« 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 October 12, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$574 360 $85,128 $206,728

Mortgage Providers

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


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 #: 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 #: 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

NMLS #: 258821
$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 #: 1838 | State Lic #: MC-4344
$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 #: 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 #: 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

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 #: 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

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: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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)$396$178$121,422
2 ($574)$396$179$121,243
3 ($574)$395$179$121,064
4 ($574)$394$180$120,884
5 ($574)$394$180$120,704
6 ($574)$393$181$120,523
7 ($574)$393$182$120,342
8 ($574)$392$182$120,159
9 ($574)$392$183$119,977
10 ($574)$391$183$119,793
11 ($574)$390$184$119,609
12 ($574)$390$185$119,425
Year 2 - 13 ($574)$389$185$119,240
14 ($574)$389$186$119,054
15 ($574)$388$186$118,868
16 ($574)$387$187$118,681
17 ($574)$387$188$118,493
18 ($574)$386$188$118,305
19 ($574)$385$189$118,116
20 ($574)$385$189$117,927
21 ($574)$384$190$117,737
22 ($574)$384$191$117,546
23 ($574)$383$191$117,355
24 ($574)$382$192$117,163
Year 3 - 25 ($574)$382$192$116,971
26 ($574)$381$193$116,778
27 ($574)$381$194$116,584
28 ($574)$380$194$116,390
29 ($574)$379$195$116,194
30 ($574)$379$196$115,999
31 ($574)$378$196$115,803
32 ($574)$377$197$115,606
33 ($574)$377$198$115,408
34 ($574)$376$198$115,210
35 ($574)$375$199$115,011
36 ($574)$375$200$114,812
Year 4 - 37 ($574)$374$200$114,611
38 ($574)$373$201$114,411
39 ($574)$373$201$114,209
40 ($574)$372$202$114,007
41 ($574)$371$203$113,804
42 ($574)$371$203$113,601
43 ($574)$370$204$113,397
44 ($574)$369$205$113,192
45 ($574)$369$205$112,987
46 ($574)$368$206$112,780
47 ($574)$367$207$112,574
48 ($574)$367$207$112,366
Year 5 - 49 ($574)$366$208$112,158
50 ($574)$365$209$111,949
51 ($574)$365$209$111,740
52 ($574)$364$210$111,530
53 ($574)$363$211$111,319
54 ($574)$363$212$111,107
55 ($574)$362$212$110,895
56 ($574)$361$213$110,682
57 ($574)$361$214$110,469
58 ($574)$360$214$110,254
59 ($574)$359$215$110,039
60 ($574)$359$216$109,824
Year 6 - 61 ($574)$358$216$109,607
62 ($574)$357$217$109,390
63 ($574)$356$218$109,172
64 ($574)$356$219$108,954
65 ($574)$355$219$108,734
66 ($574)$354$220$108,514
67 ($574)$354$221$108,294
68 ($574)$353$221$108,072
69 ($574)$352$222$107,850
70 ($574)$351$223$107,627
71 ($574)$351$224$107,404
72 ($574)$350$224$107,180
Year 7 - 73 ($574)$349$225$106,955
74 ($574)$348$226$106,729
75 ($574)$348$226$106,502
76 ($574)$347$227$106,275
77 ($574)$346$228$106,047
78 ($574)$346$229$105,818
79 ($574)$345$229$105,589
80 ($574)$344$230$105,359
81 ($574)$343$231$105,128
82 ($574)$343$232$104,896
83 ($574)$342$232$104,664
84 ($574)$341$233$104,430
Year 8 - 85 ($574)$340$234$104,197
86 ($574)$340$235$103,962
87 ($574)$339$236$103,726
88 ($574)$338$236$103,490
89 ($574)$337$237$103,253
90 ($574)$336$238$103,015
91 ($574)$336$239$102,777
92 ($574)$335$239$102,537
93 ($574)$334$240$102,297
94 ($574)$333$241$102,056
95 ($574)$333$242$101,814
96 ($574)$332$243$101,572
Year 9 - 97 ($574)$331$243$101,329
