« Back to all home prices

Mortgage Payment Schedule for a $154,000 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% ($30,800) 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
$581 360 $85,994 $209,194

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 #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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  $154,000
Down Payment $30,800$123,200
Year 1 - 1 ($581)$400$181$123,019
2 ($581)$400$181$122,838
3 ($581)$399$182$122,656
4 ($581)$399$182$122,474
5 ($581)$398$183$122,291
6 ($581)$397$184$122,107
7 ($581)$397$184$121,923
8 ($581)$396$185$121,738
9 ($581)$396$185$121,552
10 ($581)$395$186$121,366
11 ($581)$394$187$121,180
12 ($581)$394$187$120,992
Year 2 - 13 ($581)$393$188$120,805
14 ($581)$393$188$120,616
15 ($581)$392$189$120,427
16 ($581)$391$190$120,237
17 ($581)$391$190$120,047
18 ($581)$390$191$119,856
19 ($581)$390$192$119,664
20 ($581)$389$192$119,472
21 ($581)$388$193$119,279
22 ($581)$388$193$119,086
23 ($581)$387$194$118,892
24 ($581)$386$195$118,697
Year 3 - 25 ($581)$386$195$118,502
26 ($581)$385$196$118,306
27 ($581)$384$197$118,109
28 ($581)$384$197$117,912
29 ($581)$383$198$117,714
30 ($581)$383$199$117,516
31 ($581)$382$199$117,317
32 ($581)$381$200$117,117
33 ($581)$381$200$116,916
34 ($581)$380$201$116,715
35 ($581)$379$202$116,513
36 ($581)$379$202$116,311
Year 4 - 37 ($581)$378$203$116,108
38 ($581)$377$204$115,904
39 ($581)$377$204$115,700
40 ($581)$376$205$115,495
41 ($581)$375$206$115,289
42 ($581)$375$206$115,083
43 ($581)$374$207$114,875
44 ($581)$373$208$114,668
45 ($581)$373$208$114,459
46 ($581)$372$209$114,250
47 ($581)$371$210$114,040
48 ($581)$371$210$113,830
Year 5 - 49 ($581)$370$211$113,619
50 ($581)$369$212$113,407
51 ($581)$369$213$113,194
52 ($581)$368$213$112,981
53 ($581)$367$214$112,767
54 ($581)$366$215$112,553
55 ($581)$366$215$112,337
56 ($581)$365$216$112,121
57 ($581)$364$217$111,905
58 ($581)$364$217$111,687
59 ($581)$363$218$111,469
60 ($581)$362$219$111,250
Year 6 - 61 ($581)$362$220$111,031
62 ($581)$361$220$110,811
63 ($581)$360$221$110,590
64 ($581)$359$222$110,368
65 ($581)$359$222$110,146
66 ($581)$358$223$109,922
67 ($581)$357$224$109,699
68 ($581)$357$225$109,474
69 ($581)$356$225$109,249
70 ($581)$355$226$109,023
71 ($581)$354$227$108,796
72 ($581)$354$228$108,568
Year 7 - 73 ($581)$353$228$108,340
74 ($581)$352$229$108,111
75 ($581)$351$230$107,881
76 ($581)$351$230$107,651
77 ($581)$350$231$107,420
78 ($581)$349$232$107,188
79 ($581)$348$233$106,955
80 ($581)$348$233$106,722
81 ($581)$347$234$106,487
82 ($581)$346$235$106,252
83 ($581)$345$236$106,016
84 ($581)$345$237$105,780
Year 8 - 85 ($581)$344$237$105,543
86 ($581)$343$238$105,305
87 ($581)$342$239$105,066
88 ($581)$341$240$104,826
89 ($581)$341$240$104,586
90 ($581)$340$241$104,344
91 ($581)$339$242$104,102
92 ($581)$338$243$103,860
93 ($581)$338$244$103,616
94 ($581)$337$244$103,372
95 ($581)$336$245$103,127
96 ($581)$335$246$102,881
Year 9 - 97 ($581)$334$247$102,634
98 ($581)$334$248$102,386
99 ($581)$333$248$102,138
100 ($581)$332$249$101,889
101 ($581)$331$250$101,639
102 ($581)$330$251$101,388
103 ($581)$330$252$101,137
104 ($581)$329$252$100,884
105 ($581)$328$253$100,631
106 ($581)$327$254$100,377
107 ($581)$326$255$100,122
108 ($581)$325$256$99,866
Year 10 - 109 ($581)$325$257$99,610
110 ($581)$324$257$99,353
