« Back to all home prices

Mortgage Payment Schedule for a $155,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($31,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$584 360 $86,297 $210,297

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $155,000
Down Payment $31,000$124,000
Year 1 - 1 ($584)$402$182$123,818
2 ($584)$401$183$123,635
3 ($584)$401$183$123,452
4 ($584)$400$184$123,268
5 ($584)$400$185$123,083
6 ($584)$399$185$122,898
7 ($584)$398$186$122,712
8 ($584)$398$186$122,526
9 ($584)$397$187$122,339
10 ($584)$397$188$122,151
11 ($584)$396$188$121,963
12 ($584)$395$189$121,774
Year 2 - 13 ($584)$395$189$121,585
14 ($584)$394$190$121,395
15 ($584)$394$191$121,204
16 ($584)$393$191$121,013
17 ($584)$392$192$120,821
18 ($584)$392$192$120,629
19 ($584)$391$193$120,435
20 ($584)$390$194$120,242
21 ($584)$390$194$120,047
22 ($584)$389$195$119,852
23 ($584)$389$196$119,657
24 ($584)$388$196$119,460
Year 3 - 25 ($584)$387$197$119,264
26 ($584)$387$198$119,066
27 ($584)$386$198$118,868
28 ($584)$385$199$118,669
29 ($584)$385$199$118,470
30 ($584)$384$200$118,269
31 ($584)$383$201$118,069
32 ($584)$383$201$117,867
33 ($584)$382$202$117,665
34 ($584)$381$203$117,462
35 ($584)$381$203$117,259
36 ($584)$380$204$117,055
Year 4 - 37 ($584)$379$205$116,850
38 ($584)$379$205$116,645
39 ($584)$378$206$116,439
40 ($584)$377$207$116,232
41 ($584)$377$207$116,025
42 ($584)$376$208$115,817
43 ($584)$375$209$115,608
44 ($584)$375$209$115,399
45 ($584)$374$210$115,189
46 ($584)$373$211$114,978
47 ($584)$373$211$114,766
48 ($584)$372$212$114,554
Year 5 - 49 ($584)$371$213$114,341
50 ($584)$371$214$114,128
51 ($584)$370$214$113,914
52 ($584)$369$215$113,699
53 ($584)$369$216$113,483
54 ($584)$368$216$113,267
55 ($584)$367$217$113,050
56 ($584)$366$218$112,832
57 ($584)$366$218$112,614
58 ($584)$365$219$112,395
59 ($584)$364$220$112,175
60 ($584)$364$221$111,954
Year 6 - 61 ($584)$363$221$111,733
62 ($584)$362$222$111,511
63 ($584)$361$223$111,289
64 ($584)$361$223$111,065
65 ($584)$360$224$110,841
66 ($584)$359$225$110,616
67 ($584)$359$226$110,391
68 ($584)$358$226$110,164
69 ($584)$357$227$109,937
70 ($584)$356$228$109,710
71 ($584)$356$229$109,481
72 ($584)$355$229$109,252
Year 7 - 73 ($584)$354$230$109,022
74 ($584)$353$231$108,791
75 ($584)$353$231$108,560
76 ($584)$352$232$108,327
77 ($584)$351$233$108,094
78 ($584)$350$234$107,861
79 ($584)$350$235$107,626
80 ($584)$349$235$107,391
81 ($584)$348$236$107,155
82 ($584)$347$237$106,918
83 ($584)$347$238$106,680
84 ($584)$346$238$106,442
Year 8 - 85 ($584)$345$239$106,203
86 ($584)$344$240$105,963
87 ($584)$343$241$105,722
88 ($584)$343$241$105,481
89 ($584)$342$242$105,239
90 ($584)$341$243$104,996
91 ($584)$340$244$104,752
92 ($584)$340$245$104,507
93 ($584)$339$245$104,262
94 ($584)$338$246$104,016
95 ($584)$337$247$103,769
96 ($584)$336$248$103,521
Year 9 - 97 ($584)$336$249$103,272
98 ($584)$335$249$103,023
99 ($584)$334$250$102,773
100 ($584)$333$251$102,522
101 ($584)$332$252$102,270
102 ($584)$332$253$102,017
103 ($584)$331$253$101,764
104 ($584)$330$254$101,510
105 ($584)$329$255$101,255
106 ($584)$328$256$100,999
107 ($584)$327$257$100,742
108 ($584)$327$258$100,484
Year 10 - 109 ($584)$326$258$100,226
110 ($584)$325$259$99,967
111 ($584)$324$260$99,706
112 ($584)$323$261$99,446
113 ($584)$322$262$99,184
