« Back to all home prices

Mortgage Payment Schedule for a $148,000 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% ($29,600) 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
$592 360 $94,541 $212,941

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $148,000
Down Payment $29,600$118,400
Year 1 - 1 ($592)$432$159$118,241
2 ($592)$432$160$118,081
3 ($592)$431$161$117,920
4 ($592)$430$161$117,759
5 ($592)$430$162$117,597
6 ($592)$429$162$117,435
7 ($592)$429$163$117,272
8 ($592)$428$163$117,109
9 ($592)$427$164$116,945
10 ($592)$427$165$116,780
11 ($592)$426$165$116,615
12 ($592)$426$166$116,449
Year 2 - 13 ($592)$425$166$116,283
14 ($592)$424$167$116,115
15 ($592)$424$168$115,948
16 ($592)$423$168$115,780
17 ($592)$423$169$115,611
18 ($592)$422$170$115,441
19 ($592)$421$170$115,271
20 ($592)$421$171$115,100
21 ($592)$420$171$114,929
22 ($592)$419$172$114,757
23 ($592)$419$173$114,584
24 ($592)$418$173$114,411
Year 3 - 25 ($592)$418$174$114,237
26 ($592)$417$175$114,062
27 ($592)$416$175$113,887
28 ($592)$416$176$113,711
29 ($592)$415$176$113,535
30 ($592)$414$177$113,358
31 ($592)$414$178$113,180
32 ($592)$413$178$113,002
33 ($592)$412$179$112,823
34 ($592)$412$180$112,643
35 ($592)$411$180$112,463
36 ($592)$410$181$112,282
Year 4 - 37 ($592)$410$182$112,100
38 ($592)$409$182$111,918
39 ($592)$408$183$111,735
40 ($592)$408$184$111,551
41 ($592)$407$184$111,367
42 ($592)$406$185$111,182
43 ($592)$406$186$110,996
44 ($592)$405$186$110,810
45 ($592)$404$187$110,622
46 ($592)$404$188$110,435
47 ($592)$403$188$110,246
48 ($592)$402$189$110,057
Year 5 - 49 ($592)$402$190$109,867
50 ($592)$401$190$109,677
51 ($592)$400$191$109,486
52 ($592)$400$192$109,294
53 ($592)$399$193$109,101
54 ($592)$398$193$108,908
55 ($592)$398$194$108,714
56 ($592)$397$195$108,519
57 ($592)$396$195$108,324
58 ($592)$395$196$108,128
59 ($592)$395$197$107,931
60 ($592)$394$198$107,733
Year 6 - 61 ($592)$393$198$107,535
62 ($592)$393$199$107,336
63 ($592)$392$200$107,136
64 ($592)$391$200$106,936
65 ($592)$390$201$106,735
66 ($592)$390$202$106,533
67 ($592)$389$203$106,330
68 ($592)$388$203$106,127
69 ($592)$387$204$105,923
70 ($592)$387$205$105,718
71 ($592)$386$206$105,512
72 ($592)$385$206$105,306
Year 7 - 73 ($592)$384$207$105,099
74 ($592)$384$208$104,891
75 ($592)$383$209$104,682
76 ($592)$382$209$104,473
77 ($592)$381$210$104,262
78 ($592)$381$211$104,052
79 ($592)$380$212$103,840
80 ($592)$379$212$103,627
81 ($592)$378$213$103,414
82 ($592)$377$214$103,200
83 ($592)$377$215$102,985
84 ($592)$376$216$102,770
Year 8 - 85 ($592)$375$216$102,553
86 ($592)$374$217$102,336
87 ($592)$374$218$102,118
88 ($592)$373$219$101,899
89 ($592)$372$220$101,680
90 ($592)$371$220$101,459
91 ($592)$370$221$101,238
92 ($592)$370$222$101,016
93 ($592)$369$223$100,793
94 ($592)$368$224$100,570
95 ($592)$367$224$100,345
96 ($592)$366$225$100,120
Year 9 - 97 ($592)$365$226$99,894
98 ($592)$365$227$99,667
99 ($592)$364$228$99,439
100 ($592)$363$229$99,211
101 ($592)$362$229$98,981
102 ($592)$361$230$98,751
103 ($592)$360$231$98,520
104 ($592)$360$232$98,288
105 ($592)$359$233$98,056
106 ($592)$358$234$97,822
107 ($592)$357$234$97,587
108 ($592)$356$235$97,352
Year 10 - 109 ($592)$355$236$97,116
110 ($592)$354$237$96,879
111 ($592)$354$238$96,641
112 ($592)$353$239$96,402
113 ($592)$352$240$96,163
