« Back to all home prices

Mortgage Payment Schedule for a $149,000 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% ($29,800) 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
$570 360 $86,164 $205,364

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $149,000
Down Payment $29,800$119,200
Year 1 - 1 ($570)$399$171$119,029
2 ($570)$399$172$118,857
3 ($570)$398$172$118,685
4 ($570)$398$173$118,512
5 ($570)$397$173$118,339
6 ($570)$396$174$118,165
7 ($570)$396$175$117,990
8 ($570)$395$175$117,815
9 ($570)$395$176$117,639
10 ($570)$394$176$117,463
11 ($570)$393$177$117,286
12 ($570)$393$178$117,108
Year 2 - 13 ($570)$392$178$116,930
14 ($570)$392$179$116,751
15 ($570)$391$179$116,572
16 ($570)$391$180$116,392
17 ($570)$390$181$116,211
18 ($570)$389$181$116,030
19 ($570)$389$182$115,849
20 ($570)$388$182$115,666
21 ($570)$387$183$115,483
22 ($570)$387$184$115,300
23 ($570)$386$184$115,115
24 ($570)$386$185$114,931
Year 3 - 25 ($570)$385$185$114,745
26 ($570)$384$186$114,559
27 ($570)$384$187$114,372
28 ($570)$383$187$114,185
29 ($570)$383$188$113,997
30 ($570)$382$189$113,809
31 ($570)$381$189$113,619
32 ($570)$381$190$113,430
33 ($570)$380$190$113,239
34 ($570)$379$191$113,048
35 ($570)$379$192$112,856
36 ($570)$378$192$112,664
Year 4 - 37 ($570)$377$193$112,471
38 ($570)$377$194$112,277
39 ($570)$376$194$112,083
40 ($570)$375$195$111,888
41 ($570)$375$196$111,692
42 ($570)$374$196$111,496
43 ($570)$374$197$111,299
44 ($570)$373$198$111,101
45 ($570)$372$198$110,903
46 ($570)$372$199$110,704
47 ($570)$371$200$110,505
48 ($570)$370$200$110,304
Year 5 - 49 ($570)$370$201$110,103
50 ($570)$369$202$109,902
51 ($570)$368$202$109,700
52 ($570)$367$203$109,497
53 ($570)$367$204$109,293
54 ($570)$366$204$109,089
55 ($570)$365$205$108,884
56 ($570)$365$206$108,678
57 ($570)$364$206$108,472
58 ($570)$363$207$108,264
59 ($570)$363$208$108,057
60 ($570)$362$208$107,848
Year 6 - 61 ($570)$361$209$107,639
62 ($570)$361$210$107,429
63 ($570)$360$211$107,219
64 ($570)$359$211$107,007
65 ($570)$358$212$106,795
66 ($570)$358$213$106,583
67 ($570)$357$213$106,369
68 ($570)$356$214$106,155
69 ($570)$356$215$105,940
70 ($570)$355$216$105,725
71 ($570)$354$216$105,509
72 ($570)$353$217$105,292
Year 7 - 73 ($570)$353$218$105,074
74 ($570)$352$218$104,855
75 ($570)$351$219$104,636
76 ($570)$351$220$104,416
77 ($570)$350$221$104,196
78 ($570)$349$221$103,974
79 ($570)$348$222$103,752
80 ($570)$348$223$103,529
81 ($570)$347$224$103,305
82 ($570)$346$224$103,081
83 ($570)$345$225$102,856
84 ($570)$345$226$102,630
Year 8 - 85 ($570)$344$227$102,403
86 ($570)$343$227$102,176
87 ($570)$342$228$101,948
88 ($570)$342$229$101,719
89 ($570)$341$230$101,489
90 ($570)$340$230$101,259
91 ($570)$339$231$101,028
92 ($570)$338$232$100,796
93 ($570)$338$233$100,563
94 ($570)$337$234$100,329
95 ($570)$336$234$100,095
96 ($570)$335$235$99,860
Year 9 - 97 ($570)$335$236$99,624
98 ($570)$334$237$99,387
99 ($570)$333$238$99,150
100 ($570)$332$238$98,911
101 ($570)$331$239$98,672
102 ($570)$331$240$98,432
103 ($570)$330$241$98,192
104 ($570)$329$242$97,950
105 ($570)$328$242$97,708
106 ($570)$327$243$97,465
107 ($570)$327$244$97,221
108 ($570)$326$245$96,976
Year 10 - 109 ($570)$325$246$96,730
110 ($570)$324$246$96,484
111 ($570)$323$247$96,237
112 ($570)$322$248$95,989
113 ($570)$322$249$95,740
