« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($29,800) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$562 360 $83,202 $202,402

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $149,000
Down Payment $29,800$119,200
Year 1 - 1 ($562)$387$175$119,025
2 ($562)$387$175$118,850
3 ($562)$386$176$118,674
4 ($562)$386$177$118,497
5 ($562)$385$177$118,320
6 ($562)$385$178$118,142
7 ($562)$384$178$117,964
8 ($562)$383$179$117,785
9 ($562)$383$179$117,606
10 ($562)$382$180$117,426
11 ($562)$382$181$117,245
12 ($562)$381$181$117,064
Year 2 - 13 ($562)$380$182$116,882
14 ($562)$380$182$116,700
15 ($562)$379$183$116,517
16 ($562)$379$184$116,334
17 ($562)$378$184$116,149
18 ($562)$377$185$115,965
19 ($562)$377$185$115,779
20 ($562)$376$186$115,593
21 ($562)$376$187$115,407
22 ($562)$375$187$115,220
23 ($562)$374$188$115,032
24 ($562)$374$188$114,843
Year 3 - 25 ($562)$373$189$114,655
26 ($562)$373$190$114,465
27 ($562)$372$190$114,275
28 ($562)$371$191$114,084
29 ($562)$371$191$113,892
30 ($562)$370$192$113,700
31 ($562)$370$193$113,508
32 ($562)$369$193$113,314
33 ($562)$368$194$113,120
34 ($562)$368$195$112,926
35 ($562)$367$195$112,731
36 ($562)$366$196$112,535
Year 4 - 37 ($562)$366$196$112,338
38 ($562)$365$197$112,141
39 ($562)$364$198$111,943
40 ($562)$364$198$111,745
41 ($562)$363$199$111,546
42 ($562)$363$200$111,346
43 ($562)$362$200$111,146
44 ($562)$361$201$110,945
45 ($562)$361$202$110,743
46 ($562)$360$202$110,541
47 ($562)$359$203$110,338
48 ($562)$359$204$110,134
Year 5 - 49 ($562)$358$204$109,930
50 ($562)$357$205$109,725
51 ($562)$357$206$109,519
52 ($562)$356$206$109,313
53 ($562)$355$207$109,106
54 ($562)$355$208$108,898
55 ($562)$354$208$108,690
56 ($562)$353$209$108,481
57 ($562)$353$210$108,271
58 ($562)$352$210$108,061
59 ($562)$351$211$107,850
60 ($562)$351$212$107,638
Year 6 - 61 ($562)$350$212$107,426
62 ($562)$349$213$107,213
63 ($562)$348$214$106,999
64 ($562)$348$214$106,785
65 ($562)$347$215$106,569
66 ($562)$346$216$106,354
67 ($562)$346$217$106,137
68 ($562)$345$217$105,920
69 ($562)$344$218$105,702
70 ($562)$344$219$105,483
71 ($562)$343$219$105,264
72 ($562)$342$220$105,043
Year 7 - 73 ($562)$341$221$104,823
74 ($562)$341$222$104,601
75 ($562)$340$222$104,379
76 ($562)$339$223$104,156
77 ($562)$339$224$103,932
78 ($562)$338$224$103,708
79 ($562)$337$225$103,482
80 ($562)$336$226$103,257
81 ($562)$336$227$103,030
82 ($562)$335$227$102,803
83 ($562)$334$228$102,574
84 ($562)$333$229$102,346
Year 8 - 85 ($562)$333$230$102,116
86 ($562)$332$230$101,886
87 ($562)$331$231$101,654
88 ($562)$330$232$101,423
89 ($562)$330$233$101,190
90 ($562)$329$233$100,957
91 ($562)$328$234$100,723
92 ($562)$327$235$100,488
93 ($562)$327$236$100,252
94 ($562)$326$236$100,016
95 ($562)$325$237$99,778
96 ($562)$324$238$99,540
Year 9 - 97 ($562)$324$239$99,302
98 ($562)$323$239$99,062
99 ($562)$322$240$98,822
100 ($562)$321$241$98,581
101 ($562)$320$242$98,339
102 ($562)$320$243$98,096
103 ($562)$319$243$97,853
104 ($562)$318$244$97,609
105 ($562)$317$245$97,364
106 ($562)$316$246$97,118
107 ($562)$316$247$96,871
108 ($562)$315$247$96,624
Year 10 - 109 ($562)$314$248$96,376
110 ($562)$313$249$96,127
111 ($562)$312$250$95,877
112 ($562)$312$251$95,626
113 ($562)$311$251$95,375
114 ($562)$310$252$95,123
115 ($562)$309$253$94,870
