)$235$320$71,762
Year 17 - 193 ($555)$234$322$71,440
194 ($555)$233$323$71,117
195 ($555)$232$324$70,794
196 ($555)$231$325$70,469
197 ($555)$230$326$70,143
198 ($555)$229$327$69,817
199 ($555)$227$328$69,489
200 ($555)$226$329$69,160
201 ($555)$225$330$68,830
202 ($555)$224$331$68,499
203 ($555)$223$332$68,167
204 ($555)$222$333$67,833
Year 18 - 205 ($555)$221$334$67,499
206 ($555)$220$335$67,164
207 ($555)$219$337$66,827
208 ($555)$218$338$66,489
209 ($555)$217$339$66,151
210 ($555)$216$340$65,811
211 ($555)$214$341$65,470
212 ($555)$213$342$65,128
213 ($555)$212$343$64,785
214 ($555)$211$344$64,441
215 ($555)$210$345$64,095
216 ($555)$209$347$63,749
Year 19 - 217 ($555)$208$348$63,401
218 ($555)$207$349$63,052
219 ($555)$205$350$62,702
220 ($555)$204$351$62,351
221 ($555)$203$352$61,999
222 ($555)$202$353$61,646
223 ($555)$201$354$61,291
224 ($555)$200$356$60,936
225 ($555)$199$357$60,579
226 ($555)$197$358$60,221
227 ($555)$196$359$59,862
228 ($555)$195$360$59,501
Year 20 - 229 ($555)$194$361$59,140
230 ($555)$193$363$58,777
231 ($555)$192$364$58,413
232 ($555)$190$365$58,048
233 ($555)$189$366$57,682
234 ($555)$188$367$57,315
235 ($555)$187$369$56,946
236 ($555)$186$370$56,576
237 ($555)$184$371$56,205
238 ($555)$183$372$55,833
239 ($555)$182$373$55,460
240 ($555)$181$375$55,085
Year 21 - 241 ($555)$179$376$54,709
242 ($555)$178$377$54,332
243 ($555)$177$378$53,954
244 ($555)$176$380$53,574
245 ($555)$175$381$53,193
246 ($555)$173$382$52,811
247 ($555)$172$383$52,428
248 ($555)$171$385$52,044
249 ($555)$170$386$51,658
250 ($555)$168$387$51,271
251 ($555)$167$388$50,882
252 ($555)$166$390$50,493
Year 22 - 253 ($555)$165$391$50,102
254 ($555)$163$392$49,710
255 ($555)$162$393$49,317
256 ($555)$161$395$48,922
257 ($555)$159$396$48,526
258 ($555)$158$397$48,129
259 ($555)$157$399$47,730
260 ($555)$156$400$47,330
261 ($555)$154$401$46,929
262 ($555)$153$402$46,527
263 ($555)$152$404$46,123
264 ($555)$150$405$45,718
Year 23 - 265 ($555)$149$406$45,311
266 ($555)$148$408$44,904
267 ($555)$146$409$44,495
268 ($555)$145$410$44,084
269 ($555)$144$412$43,673
270 ($555)$142$413$43,260
271 ($555)$141$414$42,845
272 ($555)$140$416$42,429
273 ($555)$138$417$42,012
274 ($555)$137$418$41,594
275 ($555)$136$420$41,174
276 ($555)$134$421$40,753
Year 24 - 277 ($555)$133$423$40,330
278 ($555)$131$424$39,906
279 ($555)$130$425$39,481
280 ($555)$129$427$39,054
281 ($555)$127$428$38,626
282 ($555)$126$429$38,197
283 ($555)$124$431$37,766
284 ($555)$123$432$37,333
285 ($555)$122$434$36,900
286 ($555)$120$435$36,465
287 ($555)$119$437$36,028
288 ($555)$117$438$35,590
Year 25 - 289 ($555)$116$439$35,151
290 ($555)$115$441$34,710
291 ($555)$113$442$34,268
292 ($555)$112$444$33,824
293 ($555)$110$445$33,379
294 ($555)$109$447$32,932
295 ($555)$107$448$32,484
296 ($555)$106$450$32,035
297 ($555)$104$451$31,584
298 ($555)$103$452$31,131
299 ($555)$101$454$30,677
300 ($555)$100$455$30,222
Year 26 - 301 ($555)$98$457$29,765
302 ($555)$97$458$29,307
303 ($555)$95$460$28,847
304 ($555)$94$461$28,385
305 ($555)$92$463$27,923
306 ($555)$91$464$27,458
307 ($555)$89$466$26,992
308 ($555)$88$467$26,525
309 ($555)$86$469$26,056
310 ($555)$85$470$25,586
311 ($555)$83$472$25,114
312 ($555)$82$474$24,640
Year 27 - 313 ($555)$80$475$24,165
314 ($555)$79$477$23,688
315 ($555)$77$478$23,210
316 ($555)$76$480$22,730
317 ($555)$74$481$22,249
318 ($555)$72$483$21,766
319 ($555)$71$484$21,282
320 ($555)$69$486$20,796
321 ($555)$68$488$20,308
322 ($555)$66$489$19,819
323 ($555)$65$491$19,328
324 ($555)$63$492$18,836
Year 28 - 325 ($555)$61$494$18,342
326 ($555)$60$496$17,846
327 ($555)$58$497$17,349
328 ($555)$57$499$16,850
329 ($555)$55$500$16,350
330 ($555)$53$502$15,848
331 ($555)$52$504$15,344
332 ($555)$50$505$14,839
333 ($555)$48$507$14,332
334 ($555)$47$509$13,823
335 ($555)$45$510$13,313
336 ($555)$43$512$12,801
Year 29 - 337 ($555)$42$514$12,287
338 ($555)$40$515$11,772
339 ($555)$38$517$11,255
340 ($555)$37$519$10,736
341 ($555)$35$520$10,216
342 ($555)$33$522$9,694
343 ($555)$32$524$9,170
344 ($555)$30$525$8,644
345 ($555)$28$527$8,117
346 ($555)$26$529$7,588
347 ($555)$25$531$7,058
348 ($555)$23$532$6,525
Year 30 - 349 ($555)$21$534$5,991
350 ($555)$20$536$5,455
351 ($555)$18$538$4,918
352 ($555)$16$539$4,378
353 ($555)$14$541$3,837
354 ($555)$13$543$3,294
355 ($555)$11$545$2,750
356 ($555)$9$546$2,203
357 ($555)$7$548$1,655
358 ($555)$5$550$1,105
359 ($555)$4$552$554
360 ($555)$2$554$0
TOTALS$82,328$117,600$199,928

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.