114 ($570)$321$250$95,490
115 ($570)$320$251$95,239
116 ($570)$319$251$94,988
117 ($570)$318$252$94,736
118 ($570)$317$253$94,483
119 ($570)$317$254$94,229
120 ($570)$316$255$93,974
Year 11 - 121 ($570)$315$256$93,718
122 ($570)$314$256$93,462
123 ($570)$313$257$93,204
124 ($570)$312$258$92,946
125 ($570)$311$259$92,687
126 ($570)$311$260$92,427
127 ($570)$310$261$92,166
128 ($570)$309$262$91,905
129 ($570)$308$263$91,642
130 ($570)$307$263$91,379
131 ($570)$306$264$91,114
132 ($570)$305$265$90,849
Year 12 - 133 ($570)$304$266$90,583
134 ($570)$303$267$90,316
135 ($570)$303$268$90,048
136 ($570)$302$269$89,779
137 ($570)$301$270$89,510
138 ($570)$300$271$89,239
139 ($570)$299$272$88,967
140 ($570)$298$272$88,695
141 ($570)$297$273$88,422
142 ($570)$296$274$88,147
143 ($570)$295$275$87,872
144 ($570)$294$276$87,596
Year 13 - 145 ($570)$293$277$87,319
146 ($570)$293$278$87,041
147 ($570)$292$279$86,762
148 ($570)$291$280$86,483
149 ($570)$290$281$86,202
150 ($570)$289$282$85,920
151 ($570)$288$283$85,638
152 ($570)$287$284$85,354
153 ($570)$286$285$85,070
154 ($570)$285$285$84,784
155 ($570)$284$286$84,498
156 ($570)$283$287$84,210
Year 14 - 157 ($570)$282$288$83,922
158 ($570)$281$289$83,633
159 ($570)$280$290$83,342
160 ($570)$279$291$83,051
161 ($570)$278$292$82,759
162 ($570)$277$293$82,466
163 ($570)$276$294$82,171
164 ($570)$275$295$81,876
165 ($570)$274$296$81,580
166 ($570)$273$297$81,283
167 ($570)$272$298$80,985
168 ($570)$271$299$80,686
Year 15 - 169 ($570)$270$300$80,385
170 ($570)$269$301$80,084
171 ($570)$268$302$79,782
172 ($570)$267$303$79,479
173 ($570)$266$304$79,175
174 ($570)$265$305$78,869
175 ($570)$264$306$78,563
176 ($570)$263$307$78,256
177 ($570)$262$308$77,948
178 ($570)$261$309$77,638
179 ($570)$260$310$77,328
180 ($570)$259$311$77,017
Year 16 - 181 ($570)$258$312$76,704
182 ($570)$257$313$76,391
183 ($570)$256$315$76,076
184 ($570)$255$316$75,760
185 ($570)$254$317$75,444
186 ($570)$253$318$75,126
187 ($570)$252$319$74,807
188 ($570)$251$320$74,487
189 ($570)$250$321$74,167
190 ($570)$248$322$73,845
191 ($570)$247$323$73,521
192 ($570)$246$324$73,197
Year 17 - 193 ($570)$245$325$72,872
194 ($570)$244$326$72,546
195 ($570)$243$327$72,218
196 ($570)$242$329$71,890
197 ($570)$241$330$71,560
198 ($570)$240$331$71,229
199 ($570)$239$332$70,898
200 ($570)$238$333$70,565
201 ($570)$236$334$70,231
202 ($570)$235$335$69,895
203 ($570)$234$336$69,559
204 ($570)$233$337$69,222
Year 18 - 205 ($570)$232$339$68,883
206 ($570)$231$340$68,543
207 ($570)$230$341$68,203
208 ($570)$228$342$67,861
209 ($570)$227$343$67,517
210 ($570)$226$344$67,173
211 ($570)$225$345$66,828
212 ($570)$224$347$66,481
213 ($570)$223$348$66,133
214 ($570)$222$349$65,785
215 ($570)$220$350$65,434
216 ($570)$219$351$65,083
Year 19 - 217 ($570)$218$352$64,731
218 ($570)$217$354$64,377
219 ($570)$216$355$64,022
220 ($570)$214$356$63,666
221 ($570)$213$357$63,309
222 ($570)$212$358$62,951
223 ($570)$211$360$62,591
224 ($570)$210$361$62,231
225 ($570)$208$362$61,869
226 ($570)$207$363$61,505
227 ($570)$206$364$61,141
228 ($570)$205$366$60,775
Year 20 - 229 ($570)$204$367$60,408
230 ($570)$202$368$60,040
231 ($570)$201$369$59,671
232 ($570)$200$371$59,300
233 ($570)$199$372$58,929
234 ($570)$197$373$58,556
235 ($570)$196$374$58,181
236 ($570)$195$376$57,806