116 ($562)$308$254$94,616
117 ($562)$308$255$94,361
118 ($562)$307$256$94,105
119 ($562)$306$256$93,849
120 ($562)$305$257$93,592
Year 11 - 121 ($562)$304$258$93,334
122 ($562)$303$259$93,075
123 ($562)$302$260$92,815
124 ($562)$302$261$92,555
125 ($562)$301$261$92,293
126 ($562)$300$262$92,031
127 ($562)$299$263$91,768
128 ($562)$298$264$91,504
129 ($562)$297$265$91,239
130 ($562)$297$266$90,973
131 ($562)$296$267$90,707
132 ($562)$295$267$90,439
Year 12 - 133 ($562)$294$268$90,171
134 ($562)$293$269$89,902
135 ($562)$292$270$89,632
136 ($562)$291$271$89,361
137 ($562)$290$272$89,089
138 ($562)$290$273$88,816
139 ($562)$289$274$88,543
140 ($562)$288$274$88,268
141 ($562)$287$275$87,993
142 ($562)$286$276$87,717
143 ($562)$285$277$87,439
144 ($562)$284$278$87,161
Year 13 - 145 ($562)$283$279$86,882
146 ($562)$282$280$86,603
147 ($562)$281$281$86,322
148 ($562)$281$282$86,040
149 ($562)$280$283$85,758
150 ($562)$279$284$85,474
151 ($562)$278$284$85,190
152 ($562)$277$285$84,904
153 ($562)$276$286$84,618
154 ($562)$275$287$84,331
155 ($562)$274$288$84,043
156 ($562)$273$289$83,753
Year 14 - 157 ($562)$272$290$83,463
158 ($562)$271$291$83,172
159 ($562)$270$292$82,881
160 ($562)$269$293$82,588
161 ($562)$268$294$82,294
162 ($562)$267$295$81,999
163 ($562)$266$296$81,703
164 ($562)$266$297$81,407
165 ($562)$265$298$81,109
166 ($562)$264$299$80,810
167 ($562)$263$300$80,511
168 ($562)$262$301$80,210
Year 15 - 169 ($562)$261$302$79,909
170 ($562)$260$303$79,606
171 ($562)$259$304$79,303
172 ($562)$258$304$78,998
173 ($562)$257$305$78,693
174 ($562)$256$306$78,386
175 ($562)$255$307$78,079
176 ($562)$254$308$77,770
177 ($562)$253$309$77,461
178 ($562)$252$310$77,150
179 ($562)$251$311$76,839
180 ($562)$250$313$76,526
Year 16 - 181 ($562)$249$314$76,213
182 ($562)$248$315$75,898
183 ($562)$247$316$75,583
184 ($562)$246$317$75,266
185 ($562)$245$318$74,948
186 ($562)$244$319$74,630
187 ($562)$243$320$74,310
188 ($562)$242$321$73,989
189 ($562)$240$322$73,668
190 ($562)$239$323$73,345
191 ($562)$238$324$73,021
192 ($562)$237$325$72,696
Year 17 - 193 ($562)$236$326$72,370
194 ($562)$235$327$72,043
195 ($562)$234$328$71,715
196 ($562)$233$329$71,386
197 ($562)$232$330$71,056
198 ($562)$231$331$70,724
199 ($562)$230$332$70,392
200 ($562)$229$333$70,059
201 ($562)$228$335$69,724
202 ($562)$227$336$69,388
203 ($562)$226$337$69,052
204 ($562)$224$338$68,714
Year 18 - 205 ($562)$223$339$68,375
206 ($562)$222$340$68,035
207 ($562)$221$341$67,694
208 ($562)$220$342$67,352
209 ($562)$219$343$67,008
210 ($562)$218$344$66,664
211 ($562)$217$346$66,318
212 ($562)$216$347$65,972
213 ($562)$214$348$65,624
214 ($562)$213$349$65,275
215 ($562)$212$350$64,925
216 ($562)$211$351$64,573
Year 19 - 217 ($562)$210$352$64,221
218 ($562)$209$354$63,868
219 ($562)$208$355$63,513
220 ($562)$206$356$63,157
221 ($562)$205$357$62,800
222 ($562)$204$358$62,442
223 ($562)$203$359$62,083
224 ($562)$202$360$61,722
225 ($562)$201$362$61,361
226 ($562)$199$363$60,998
227 ($562)$198$364$60,634
228 ($562)$197$365$60,269
Year 20 - 229 ($562)$196$366$59,902
230 ($562)$195$368$59,535
231 ($562)$193$369$59,166
232 ($562)$192$370$58,796
233 ($562)$191$371$58,425
234 ($562)$190$372$58,053
235 ($562)$189$374$57,679
236 ($562)$187$375$57,304
237 ($562)$186$376$56,928