111 ($581)$323$258$99,094
112 ($581)$322$259$98,835
113 ($581)$321$260$98,575
114 ($581)$320$261$98,315
115 ($581)$320$262$98,053
116 ($581)$319$262$97,791
117 ($581)$318$263$97,527
118 ($581)$317$264$97,263
119 ($581)$316$265$96,998
120 ($581)$315$266$96,732
Year 11 - 121 ($581)$314$267$96,466
122 ($581)$314$268$96,198
123 ($581)$313$268$95,930
124 ($581)$312$269$95,660
125 ($581)$311$270$95,390
126 ($581)$310$271$95,119
127 ($581)$309$272$94,847
128 ($581)$308$273$94,574
129 ($581)$307$274$94,301
130 ($581)$306$275$94,026
131 ($581)$306$276$93,750
132 ($581)$305$276$93,474
Year 12 - 133 ($581)$304$277$93,197
134 ($581)$303$278$92,919
135 ($581)$302$279$92,639
136 ($581)$301$280$92,359
137 ($581)$300$281$92,079
138 ($581)$299$282$91,797
139 ($581)$298$283$91,514
140 ($581)$297$284$91,230
141 ($581)$296$285$90,946
142 ($581)$296$286$90,660
143 ($581)$295$286$90,374
144 ($581)$294$287$90,086
Year 13 - 145 ($581)$293$288$89,798
146 ($581)$292$289$89,509
147 ($581)$291$290$89,219
148 ($581)$290$291$88,927
149 ($581)$289$292$88,635
150 ($581)$288$293$88,342
151 ($581)$287$294$88,048
152 ($581)$286$295$87,753
153 ($581)$285$296$87,457
154 ($581)$284$297$87,161
155 ($581)$283$298$86,863
156 ($581)$282$299$86,564
Year 14 - 157 ($581)$281$300$86,264
158 ($581)$280$301$85,963
159 ($581)$279$302$85,662
160 ($581)$278$303$85,359
161 ($581)$277$304$85,055
162 ($581)$276$305$84,751
163 ($581)$275$306$84,445
164 ($581)$274$307$84,138
165 ($581)$273$308$83,831
166 ($581)$272$309$83,522
167 ($581)$271$310$83,212
168 ($581)$270$311$82,902
Year 15 - 169 ($581)$269$312$82,590
170 ($581)$268$313$82,278
171 ($581)$267$314$81,964
172 ($581)$266$315$81,649
173 ($581)$265$316$81,333
174 ($581)$264$317$81,017
175 ($581)$263$318$80,699
176 ($581)$262$319$80,380
177 ($581)$261$320$80,060
178 ($581)$260$321$79,739
179 ($581)$259$322$79,417
180 ($581)$258$323$79,094
Year 16 - 181 ($581)$257$324$78,770
182 ($581)$256$325$78,445
183 ($581)$255$326$78,119
184 ($581)$254$327$77,792
185 ($581)$253$328$77,464
186 ($581)$252$329$77,134
187 ($581)$251$330$76,804
188 ($581)$250$331$76,472
189 ($581)$249$333$76,140
190 ($581)$247$334$75,806
191 ($581)$246$335$75,471
192 ($581)$245$336$75,136
Year 17 - 193 ($581)$244$337$74,799
194 ($581)$243$338$74,461
195 ($581)$242$339$74,122
196 ($581)$241$340$73,781
197 ($581)$240$341$73,440
198 ($581)$239$342$73,098
199 ($581)$238$344$72,754
200 ($581)$236$345$72,409
201 ($581)$235$346$72,064
202 ($581)$234$347$71,717
203 ($581)$233$348$71,369
204 ($581)$232$349$71,020
Year 18 - 205 ($581)$231$350$70,669
206 ($581)$230$351$70,318
207 ($581)$229$353$69,965
208 ($581)$227$354$69,612
209 ($581)$226$355$69,257
210 ($581)$225$356$68,901
211 ($581)$224$357$68,544
212 ($581)$223$358$68,185
213 ($581)$222$359$67,826
214 ($581)$220$361$67,465
215 ($581)$219$362$67,103
216 ($581)$218$363$66,740
Year 19 - 217 ($581)$217$364$66,376
218 ($581)$216$365$66,011
219 ($581)$215$367$65,644
220 ($581)$213$368$65,276
221 ($581)$212$369$64,907
222 ($581)$211$370$64,537
223 ($581)$210$371$64,166
224 ($581)$209$373$63,793
225 ($581)$207$374$63,420
226 ($581)$206$375$63,045
227 ($581)$205$376$62,668
228 ($581)$204$377$62,291
Year 20 - 229 ($581)$202$379$61,912
230 ($581)$201$380$61,533
231 ($581)$200$381$61,151
232 ($581)$199$382$60,769
233 ($581)$197$384$60,385
234 ($581)$196$385$60,001
235 ($581)$195$386$59,615