98 ($574)$330$244$101,085
99 ($574)$329$245$100,840
100 ($574)$329$246$100,594
101 ($574)$328$246$100,348
102 ($574)$327$247$100,100
103 ($574)$326$248$99,852
104 ($574)$325$249$99,603
105 ($574)$325$250$99,354
106 ($574)$324$251$99,103
107 ($574)$323$251$98,852
108 ($574)$322$252$98,600
Year 10 - 109 ($574)$321$253$98,347
110 ($574)$320$254$98,093
111 ($574)$320$255$97,838
112 ($574)$319$255$97,583
113 ($574)$318$256$97,326
114 ($574)$317$257$97,069
115 ($574)$316$258$96,811
116 ($574)$315$259$96,553
117 ($574)$315$260$96,293
118 ($574)$314$260$96,032
119 ($574)$313$261$95,771
120 ($574)$312$262$95,509
Year 11 - 121 ($574)$311$263$95,246
122 ($574)$310$264$94,982
123 ($574)$309$265$94,717
124 ($574)$309$266$94,451
125 ($574)$308$266$94,185
126 ($574)$307$267$93,918
127 ($574)$306$268$93,649
128 ($574)$305$269$93,380
129 ($574)$304$270$93,110
130 ($574)$303$271$92,839
131 ($574)$303$272$92,568
132 ($574)$302$273$92,295
Year 12 - 133 ($574)$301$274$92,022
134 ($574)$300$274$91,747
135 ($574)$299$275$91,472
136 ($574)$298$276$91,196
137 ($574)$297$277$90,919
138 ($574)$296$278$90,641
139 ($574)$295$279$90,362
140 ($574)$294$280$90,082
141 ($574)$294$281$89,801
142 ($574)$293$282$89,519
143 ($574)$292$283$89,237
144 ($574)$291$283$88,953
Year 13 - 145 ($574)$290$284$88,669
146 ($574)$289$285$88,384
147 ($574)$288$286$88,097
148 ($574)$287$287$87,810
149 ($574)$286$288$87,522
150 ($574)$285$289$87,233
151 ($574)$284$290$86,943
152 ($574)$283$291$86,652
153 ($574)$282$292$86,360
154 ($574)$281$293$86,067
155 ($574)$280$294$85,774
156 ($574)$279$295$85,479
Year 14 - 157 ($574)$279$296$85,183
158 ($574)$278$297$84,886
159 ($574)$277$298$84,589
160 ($574)$276$299$84,290
161 ($574)$275$300$83,990
162 ($574)$274$301$83,690
163 ($574)$273$302$83,388
164 ($574)$272$303$83,086
165 ($574)$271$304$82,782
166 ($574)$270$305$82,478
167 ($574)$269$306$82,172
168 ($574)$268$307$81,866
Year 15 - 169 ($574)$267$307$81,558
170 ($574)$266$309$81,250
171 ($574)$265$310$80,940
172 ($574)$264$311$80,630
173 ($574)$263$312$80,318
174 ($574)$262$313$80,006
175 ($574)$261$314$79,692
176 ($574)$260$315$79,377
177 ($574)$259$316$79,062
178 ($574)$258$317$78,745
179 ($574)$257$318$78,428
180 ($574)$256$319$78,109
Year 16 - 181 ($574)$255$320$77,789
182 ($574)$253$321$77,468
183 ($574)$252$322$77,147
184 ($574)$251$323$76,824
185 ($574)$250$324$76,500
186 ($574)$249$325$76,175
187 ($574)$248$326$75,849
188 ($574)$247$327$75,522
189 ($574)$246$328$75,193
190 ($574)$245$329$74,864
191 ($574)$244$330$74,534
192 ($574)$243$331$74,202
Year 17 - 193 ($574)$242$332$73,870
194 ($574)$241$334$73,536
195 ($574)$240$335$73,202
196 ($574)$239$336$72,866
197 ($574)$237$337$72,529
198 ($574)$236$338$72,191
199 ($574)$235$339$71,852
200 ($574)$234$340$71,512
201 ($574)$233$341$71,171
202 ($574)$232$342$70,829
203 ($574)$231$343$70,485
204 ($574)$230$345$70,141
Year 18 - 205 ($574)$229$346$69,795
206 ($574)$227$347$69,448
207 ($574)$226$348$69,100
208 ($574)$225$349$68,751
209 ($574)$224$350$68,401
210 ($574)$223$351$68,049
211 ($574)$222$353$67,697
212 ($574)$221$354$67,343
213 ($574)$219$355$66,988
214 ($574)$218$356$66,632
215 ($574)$217$357$66,275
216 ($574)$216$358$65,917
Year 19 - 217 ($574)$215$359$65,557
218 ($574)$214$361$65,197
219 ($574)$212$362$64,835
220 ($574)$211$363$64,472
221 ($574)$210$364$64,108
222 ($574)$209$365$63,743
223 ($574)$208$367$63,376
224 ($574)$207$368$63,008
225 ($574)$205$369$62,639
226 ($574)$204$370$62,269
227 ($574)$203$371$61,898
228 ($574)$202$373$61,525
Year 20 - 229 ($574)$200$374$61,151
