« 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$583 360 $86,042 $210,042

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 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 #: 790396
$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 #: 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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $155,000
Down Payment $31,000$124,000
Year 1 - 1 ($583)$401$183$123,817
2 ($583)$400$183$123,634
3 ($583)$400$184$123,451
4 ($583)$399$184$123,266
5 ($583)$399$185$123,082
6 ($583)$398$185$122,896
7 ($583)$397$186$122,710
8 ($583)$397$187$122,523
9 ($583)$396$187$122,336
10 ($583)$396$188$122,148
11 ($583)$395$189$121,960
12 ($583)$394$189$121,770
Year 2 - 13 ($583)$394$190$121,581
14 ($583)$393$190$121,390
15 ($583)$392$191$121,199
16 ($583)$392$192$121,008
17 ($583)$391$192$120,816
18 ($583)$391$193$120,623
19 ($583)$390$193$120,429
20 ($583)$389$194$120,235
21 ($583)$389$195$120,041
22 ($583)$388$195$119,845
23 ($583)$387$196$119,649
24 ($583)$387$197$119,453
Year 3 - 25 ($583)$386$197$119,256
26 ($583)$386$198$119,058
27 ($583)$385$198$118,859
28 ($583)$384$199$118,660
29 ($583)$384$200$118,460
30 ($583)$383$200$118,260
31 ($583)$382$201$118,059
32 ($583)$382$202$117,857
33 ($583)$381$202$117,655
34 ($583)$380$203$117,452
35 ($583)$380$204$117,248
36 ($583)$379$204$117,044
Year 4 - 37 ($583)$378$205$116,839
38 ($583)$378$206$116,633
39 ($583)$377$206$116,427
40 ($583)$376$207$116,220
41 ($583)$376$208$116,012
42 ($583)$375$208$115,804
43 ($583)$374$209$115,595
44 ($583)$374$210$115,385
45 ($583)$373$210$115,175
46 ($583)$372$211$114,964
47 ($583)$372$212$114,752
48 ($583)$371$212$114,539
Year 5 - 49 ($583)$370$213$114,326
50 ($583)$370$214$114,112
51 ($583)$369$214$113,898
52 ($583)$368$215$113,683
53 ($583)$368$216$113,467
54 ($583)$367$217$113,250
55 ($583)$366$217$113,033
56 ($583)$365$218$112,815
57 ($583)$365$219$112,596
58 ($583)$364$219$112,377
59 ($583)$363$220$112,157
60 ($583)$363$221$111,936
Year 6 - 61 ($583)$362$222$111,715
62 ($583)$361$222$111,492
63 ($583)$360$223$111,269
64 ($583)$360$224$111,046
65 ($583)$359$224$110,821
66 ($583)$358$225$110,596
67 ($583)$358$226$110,370
68 ($583)$357$227$110,144
69 ($583)$356$227$109,916
70 ($583)$355$228$109,688
71 ($583)$355$229$109,460
72 ($583)$354$230$109,230
Year 7 - 73 ($583)$353$230$109,000
74 ($583)$352$231$108,769
75 ($583)$352$232$108,537
76 ($583)$351$233$108,305
77 ($583)$350$233$108,071
78 ($583)$349$234$107,837
79 ($583)$349$235$107,602
80 ($583)$348$236$107,367
81 ($583)$347$236$107,131
82 ($583)$346$237$106,894
83 ($583)$346$238$106,656
84 ($583)$345$239$106,417
Year 8 - 85 ($583)$344$239$106,178
86 ($583)$343$240$105,938
87 ($583)$343$241$105,697
88 ($583)$342$242$105,455
89 ($583)$341$242$105,213
90 ($583)$340$243$104,969
91 ($583)$339$244$104,725
92 ($583)$339$245$104,480
93 ($583)$338$246$104,235
94 ($583)$337$246$103,988
95 ($583)$336$247$103,741
96 ($583)$335$248$103,493
Year 9 - 97 ($583)$335$249$103,244
98 ($583)$334$250$102,995
99 ($583)$333$250$102,744
100 ($583)$332$251$102,493
101 ($583)$331$252$102,241
102 ($583)$331$253$101,988
103 ($583)$330$254$101,734
104 ($583)$329$255$101,480
105 ($583)$328$255$101,225
106 ($583)$327$256$100,968
107 ($583)$326$257$100,711
108 ($583)$326$258$100,454
Year 10 - 109 ($583)$325$259$100,195
110 ($583)$324$259$99,935
111 ($583)$323$260$99,675
112 ($583)$322$261$99,414
113 ($583)$321$262$99,152
114 ($583)$321$263$98,889
115 ($583)$320$264$98,625
116 ($583)$319$265$98,361
117 ($583)$318$265$98,095
118 ($583)$317$266$97,829
119 ($583)$316$267$97,562
120 ($583)$315$268$97,294
Year 11 - 121 ($583)$315$269$97,025
122 ($583)$314$270$96,755
123 ($583)$313$271$96,485
124 ($583)$312$271$96,213
125 ($583)$311$272$95,941
126 ($583)$310$273$95,668
127 ($583)$309$274$95,394
128 ($583)$308$275$95,119
129 ($583)$308$276$94,843
130 ($583)$307$277$94,566
131 ($583)$306$278$94,288
132 ($583)$305$279$94,010
Year 12 - 133 ($583)$304$279$93,730
