« Back to all home prices

Mortgage Payment Schedule for a $152,000 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 November 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($30,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$574 360 $84,877 $206,477

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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

$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: 3.776% | Rate: 3.750% | Fees: $795 | 45 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 45 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  $152,000
Down Payment $30,400$121,600
Year 1 - 1 ($574)$395$178$121,422
2 ($574)$395$179$121,243
3 ($574)$394$180$121,063
4 ($574)$393$180$120,883
5 ($574)$393$181$120,702
6 ($574)$392$181$120,521
7 ($574)$392$182$120,339
8 ($574)$391$182$120,157
9 ($574)$391$183$119,974
10 ($574)$390$184$119,790
11 ($574)$389$184$119,606
12 ($574)$389$185$119,421
Year 2 - 13 ($574)$388$185$119,236
14 ($574)$388$186$119,050
15 ($574)$387$187$118,863
16 ($574)$386$187$118,676
17 ($574)$386$188$118,488
18 ($574)$385$188$118,299
19 ($574)$384$189$118,110
20 ($574)$384$190$117,921
21 ($574)$383$190$117,730
22 ($574)$383$191$117,539
23 ($574)$382$192$117,348
24 ($574)$381$192$117,156
Year 3 - 25 ($574)$381$193$116,963
26 ($574)$380$193$116,770
27 ($574)$380$194$116,576
28 ($574)$379$195$116,381
29 ($574)$378$195$116,186
30 ($574)$378$196$115,990
31 ($574)$377$197$115,793
32 ($574)$376$197$115,596
33 ($574)$376$198$115,398
34 ($574)$375$199$115,199
35 ($574)$374$199$115,000
36 ($574)$374$200$114,800
Year 4 - 37 ($574)$373$200$114,600
38 ($574)$372$201$114,399
39 ($574)$372$202$114,197
40 ($574)$371$202$113,995
41 ($574)$370$203$113,792
42 ($574)$370$204$113,588
43 ($574)$369$204$113,384
44 ($574)$368$205$113,179
45 ($574)$368$206$112,973
46 ($574)$367$206$112,766
47 ($574)$366$207$112,559
48 ($574)$366$208$112,352
Year 5 - 49 ($574)$365$208$112,143
50 ($574)$364$209$111,934
51 ($574)$364$210$111,724
52 ($574)$363$210$111,514
53 ($574)$362$211$111,303
54 ($574)$362$212$111,091
55 ($574)$361$213$110,878
56 ($574)$360$213$110,665
57 ($574)$360$214$110,451
58 ($574)$359$215$110,237
59 ($574)$358$215$110,022
60 ($574)$358$216$109,806
Year 6 - 61 ($574)$357$217$109,589
62 ($574)$356$217$109,372
63 ($574)$355$218$109,153
64 ($574)$355$219$108,935
65 ($574)$354$220$108,715
66 ($574)$353$220$108,495
67 ($574)$353$221$108,274
68 ($574)$352$222$108,052
69 ($574)$351$222$107,830
70 ($574)$350$223$107,607
71 ($574)$350$224$107,383
72 ($574)$349$225$107,158
Year 7 - 73 ($574)$348$225$106,933
74 ($574)$348$226$106,707
75 ($574)$347$227$106,480
76 ($574)$346$227$106,253
77 ($574)$345$228$106,025
78 ($574)$345$229$105,796
79 ($574)$344$230$105,566
80 ($574)$343$230$105,336
81 ($574)$342$231$105,104
82 ($574)$342$232$104,872
83 ($574)$341$233$104,640
84 ($574)$340$233$104,406
Year 8 - 85 ($574)$339$234$104,172
86 ($574)$339$235$103,937
87 ($574)$338$236$103,701
88 ($574)$337$237$103,465
89 ($574)$336$237$103,227
90 ($574)$335$238$102,989
91 ($574)$335$239$102,750
92 ($574)$334$240$102,511
93 ($574)$333$240$102,271
94 ($574)$332$241$102,029
95 ($574)$332$242$101,787
96 ($574)$331$243$101,545
Year 9 - 97 ($574)$330$244$101,301
98 ($574)$329$244$101,057
99 ($574)$328$245$100,812
100 ($574)$328$246$100,566
101 ($574)$327$247$100,319
102 ($574)$326$248$100,072
103 ($574)$325$248$99,823
104 ($574)$324$249$99,574
105 ($574)$324$250$99,324