237 ($570)$194$377$57,429
238 ($570)$192$378$57,051
239 ($570)$191$379$56,672
240 ($570)$190$381$56,291
Year 21 - 241 ($570)$189$382$55,909
242 ($570)$187$383$55,526
243 ($570)$186$384$55,142
244 ($570)$185$386$54,756
245 ($570)$183$387$54,369
246 ($570)$182$388$53,980
247 ($570)$181$390$53,591
248 ($570)$180$391$53,200
249 ($570)$178$392$52,808
250 ($570)$177$394$52,414
251 ($570)$176$395$52,019
252 ($570)$174$396$51,623
Year 22 - 253 ($570)$173$398$51,226
254 ($570)$172$399$50,827
255 ($570)$170$400$50,427
256 ($570)$169$402$50,025
257 ($570)$168$403$49,622
258 ($570)$166$404$49,218
259 ($570)$165$406$48,812
260 ($570)$164$407$48,405
261 ($570)$162$408$47,997
262 ($570)$161$410$47,587
263 ($570)$159$411$47,176
264 ($570)$158$412$46,764
Year 23 - 265 ($570)$157$414$46,350
266 ($570)$155$415$45,935
267 ($570)$154$417$45,518
268 ($570)$152$418$45,100
269 ($570)$151$419$44,681
270 ($570)$150$421$44,260
271 ($570)$148$422$43,838
272 ($570)$147$424$43,415
273 ($570)$145$425$42,990
274 ($570)$144$426$42,563
275 ($570)$143$428$42,135
276 ($570)$141$429$41,706
Year 24 - 277 ($570)$140$431$41,275
278 ($570)$138$432$40,843
279 ($570)$137$434$40,409
280 ($570)$135$435$39,974
281 ($570)$134$437$39,538
282 ($570)$132$438$39,100
283 ($570)$131$439$38,660
284 ($570)$130$441$38,219
285 ($570)$128$442$37,777
286 ($570)$127$444$37,333
287 ($570)$125$445$36,888
288 ($570)$124$447$36,441
Year 25 - 289 ($570)$122$448$35,992
290 ($570)$121$450$35,542
291 ($570)$119$451$35,091
292 ($570)$118$453$34,638
293 ($570)$116$454$34,184
294 ($570)$115$456$33,728
295 ($570)$113$457$33,270
296 ($570)$111$459$32,811
297 ($570)$110$461$32,351
298 ($570)$108$462$31,889
299 ($570)$107$464$31,425
300 ($570)$105$465$30,960
Year 26 - 301 ($570)$104$467$30,493
302 ($570)$102$468$30,025
303 ($570)$101$470$29,555
304 ($570)$99$471$29,084
305 ($570)$97$473$28,611
306 ($570)$96$475$28,136
307 ($570)$94$476$27,660
308 ($570)$93$478$27,182
309 ($570)$91$479$26,703
310 ($570)$89$481$26,222
311 ($570)$88$483$25,739
312 ($570)$86$484$25,255
Year 27 - 313 ($570)$85$486$24,769
314 ($570)$83$487$24,281
315 ($570)$81$489$23,792
316 ($570)$80$491$23,302
317 ($570)$78$492$22,809
318 ($570)$76$494$22,315
319 ($570)$75$496$21,819
320 ($570)$73$497$21,322
321 ($570)$71$499$20,823
322 ($570)$70$501$20,322
323 ($570)$68$502$19,820
324 ($570)$66$504$19,316
Year 28 - 325 ($570)$65$506$18,810
326 ($570)$63$507$18,303
327 ($570)$61$509$17,794
328 ($570)$60$511$17,283
329 ($570)$58$513$16,770
330 ($570)$56$514$16,256
331 ($570)$54$516$15,740
332 ($570)$53$518$15,222
333 ($570)$51$519$14,703
334 ($570)$49$521$14,182
335 ($570)$48$523$13,659
336 ($570)$46$525$13,134
Year 29 - 337 ($570)$44$526$12,607
338 ($570)$42$528$12,079
339 ($570)$40$530$11,549
340 ($570)$39$532$11,017
341 ($570)$37$534$10,484
342 ($570)$35$535$9,949
343 ($570)$33$537$9,411
344 ($570)$32$539$8,873
345 ($570)$30$541$8,332
346 ($570)$28$543$7,789
347 ($570)$26$544$7,245
348 ($570)$24$546$6,699
Year 30 - 349 ($570)$22$548$6,151
350 ($570)$21$550$5,601
351 ($570)$19$552$5,049
352 ($570)$17$554$4,496
353 ($570)$15$555$3,940
354 ($570)$13$557$3,383
355 ($570)$11$559$2,824
356 ($570)$9$561$2,263
357 ($570)$8$563$1,700
358 ($570)$6$565$1,135
359 ($570)$4$567$569
360 ($570)$2$569$0
TOTALS$86,164$119,200$205,364

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.