230 ($574)$199$375$60,776
231 ($574)$198$376$60,400
232 ($574)$197$377$60,023
233 ($574)$196$379$59,644
234 ($574)$194$380$59,264
235 ($574)$193$381$58,883
236 ($574)$192$382$58,501
237 ($574)$191$384$58,117
238 ($574)$189$385$57,732
239 ($574)$188$386$57,346
240 ($574)$187$387$56,959
Year 21 - 241 ($574)$186$389$56,570
242 ($574)$184$390$56,180
243 ($574)$183$391$55,789
244 ($574)$182$392$55,396
245 ($574)$180$394$55,003
246 ($574)$179$395$54,608
247 ($574)$178$396$54,211
248 ($574)$177$398$53,814
249 ($574)$175$399$53,415
250 ($574)$174$400$53,015
251 ($574)$173$402$52,613
252 ($574)$171$403$52,210
Year 22 - 253 ($574)$170$404$51,806
254 ($574)$169$405$51,401
255 ($574)$167$407$50,994
256 ($574)$166$408$50,586
257 ($574)$165$409$50,176
258 ($574)$163$411$49,766
259 ($574)$162$412$49,354
260 ($574)$161$413$48,940
261 ($574)$159$415$48,525
262 ($574)$158$416$48,109
263 ($574)$157$417$47,692
264 ($574)$155$419$47,273
Year 23 - 265 ($574)$154$420$46,853
266 ($574)$153$422$46,431
267 ($574)$151$423$46,008
268 ($574)$150$424$45,584
269 ($574)$149$426$45,158
270 ($574)$147$427$44,731
271 ($574)$146$428$44,302
272 ($574)$144$430$43,873
273 ($574)$143$431$43,441
274 ($574)$142$433$43,009
275 ($574)$140$434$42,574
276 ($574)$139$436$42,139
Year 24 - 277 ($574)$137$437$41,702
278 ($574)$136$438$41,264
279 ($574)$134$440$40,824
280 ($574)$133$441$40,383
281 ($574)$132$443$39,940
282 ($574)$130$444$39,496
283 ($574)$129$446$39,050
284 ($574)$127$447$38,603
285 ($574)$126$448$38,155
286 ($574)$124$450$37,705
287 ($574)$123$451$37,254
288 ($574)$121$453$36,801
Year 25 - 289 ($574)$120$454$36,346
290 ($574)$118$456$35,891
291 ($574)$117$457$35,433
292 ($574)$115$459$34,974
293 ($574)$114$460$34,514
294 ($574)$112$462$34,052
295 ($574)$111$463$33,589
296 ($574)$109$465$33,124
297 ($574)$108$466$32,658
298 ($574)$106$468$32,190
299 ($574)$105$469$31,721
300 ($574)$103$471$31,250
Year 26 - 301 ($574)$102$472$30,777
302 ($574)$100$474$30,303
303 ($574)$99$476$29,828
304 ($574)$97$477$29,351
305 ($574)$96$479$28,872
306 ($574)$94$480$28,392
307 ($574)$93$482$27,910
308 ($574)$91$483$27,427
309 ($574)$89$485$26,942
310 ($574)$88$486$26,456
311 ($574)$86$488$25,968
312 ($574)$85$490$25,478
Year 27 - 313 ($574)$83$491$24,987
314 ($574)$81$493$24,494
315 ($574)$80$494$24,000
316 ($574)$78$496$23,504
317 ($574)$77$498$23,006
318 ($574)$75$499$22,507
319 ($574)$73$501$22,006
320 ($574)$72$503$21,503
321 ($574)$70$504$20,999
322 ($574)$68$506$20,493
323 ($574)$67$507$19,986
324 ($574)$65$509$19,477
Year 28 - 325 ($574)$63$511$18,966
326 ($574)$62$512$18,453
327 ($574)$60$514$17,939
328 ($574)$58$516$17,423
329 ($574)$57$517$16,906
330 ($574)$55$519$16,387
331 ($574)$53$521$15,866
332 ($574)$52$523$15,343
333 ($574)$50$524$14,819
334 ($574)$48$526$14,293
335 ($574)$47$528$13,765
336 ($574)$45$529$13,236
Year 29 - 337 ($574)$43$531$12,705
338 ($574)$41$533$12,172
339 ($574)$40$535$11,638
340 ($574)$38$536$11,101
341 ($574)$36$538$10,563
342 ($574)$34$540$10,023
343 ($574)$33$542$9,482
344 ($574)$31$543$8,938
345 ($574)$29$545$8,393
346 ($574)$27$547$7,846
347 ($574)$26$549$7,298
348 ($574)$24$550$6,747
Year 30 - 349 ($574)$22$552$6,195
350 ($574)$20$554$5,641
351 ($574)$18$556$5,085
352 ($574)$17$558$4,527
353 ($574)$15$559$3,968
354 ($574)$13$561$3,407
355 ($574)$11$563$2,843
356 ($574)$9$565$2,278
357 ($574)$7$567$1,712
358 ($574)$6$569$1,143
359 ($574)$4$571$572
360 ($574)$2$572$0
TOTALS$85,128$121,600$206,728

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.