106 ($574)$323$251$99,073
107 ($574)$322$252$98,822
108 ($574)$321$252$98,569
Year 10 - 109 ($574)$320$253$98,316
110 ($574)$320$254$98,062
111 ($574)$319$255$97,807
112 ($574)$318$256$97,552
113 ($574)$317$257$97,295
114 ($574)$316$257$97,038
115 ($574)$315$258$96,780
116 ($574)$315$259$96,521
117 ($574)$314$260$96,261
118 ($574)$313$261$96,000
119 ($574)$312$262$95,739
120 ($574)$311$262$95,476
Year 11 - 121 ($574)$310$263$95,213
122 ($574)$309$264$94,949
123 ($574)$309$265$94,684
124 ($574)$308$266$94,418
125 ($574)$307$267$94,151
126 ($574)$306$268$93,884
127 ($574)$305$268$93,615
128 ($574)$304$269$93,346
129 ($574)$303$270$93,076
130 ($574)$302$271$92,805
131 ($574)$302$272$92,533
132 ($574)$301$273$92,260
Year 12 - 133 ($574)$300$274$91,986
134 ($574)$299$275$91,712
135 ($574)$298$275$91,436
136 ($574)$297$276$91,160
137 ($574)$296$277$90,883
138 ($574)$295$278$90,605
139 ($574)$294$279$90,325
140 ($574)$294$280$90,045
141 ($574)$293$281$89,765
142 ($574)$292$282$89,483
143 ($574)$291$283$89,200
144 ($574)$290$284$88,916
Year 13 - 145 ($574)$289$285$88,632
146 ($574)$288$285$88,346
147 ($574)$287$286$88,060
148 ($574)$286$287$87,772
149 ($574)$285$288$87,484
150 ($574)$284$289$87,195
151 ($574)$283$290$86,905
152 ($574)$282$291$86,614
153 ($574)$281$292$86,322
154 ($574)$281$293$86,029
155 ($574)$280$294$85,735
156 ($574)$279$295$85,440
Year 14 - 157 ($574)$278$296$85,144
158 ($574)$277$297$84,847
159 ($574)$276$298$84,549
160 ($574)$275$299$84,251
161 ($574)$274$300$83,951
162 ($574)$273$301$83,650
163 ($574)$272$302$83,348
164 ($574)$271$303$83,046
165 ($574)$270$304$82,742
166 ($574)$269$305$82,437
167 ($574)$268$306$82,132
168 ($574)$267$307$81,825
Year 15 - 169 ($574)$266$308$81,518
170 ($574)$265$309$81,209
171 ($574)$264$310$80,899
172 ($574)$263$311$80,589
173 ($574)$262$312$80,277
174 ($574)$261$313$79,964
175 ($574)$260$314$79,651
176 ($574)$259$315$79,336
177 ($574)$258$316$79,020
178 ($574)$257$317$78,704
179 ($574)$256$318$78,386
180 ($574)$255$319$78,067
Year 16 - 181 ($574)$254$320$77,747
182 ($574)$253$321$77,426
183 ($574)$252$322$77,104
184 ($574)$251$323$76,782
185 ($574)$250$324$76,458
186 ($574)$248$325$76,132
187 ($574)$247$326$75,806
188 ($574)$246$327$75,479
189 ($574)$245$328$75,151
190 ($574)$244$329$74,822
191 ($574)$243$330$74,491
192 ($574)$242$331$74,160
Year 17 - 193 ($574)$241$333$73,827
194 ($574)$240$334$73,494
195 ($574)$239$335$73,159
196 ($574)$238$336$72,823
197 ($574)$237$337$72,486
198 ($574)$236$338$72,148
199 ($574)$234$339$71,809
200 ($574)$233$340$71,469
201 ($574)$232$341$71,128
202 ($574)$231$342$70,785
203 ($574)$230$343$70,442
204 ($574)$229$345$70,097
Year 18 - 205 ($574)$228$346$69,752
206 ($574)$227$347$69,405
207 ($574)$226$348$69,057
208 ($574)$224$349$68,708
209 ($574)$223$350$68,357
210 ($574)$222$351$68,006
211 ($574)$221$353$67,653
212 ($574)$220$354$67,300
213 ($574)$219$355$66,945
214 ($574)$218$356$66,589
215 ($574)$216$357$66,232
216 ($574)$215$358$65,874
Year 19 - 217 ($574)$214$359$65,514
218 ($574)$213$361$65,153
219 ($574)$212$362$64,792
220 ($574)$211$363$64,429
221 ($574)$209$364$64,065
222 ($574)$208$365$63,699
223 ($574)$207$367$63,333
224 ($574)$206$368$62,965
225 ($574)$205$369$62,596
226 ($574)$203$370$62,226
227 ($574)$202$371$61,855
228 ($574)$201$373$61,482
Year 20 - 229 ($574)$200$374$61,108
230 ($574)$199$375$60,733
231 ($574)$197$376$60,357
232 ($574)$196$377$59,980