114 ($584)$322$263$98,921
115 ($584)$321$263$98,658
116 ($584)$320$264$98,393
117 ($584)$319$265$98,128
118 ($584)$318$266$97,862
119 ($584)$317$267$97,595
120 ($584)$316$268$97,327
Year 11 - 121 ($584)$316$269$97,059
122 ($584)$315$270$96,789
123 ($584)$314$270$96,519
124 ($584)$313$271$96,247
125 ($584)$312$272$95,975
126 ($584)$311$273$95,702
127 ($584)$310$274$95,428
128 ($584)$309$275$95,154
129 ($584)$308$276$94,878
130 ($584)$308$277$94,601
131 ($584)$307$277$94,324
132 ($584)$306$278$94,045
Year 12 - 133 ($584)$305$279$93,766
134 ($584)$304$280$93,486
135 ($584)$303$281$93,205
136 ($584)$302$282$92,923
137 ($584)$301$283$92,640
138 ($584)$300$284$92,356
139 ($584)$299$285$92,071
140 ($584)$298$286$91,785
141 ($584)$298$287$91,499
142 ($584)$297$288$91,211
143 ($584)$296$288$90,923
144 ($584)$295$289$90,633
Year 13 - 145 ($584)$294$290$90,343
146 ($584)$293$291$90,052
147 ($584)$292$292$89,760
148 ($584)$291$293$89,466
149 ($584)$290$294$89,172
150 ($584)$289$295$88,877
151 ($584)$288$296$88,581
152 ($584)$287$297$88,284
153 ($584)$286$298$87,986
154 ($584)$285$299$87,687
155 ($584)$284$300$87,387
156 ($584)$283$301$87,086
Year 14 - 157 ($584)$282$302$86,784
158 ($584)$281$303$86,482
159 ($584)$280$304$86,178
160 ($584)$279$305$85,873
161 ($584)$278$306$85,567
162 ($584)$277$307$85,260
163 ($584)$276$308$84,953
164 ($584)$275$309$84,644
165 ($584)$274$310$84,334
166 ($584)$273$311$84,023
167 ($584)$272$312$83,712
168 ($584)$271$313$83,399
Year 15 - 169 ($584)$270$314$83,085
170 ($584)$269$315$82,770
171 ($584)$268$316$82,454
172 ($584)$267$317$82,137
173 ($584)$266$318$81,820
174 ($584)$265$319$81,501
175 ($584)$264$320$81,181
176 ($584)$263$321$80,860
177 ($584)$262$322$80,538
178 ($584)$261$323$80,215
179 ($584)$260$324$79,890
180 ($584)$259$325$79,565
Year 16 - 181 ($584)$258$326$79,239
182 ($584)$257$327$78,912
183 ($584)$256$328$78,583
184 ($584)$255$329$78,254
185 ($584)$254$330$77,923
186 ($584)$253$332$77,592
187 ($584)$252$333$77,259
188 ($584)$250$334$76,926
189 ($584)$249$335$76,591
190 ($584)$248$336$76,255
191 ($584)$247$337$75,918
192 ($584)$246$338$75,580
Year 17 - 193 ($584)$245$339$75,241
194 ($584)$244$340$74,900
195 ($584)$243$341$74,559
196 ($584)$242$342$74,217
197 ($584)$241$344$73,873
198 ($584)$239$345$73,528
199 ($584)$238$346$73,183
200 ($584)$237$347$72,836
201 ($584)$236$348$72,488
202 ($584)$235$349$72,138
203 ($584)$234$350$71,788
204 ($584)$233$351$71,437
Year 18 - 205 ($584)$232$353$71,084
206 ($584)$230$354$70,730
207 ($584)$229$355$70,376
208 ($584)$228$356$70,019
209 ($584)$227$357$69,662
210 ($584)$226$358$69,304
211 ($584)$225$359$68,944
212 ($584)$223$361$68,584
213 ($584)$222$362$68,222
214 ($584)$221$363$67,859
215 ($584)$220$364$67,495
216 ($584)$219$365$67,129
Year 19 - 217 ($584)$218$367$66,763
218 ($584)$216$368$66,395
219 ($584)$215$369$66,026
220 ($584)$214$370$65,656
221 ($584)$213$371$65,285
222 ($584)$212$373$64,912
223 ($584)$210$374$64,539
224 ($584)$209$375$64,164
225 ($584)$208$376$63,787
226 ($584)$207$377$63,410
227 ($584)$206$379$63,031
228 ($584)$204$380$62,652
Year 20 - 229 ($584)$203$381$62,271
230 ($584)$202$382$61,888
231 ($584)$201$384$61,505
232 ($584)$199$385$61,120
233 ($584)$198$386$60,734
234 ($584)$197$387$60,347
235 ($584)$196$389$59,958
236 ($584)$194$390$59,568