236 ($581)$194$387$59,227
237 ($581)$192$389$58,839
238 ($581)$191$390$58,449
239 ($581)$190$391$58,058
240 ($581)$189$392$57,665
Year 21 - 241 ($581)$187$394$57,271
242 ($581)$186$395$56,877
243 ($581)$185$396$56,480
244 ($581)$184$398$56,083
245 ($581)$182$399$55,684
246 ($581)$181$400$55,284
247 ($581)$180$401$54,882
248 ($581)$178$403$54,480
249 ($581)$177$404$54,076
250 ($581)$176$405$53,670
251 ($581)$174$407$53,264
252 ($581)$173$408$52,856
Year 22 - 253 ($581)$172$409$52,446
254 ($581)$170$411$52,036
255 ($581)$169$412$51,624
256 ($581)$168$413$51,210
257 ($581)$166$415$50,796
258 ($581)$165$416$50,380
259 ($581)$164$417$49,962
260 ($581)$162$419$49,544
261 ($581)$161$420$49,124
262 ($581)$160$421$48,702
263 ($581)$158$423$48,279
264 ($581)$157$424$47,855
Year 23 - 265 ($581)$156$426$47,430
266 ($581)$154$427$47,003
267 ($581)$153$428$46,574
268 ($581)$151$430$46,144
269 ($581)$150$431$45,713
270 ($581)$149$433$45,281
271 ($581)$147$434$44,847
272 ($581)$146$435$44,412
273 ($581)$144$437$43,975
274 ($581)$143$438$43,537
275 ($581)$141$440$43,097
276 ($581)$140$441$42,656
Year 24 - 277 ($581)$139$442$42,214
278 ($581)$137$444$41,770
279 ($581)$136$445$41,324
280 ($581)$134$447$40,878
281 ($581)$133$448$40,429
282 ($581)$131$450$39,980
283 ($581)$130$451$39,528
284 ($581)$128$453$39,076
285 ($581)$127$454$38,622
286 ($581)$126$456$38,166
287 ($581)$124$457$37,709
288 ($581)$123$459$37,251
Year 25 - 289 ($581)$121$460$36,790
290 ($581)$120$462$36,329
291 ($581)$118$463$35,866
292 ($581)$117$465$35,401
293 ($581)$115$466$34,935
294 ($581)$114$468$34,468
295 ($581)$112$469$33,999
296 ($581)$110$471$33,528
297 ($581)$109$472$33,056
298 ($581)$107$474$32,582
299 ($581)$106$475$32,107
300 ($581)$104$477$31,630
Year 26 - 301 ($581)$103$478$31,152
302 ($581)$101$480$30,672
303 ($581)$100$481$30,191
304 ($581)$98$483$29,708
305 ($581)$97$485$29,223
306 ($581)$95$486$28,737
307 ($581)$93$488$28,249
308 ($581)$92$489$27,760
309 ($581)$90$491$27,269
310 ($581)$89$492$26,777
311 ($581)$87$494$26,283
312 ($581)$85$496$25,787
Year 27 - 313 ($581)$84$497$25,290
314 ($581)$82$499$24,791
315 ($581)$81$501$24,290
316 ($581)$79$502$23,788
317 ($581)$77$504$23,284
318 ($581)$76$505$22,779
319 ($581)$74$507$22,272
320 ($581)$72$509$21,763
321 ($581)$71$510$21,253
322 ($581)$69$512$20,741
323 ($581)$67$514$20,227
324 ($581)$66$515$19,712
Year 28 - 325 ($581)$64$517$19,195
326 ($581)$62$519$18,676
327 ($581)$61$520$18,156
328 ($581)$59$522$17,634
329 ($581)$57$524$17,110
330 ($581)$56$525$16,584
331 ($581)$54$527$16,057
332 ($581)$52$529$15,528
333 ($581)$50$531$14,998
334 ($581)$49$532$14,465
335 ($581)$47$534$13,931
336 ($581)$45$536$13,395
Year 29 - 337 ($581)$44$538$12,858
338 ($581)$42$539$12,318
339 ($581)$40$541$11,777
340 ($581)$38$543$11,235
341 ($581)$37$545$10,690
342 ($581)$35$546$10,144
343 ($581)$33$548$9,596
344 ($581)$31$550$9,046
345 ($581)$29$552$8,494
346 ($581)$28$553$7,940
347 ($581)$26$555$7,385
348 ($581)$24$557$6,828
Year 30 - 349 ($581)$22$559$6,269
350 ($581)$20$561$5,708
351 ($581)$19$563$5,146
352 ($581)$17$564$4,582
353 ($581)$15$566$4,015
354 ($581)$13$568$3,447
355 ($581)$11$570$2,877
356 ($581)$9$572$2,306
357 ($581)$7$574$1,732
358 ($581)$6$575$1,157
359 ($581)$4$577$579
360 ($581)$2$579$0
TOTALS$85,994$123,200$209,194

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.