233 ($574)$195$379$59,601
234 ($574)$194$380$59,221
235 ($574)$192$381$58,840
236 ($574)$191$382$58,458
237 ($574)$190$384$58,074
238 ($574)$189$385$57,690
239 ($574)$187$386$57,304
240 ($574)$186$387$56,916
Year 21 - 241 ($574)$185$389$56,528
242 ($574)$184$390$56,138
243 ($574)$182$391$55,747
244 ($574)$181$392$55,354
245 ($574)$180$394$54,961
246 ($574)$179$395$54,566
247 ($574)$177$396$54,170
248 ($574)$176$397$53,772
249 ($574)$175$399$53,373
250 ($574)$173$400$52,973
251 ($574)$172$401$52,572
252 ($574)$171$403$52,169
Year 22 - 253 ($574)$170$404$51,765
254 ($574)$168$405$51,360
255 ($574)$167$407$50,953
256 ($574)$166$408$50,545
257 ($574)$164$409$50,136
258 ($574)$163$411$49,725
259 ($574)$162$412$49,313
260 ($574)$160$413$48,900
261 ($574)$159$415$48,486
262 ($574)$158$416$48,070
263 ($574)$156$417$47,652
264 ($574)$155$419$47,234
Year 23 - 265 ($574)$154$420$46,814
266 ($574)$152$421$46,392
267 ($574)$151$423$45,969
268 ($574)$149$424$45,545
269 ($574)$148$426$45,120
270 ($574)$147$427$44,693
271 ($574)$145$428$44,264
272 ($574)$144$430$43,835
273 ($574)$142$431$43,404
274 ($574)$141$432$42,971
275 ($574)$140$434$42,537
276 ($574)$138$435$42,102
Year 24 - 277 ($574)$137$437$41,665
278 ($574)$135$438$41,227
279 ($574)$134$440$40,788
280 ($574)$133$441$40,347
281 ($574)$131$442$39,904
282 ($574)$130$444$39,460
283 ($574)$128$445$39,015
284 ($574)$127$447$38,568
285 ($574)$125$448$38,120
286 ($574)$124$450$37,670
287 ($574)$122$451$37,219
288 ($574)$121$453$36,767
Year 25 - 289 ($574)$119$454$36,313
290 ($574)$118$456$35,857
291 ($574)$117$457$35,400
292 ($574)$115$458$34,942
293 ($574)$114$460$34,482
294 ($574)$112$461$34,020
295 ($574)$111$463$33,557
296 ($574)$109$464$33,093
297 ($574)$108$466$32,627
298 ($574)$106$468$32,159
299 ($574)$105$469$31,690
300 ($574)$103$471$31,220
Year 26 - 301 ($574)$101$472$30,748
302 ($574)$100$474$30,274
303 ($574)$98$475$29,799
304 ($574)$97$477$29,322
305 ($574)$95$478$28,844
306 ($574)$94$480$28,364
307 ($574)$92$481$27,883
308 ($574)$91$483$27,400
309 ($574)$89$484$26,915
310 ($574)$87$486$26,429
311 ($574)$86$488$25,941
312 ($574)$84$489$25,452
Year 27 - 313 ($574)$83$491$24,961
314 ($574)$81$492$24,469
315 ($574)$80$494$23,975
316 ($574)$78$496$23,479
317 ($574)$76$497$22,982
318 ($574)$75$499$22,483
319 ($574)$73$500$21,983
320 ($574)$71$502$21,481
321 ($574)$70$504$20,977
322 ($574)$68$505$20,472
323 ($574)$67$507$19,964
324 ($574)$65$509$19,456
Year 28 - 325 ($574)$63$510$18,946
326 ($574)$62$512$18,434
327 ($574)$60$514$17,920
328 ($574)$58$515$17,405
329 ($574)$57$517$16,888
330 ($574)$55$519$16,369
331 ($574)$53$520$15,849
332 ($574)$52$522$15,327
333 ($574)$50$524$14,803
334 ($574)$48$525$14,277
335 ($574)$46$527$13,750
336 ($574)$45$529$13,221
Year 29 - 337 ($574)$43$531$12,691
338 ($574)$41$532$12,158
339 ($574)$40$534$11,624
340 ($574)$38$536$11,089
341 ($574)$36$538$10,551
342 ($574)$34$539$10,012
343 ($574)$33$541$9,471
344 ($574)$31$543$8,928
345 ($574)$29$545$8,384
346 ($574)$27$546$7,837
347 ($574)$25$548$7,289
348 ($574)$24$550$6,739
Year 30 - 349 ($574)$22$552$6,188
350 ($574)$20$553$5,634
351 ($574)$18$555$5,079
352 ($574)$17$557$4,522
353 ($574)$15$559$3,963
354 ($574)$13$561$3,402
355 ($574)$11$562$2,840
356 ($574)$9$564$2,276
357 ($574)$7$566$1,710
358 ($574)$6$568$1,142
359 ($574)$4$570$572
360 ($574)$2$572$0
TOTALS$84,877$121,600$206,477

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.