114 ($592)$351$241$95,922
115 ($592)$350$241$95,681
116 ($592)$349$242$95,439
117 ($592)$348$243$95,195
118 ($592)$347$244$94,951
119 ($592)$347$245$94,706
120 ($592)$346$246$94,461
Year 11 - 121 ($592)$345$247$94,214
122 ($592)$344$248$93,966
123 ($592)$343$249$93,718
124 ($592)$342$249$93,468
125 ($592)$341$250$93,218
126 ($592)$340$251$92,967
127 ($592)$339$252$92,715
128 ($592)$338$253$92,461
129 ($592)$337$254$92,207
130 ($592)$337$255$91,952
131 ($592)$336$256$91,697
132 ($592)$335$257$91,440
Year 12 - 133 ($592)$334$258$91,182
134 ($592)$333$259$90,923
135 ($592)$332$260$90,664
136 ($592)$331$261$90,403
137 ($592)$330$262$90,142
138 ($592)$329$262$89,879
139 ($592)$328$263$89,616
140 ($592)$327$264$89,351
141 ($592)$326$265$89,086
142 ($592)$325$266$88,820
143 ($592)$324$267$88,552
144 ($592)$323$268$88,284
Year 13 - 145 ($592)$322$269$88,015
146 ($592)$321$270$87,744
147 ($592)$320$271$87,473
148 ($592)$319$272$87,201
149 ($592)$318$273$86,928
150 ($592)$317$274$86,654
151 ($592)$316$275$86,378
152 ($592)$315$276$86,102
153 ($592)$314$277$85,825
154 ($592)$313$278$85,547
155 ($592)$312$279$85,267
156 ($592)$311$280$84,987
Year 14 - 157 ($592)$310$281$84,706
158 ($592)$309$282$84,423
159 ($592)$308$283$84,140
160 ($592)$307$284$83,856
161 ($592)$306$285$83,570
162 ($592)$305$286$83,284
163 ($592)$304$288$82,996
164 ($592)$303$289$82,708
165 ($592)$302$290$82,418
166 ($592)$301$291$82,127
167 ($592)$300$292$81,836
168 ($592)$299$293$81,543
Year 15 - 169 ($592)$298$294$81,249
170 ($592)$297$295$80,954
171 ($592)$295$296$80,658
172 ($592)$294$297$80,361
173 ($592)$293$298$80,063
174 ($592)$292$299$79,763
175 ($592)$291$300$79,463
176 ($592)$290$301$79,162
177 ($592)$289$303$78,859
178 ($592)$288$304$78,555
179 ($592)$287$305$78,251
180 ($592)$286$306$77,945
Year 16 - 181 ($592)$284$307$77,638
182 ($592)$283$308$77,330
183 ($592)$282$309$77,020
184 ($592)$281$310$76,710
185 ($592)$280$312$76,398
186 ($592)$279$313$76,086
187 ($592)$278$314$75,772
188 ($592)$277$315$75,457
189 ($592)$275$316$75,141
190 ($592)$274$317$74,824
191 ($592)$273$318$74,505
192 ($592)$272$320$74,186
Year 17 - 193 ($592)$271$321$73,865
194 ($592)$270$322$73,543
195 ($592)$268$323$73,220
196 ($592)$267$324$72,896
197 ($592)$266$325$72,570
198 ($592)$265$327$72,244
199 ($592)$264$328$71,916
200 ($592)$262$329$71,587
201 ($592)$261$330$71,257
202 ($592)$260$331$70,925
203 ($592)$259$333$70,593
204 ($592)$258$334$70,259
Year 18 - 205 ($592)$256$335$69,924
206 ($592)$255$336$69,588
207 ($592)$254$338$69,250
208 ($592)$253$339$68,911
209 ($592)$252$340$68,571
210 ($592)$250$341$68,230
211 ($592)$249$342$67,888
212 ($592)$248$344$67,544
213 ($592)$247$345$67,199
214 ($592)$245$346$66,853
215 ($592)$244$347$66,505
216 ($592)$243$349$66,157
Year 19 - 217 ($592)$241$350$65,806
218 ($592)$240$351$65,455
219 ($592)$239$353$65,103
220 ($592)$238$354$64,749
221 ($592)$236$355$64,394
222 ($592)$235$356$64,037
223 ($592)$234$358$63,679
224 ($592)$232$359$63,320
225 ($592)$231$360$62,960
226 ($592)$230$362$62,598
227 ($592)$228$363$62,235
228 ($592)$227$364$61,871
Year 20 - 229 ($592)$226$366$61,505
230 ($592)$224$367$61,138
231 ($592)$223$368$60,770
232 ($592)$222$370$60,400
233 ($592)$220$371$60,029
234 ($592)$219$372$59,657
235 ($592)$218$374$59,283
236 ($592)$216$375$58,908
237 ($592)$215$376$58,531