238 ($562)$185$377$56,551
239 ($562)$184$378$56,173
240 ($562)$183$380$55,793
Year 21 - 241 ($562)$181$381$55,412
242 ($562)$180$382$55,030
243 ($562)$179$383$54,647
244 ($562)$178$385$54,262
245 ($562)$176$386$53,876
246 ($562)$175$387$53,489
247 ($562)$174$388$53,100
248 ($562)$173$390$52,711
249 ($562)$171$391$52,320
250 ($562)$170$392$51,928
251 ($562)$169$393$51,534
252 ($562)$167$395$51,140
Year 22 - 253 ($562)$166$396$50,743
254 ($562)$165$397$50,346
255 ($562)$164$399$49,948
256 ($562)$162$400$49,548
257 ($562)$161$401$49,146
258 ($562)$160$403$48,744
259 ($562)$158$404$48,340
260 ($562)$157$405$47,935
261 ($562)$156$406$47,529
262 ($562)$154$408$47,121
263 ($562)$153$409$46,712
264 ($562)$152$410$46,301
Year 23 - 265 ($562)$150$412$45,890
266 ($562)$149$413$45,477
267 ($562)$148$414$45,062
268 ($562)$146$416$44,646
269 ($562)$145$417$44,229
270 ($562)$144$418$43,811
271 ($562)$142$420$43,391
272 ($562)$141$421$42,970
273 ($562)$140$423$42,547
274 ($562)$138$424$42,123
275 ($562)$137$425$41,698
276 ($562)$136$427$41,271
Year 24 - 277 ($562)$134$428$40,843
278 ($562)$133$429$40,413
279 ($562)$131$431$39,983
280 ($562)$130$432$39,550
281 ($562)$129$434$39,117
282 ($562)$127$435$38,682
283 ($562)$126$437$38,245
284 ($562)$124$438$37,807
285 ($562)$123$439$37,368
286 ($562)$121$441$36,927
287 ($562)$120$442$36,485
288 ($562)$119$444$36,041
Year 25 - 289 ($562)$117$445$35,596
290 ($562)$116$447$35,149
291 ($562)$114$448$34,701
292 ($562)$113$449$34,252
293 ($562)$111$451$33,801
294 ($562)$110$452$33,349
295 ($562)$108$454$32,895
296 ($562)$107$455$32,440
297 ($562)$105$457$31,983
298 ($562)$104$458$31,524
299 ($562)$102$460$31,065
300 ($562)$101$461$30,603
Year 26 - 301 ($562)$99$463$30,141
302 ($562)$98$464$29,676
303 ($562)$96$466$29,211
304 ($562)$95$467$28,743
305 ($562)$93$469$28,274
306 ($562)$92$470$27,804
307 ($562)$90$472$27,332
308 ($562)$89$473$26,859
309 ($562)$87$475$26,384
310 ($562)$86$476$25,907
311 ($562)$84$478$25,429
312 ($562)$83$480$24,950
Year 27 - 313 ($562)$81$481$24,469
314 ($562)$80$483$23,986
315 ($562)$78$484$23,502
316 ($562)$76$486$23,016
317 ($562)$75$487$22,528
318 ($562)$73$489$22,039
319 ($562)$72$491$21,549
320 ($562)$70$492$21,057
321 ($562)$68$494$20,563
322 ($562)$67$495$20,067
323 ($562)$65$497$19,570
324 ($562)$64$499$19,072
Year 28 - 325 ($562)$62$500$18,572
326 ($562)$60$502$18,070
327 ($562)$59$504$17,566
328 ($562)$57$505$17,061
329 ($562)$55$507$16,554
330 ($562)$54$508$16,046
331 ($562)$52$510$15,536
332 ($562)$50$512$15,024
333 ($562)$49$513$14,511
334 ($562)$47$515$13,996
335 ($562)$45$517$13,479
336 ($562)$44$518$12,960
Year 29 - 337 ($562)$42$520$12,440
338 ($562)$40$522$11,919
339 ($562)$39$523$11,395
340 ($562)$37$525$10,870
341 ($562)$35$527$10,343
342 ($562)$34$529$9,814
343 ($562)$32$530$9,284
344 ($562)$30$532$8,752
345 ($562)$28$534$8,218
346 ($562)$27$536$7,683
347 ($562)$25$537$7,145
348 ($562)$23$539$6,606
Year 30 - 349 ($562)$21$541$6,066
350 ($562)$20$543$5,523
351 ($562)$18$544$4,979
352 ($562)$16$546$4,433
353 ($562)$14$548$3,885
354 ($562)$13$550$3,335
355 ($562)$11$551$2,784
356 ($562)$9$553$2,231
357 ($562)$7$555$1,676
358 ($562)$5$557$1,119
359 ($562)$4$559$560
360 ($562)$2$560$0
TOTALS$83,202$119,200$202,402

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.