237 ($584)$193$391$59,177
238 ($584)$192$392$58,785
239 ($584)$191$394$58,391
240 ($584)$189$395$57,996
Year 21 - 241 ($584)$188$396$57,600
242 ($584)$187$397$57,203
243 ($584)$185$399$56,804
244 ($584)$184$400$56,404
245 ($584)$183$401$56,003
246 ($584)$182$403$55,600
247 ($584)$180$404$55,196
248 ($584)$179$405$54,791
249 ($584)$178$407$54,384
250 ($584)$176$408$53,977
251 ($584)$175$409$53,567
252 ($584)$174$411$53,157
Year 22 - 253 ($584)$172$412$52,745
254 ($584)$171$413$52,332
255 ($584)$170$415$51,917
256 ($584)$168$416$51,502
257 ($584)$167$417$51,084
258 ($584)$166$419$50,666
259 ($584)$164$420$50,246
260 ($584)$163$421$49,825
261 ($584)$162$423$49,402
262 ($584)$160$424$48,978
263 ($584)$159$425$48,553
264 ($584)$157$427$48,126
Year 23 - 265 ($584)$156$428$47,698
266 ($584)$155$430$47,268
267 ($584)$153$431$46,837
268 ($584)$152$432$46,405
269 ($584)$150$434$45,971
270 ($584)$149$435$45,536
271 ($584)$148$437$45,099
272 ($584)$146$438$44,661
273 ($584)$145$439$44,222
274 ($584)$143$441$43,781
275 ($584)$142$442$43,339
276 ($584)$140$444$42,895
Year 24 - 277 ($584)$139$445$42,450
278 ($584)$138$447$42,004
279 ($584)$136$448$41,556
280 ($584)$135$449$41,106
281 ($584)$133$451$40,655
282 ($584)$132$452$40,203
283 ($584)$130$454$39,749
284 ($584)$129$455$39,294
285 ($584)$127$457$38,837
286 ($584)$126$458$38,379
287 ($584)$124$460$37,919
288 ($584)$123$461$37,458
Year 25 - 289 ($584)$121$463$36,995
290 ($584)$120$464$36,531
291 ($584)$118$466$36,065
292 ($584)$117$467$35,598
293 ($584)$115$469$35,129
294 ($584)$114$470$34,659
295 ($584)$112$472$34,187
296 ($584)$111$473$33,714
297 ($584)$109$475$33,239
298 ($584)$108$476$32,762
299 ($584)$106$478$32,284
300 ($584)$105$480$31,805
Year 26 - 301 ($584)$103$481$31,324
302 ($584)$102$483$30,841
303 ($584)$100$484$30,357
304 ($584)$98$486$29,871
305 ($584)$97$487$29,384
306 ($584)$95$489$28,895
307 ($584)$94$490$28,405
308 ($584)$92$492$27,913
309 ($584)$90$494$27,419
310 ($584)$89$495$26,924
311 ($584)$87$497$26,427
312 ($584)$86$498$25,928
Year 27 - 313 ($584)$84$500$25,428
314 ($584)$82$502$24,926
315 ($584)$81$503$24,423
316 ($584)$79$505$23,918
317 ($584)$78$507$23,411
318 ($584)$76$508$22,903
319 ($584)$74$510$22,393
320 ($584)$73$512$21,882
321 ($584)$71$513$21,368
322 ($584)$69$515$20,854
323 ($584)$68$517$20,337
324 ($584)$66$518$19,819
Year 28 - 325 ($584)$64$520$19,299
326 ($584)$63$522$18,777
327 ($584)$61$523$18,254
328 ($584)$59$525$17,729
329 ($584)$57$527$17,202
330 ($584)$56$528$16,674
331 ($584)$54$530$16,144
332 ($584)$52$532$15,612
333 ($584)$51$534$15,078
334 ($584)$49$535$14,543
335 ($584)$47$537$14,006
336 ($584)$45$539$13,467
Year 29 - 337 ($584)$44$541$12,927
338 ($584)$42$542$12,385
339 ($584)$40$544$11,841
340 ($584)$38$546$11,295
341 ($584)$37$548$10,747
342 ($584)$35$549$10,198
343 ($584)$33$551$9,647
344 ($584)$31$553$9,094
345 ($584)$29$555$8,539
346 ($584)$28$556$7,983
347 ($584)$26$558$7,424
348 ($584)$24$560$6,864
Year 30 - 349 ($584)$22$562$6,302
350 ($584)$20$564$5,739
351 ($584)$19$566$5,173
352 ($584)$17$567$4,606
353 ($584)$15$569$4,037
354 ($584)$13$571$3,466
355 ($584)$11$573$2,893
356 ($584)$9$575$2,318
357 ($584)$8$577$1,741
358 ($584)$6$579$1,163
359 ($584)$4$580$582
360 ($584)$2$582$0
TOTALS$86,297$124,000$210,297

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.