238 ($592)$214$378$58,153
239 ($592)$212$379$57,774
240 ($592)$211$381$57,394
Year 21 - 241 ($592)$209$382$57,012
242 ($592)$208$383$56,628
243 ($592)$207$385$56,243
244 ($592)$205$386$55,857
245 ($592)$204$388$55,469
246 ($592)$202$389$55,080
247 ($592)$201$390$54,690
248 ($592)$200$392$54,298
249 ($592)$198$393$53,905
250 ($592)$197$395$53,510
251 ($592)$195$396$53,114
252 ($592)$194$398$52,716
Year 22 - 253 ($592)$192$399$52,317
254 ($592)$191$401$51,917
255 ($592)$189$402$51,515
256 ($592)$188$403$51,111
257 ($592)$187$405$50,706
258 ($592)$185$406$50,300
259 ($592)$184$408$49,892
260 ($592)$182$409$49,482
261 ($592)$181$411$49,071
262 ($592)$179$412$48,659
263 ($592)$178$414$48,245
264 ($592)$176$415$47,830
Year 23 - 265 ($592)$175$417$47,413
266 ($592)$173$418$46,994
267 ($592)$172$420$46,574
268 ($592)$170$422$46,153
269 ($592)$168$423$45,730
270 ($592)$167$425$45,305
271 ($592)$165$426$44,879
272 ($592)$164$428$44,451
273 ($592)$162$429$44,022
274 ($592)$161$431$43,591
275 ($592)$159$432$43,159
276 ($592)$158$434$42,725
Year 24 - 277 ($592)$156$436$42,289
278 ($592)$154$437$41,852
279 ($592)$153$439$41,414
280 ($592)$151$440$40,973
281 ($592)$150$442$40,531
282 ($592)$148$444$40,088
283 ($592)$146$445$39,643
284 ($592)$145$447$39,196
285 ($592)$143$448$38,747
286 ($592)$141$450$38,297
287 ($592)$140$452$37,845
288 ($592)$138$453$37,392
Year 25 - 289 ($592)$136$455$36,937
290 ($592)$135$457$36,480
291 ($592)$133$458$36,022
292 ($592)$131$460$35,562
293 ($592)$130$462$35,100
294 ($592)$128$463$34,637
295 ($592)$126$465$34,172
296 ($592)$125$467$33,705
297 ($592)$123$468$33,237
298 ($592)$121$470$32,766
299 ($592)$120$472$32,295
300 ($592)$118$474$31,821
Year 26 - 301 ($592)$116$475$31,346
302 ($592)$114$477$30,868
303 ($592)$113$479$30,390
304 ($592)$111$481$29,909
305 ($592)$109$482$29,427
306 ($592)$107$484$28,943
307 ($592)$106$486$28,457
308 ($592)$104$488$27,969
309 ($592)$102$489$27,480
310 ($592)$100$491$26,988
311 ($592)$99$493$26,495
312 ($592)$97$495$26,001
Year 27 - 313 ($592)$95$497$25,504
314 ($592)$93$498$25,006
315 ($592)$91$500$24,505
316 ($592)$89$502$24,003
317 ($592)$88$504$23,500
318 ($592)$86$506$22,994
319 ($592)$84$508$22,486
320 ($592)$82$509$21,977
321 ($592)$80$511$21,465
322 ($592)$78$513$20,952
323 ($592)$76$515$20,437
324 ($592)$75$517$19,920
Year 28 - 325 ($592)$73$519$19,402
326 ($592)$71$521$18,881
327 ($592)$69$523$18,358
328 ($592)$67$524$17,834
329 ($592)$65$526$17,307
330 ($592)$63$528$16,779
331 ($592)$61$530$16,249
332 ($592)$59$532$15,717
333 ($592)$57$534$15,183
334 ($592)$55$536$14,646
335 ($592)$53$538$14,108
336 ($592)$51$540$13,568
Year 29 - 337 ($592)$50$542$13,026
338 ($592)$48$544$12,482
339 ($592)$46$546$11,936
340 ($592)$44$548$11,389
341 ($592)$42$550$10,839
342 ($592)$40$552$10,287
343 ($592)$38$554$9,733
344 ($592)$36$556$9,177
345 ($592)$33$558$8,619
346 ($592)$31$560$8,059
347 ($592)$29$562$7,497
348 ($592)$27$564$6,932
Year 30 - 349 ($592)$25$566$6,366
350 ($592)$23$568$5,798
351 ($592)$21$570$5,228
352 ($592)$19$572$4,655
353 ($592)$17$575$4,081
354 ($592)$15$577$3,504
355 ($592)$13$579$2,925
356 ($592)$11$581$2,345
357 ($592)$9$583$1,762
358 ($592)$6$585$1,177
359 ($592)$4$587$589
360 ($592)$2$589$0
TOTALS$94,541$118,400$212,941

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.