134 ($583)$303$280$93,450
135 ($583)$302$281$93,168
136 ($583)$301$282$92,886
137 ($583)$300$283$92,603
138 ($583)$299$284$92,319
139 ($583)$298$285$92,034
140 ($583)$298$286$91,748
141 ($583)$297$287$91,461
142 ($583)$296$288$91,174
143 ($583)$295$289$90,885
144 ($583)$294$290$90,596
Year 13 - 145 ($583)$293$291$90,305
146 ($583)$292$291$90,014
147 ($583)$291$292$89,721
148 ($583)$290$293$89,428
149 ($583)$289$294$89,133
150 ($583)$288$295$88,838
151 ($583)$287$296$88,542
152 ($583)$286$297$88,245
153 ($583)$285$298$87,947
154 ($583)$284$299$87,648
155 ($583)$283$300$87,348
156 ($583)$282$301$87,047
Year 14 - 157 ($583)$281$302$86,745
158 ($583)$280$303$86,442
159 ($583)$279$304$86,138
160 ($583)$279$305$85,833
161 ($583)$278$306$85,527
162 ($583)$277$307$85,220
163 ($583)$276$308$84,912
164 ($583)$275$309$84,603
165 ($583)$274$310$84,293
166 ($583)$273$311$83,982
167 ($583)$272$312$83,670
168 ($583)$271$313$83,357
Year 15 - 169 ($583)$270$314$83,044
170 ($583)$269$315$82,729
171 ($583)$267$316$82,413
172 ($583)$266$317$82,096
173 ($583)$265$318$81,778
174 ($583)$264$319$81,459
175 ($583)$263$320$81,139
176 ($583)$262$321$80,817
177 ($583)$261$322$80,495
178 ($583)$260$323$80,172
179 ($583)$259$324$79,848
180 ($583)$258$325$79,523
Year 16 - 181 ($583)$257$326$79,196
182 ($583)$256$327$78,869
183 ($583)$255$328$78,540
184 ($583)$254$330$78,211
185 ($583)$253$331$77,880
186 ($583)$252$332$77,549
187 ($583)$251$333$77,216
188 ($583)$250$334$76,882
189 ($583)$249$335$76,547
190 ($583)$248$336$76,211
191 ($583)$246$337$75,874
192 ($583)$245$338$75,536
Year 17 - 193 ($583)$244$339$75,197
194 ($583)$243$340$74,857
195 ($583)$242$341$74,515
196 ($583)$241$343$74,173
197 ($583)$240$344$73,829
198 ($583)$239$345$73,485
199 ($583)$238$346$73,139
200 ($583)$236$347$72,792
201 ($583)$235$348$72,444
202 ($583)$234$349$72,094
203 ($583)$233$350$71,744
204 ($583)$232$351$71,393
Year 18 - 205 ($583)$231$353$71,040
206 ($583)$230$354$70,686
207 ($583)$229$355$70,331
208 ($583)$227$356$69,975
209 ($583)$226$357$69,618
210 ($583)$225$358$69,260
211 ($583)$224$360$68,900
212 ($583)$223$361$68,540
213 ($583)$222$362$68,178
214 ($583)$220$363$67,815
215 ($583)$219$364$67,451
216 ($583)$218$365$67,085
Year 19 - 217 ($583)$217$367$66,719
218 ($583)$216$368$66,351
219 ($583)$215$369$65,982
220 ($583)$213$370$65,612
221 ($583)$212$371$65,241
222 ($583)$211$373$64,868
223 ($583)$210$374$64,494
224 ($583)$209$375$64,119
225 ($583)$207$376$63,743
226 ($583)$206$377$63,366
227 ($583)$205$379$62,987
228 ($583)$204$380$62,608
Year 20 - 229 ($583)$202$381$62,227
230 ($583)$201$382$61,844
231 ($583)$200$383$61,461
232 ($583)$199$385$61,076
233 ($583)$197$386$60,690
234 ($583)$196$387$60,303
235 ($583)$195$388$59,914
236 ($583)$194$390$59,525
237 ($583)$192$391$59,134
238 ($583)$191$392$58,742
239 ($583)$190$394$58,348
240 ($583)$189$395$57,953
Year 21 - 241 ($583)$187$396$57,557
242 ($583)$186$397$57,160
243 ($583)$185$399$56,761
244 ($583)$184$400$56,361
245 ($583)$182$401$55,960
246 ($583)$181$403$55,558
247 ($583)$180$404$55,154
248 ($583)$178$405$54,749
249 ($583)$177$406$54,342
250 ($583)$176$408$53,934
251 ($583)$174$409$53,525
252 ($583)$173$410$53,115
Year 22 - 253 ($583)$172$412$52,703
254 ($583)$170$413$52,290
255 ($583)$169$414$51,876
256 ($583)$168$416$51,460
257 ($583)$166$417$51,043
258 ($583)$165$418$50,625
259 ($583)$164$420$50,205
260 ($583)$162$421$49,784
261 ($583)$161$422$49,361
262 ($583)$160$424$48,937
263 ($583)$158$425$48,512
264 ($583)$157$427$48,086
Year 23 - 265 ($583)$155$428$47,658
266 ($583)$154$429$47,228
267 ($583)$153$431$46,798
268 ($583)$151$432$46,365
269 ($583)$150$434$45,932
270 ($583)$149$435$45,497
271 ($583)$147$436$45,061
272 ($583)$146$438$44,623
273 ($583)$144$439$44,184
274 ($583)$143$441$43,743
275 ($583)$141$442$43,301
276 ($583)$140$443$42,858
Year 24 - 277 ($583)$139$445$42,413
278 ($583)$137$446$41,966
279 ($583)$136$448$41,519
280 ($583)$134$449$41,070
281 ($583)$133$451$40,619
282 ($583)$131$452$40,167
283 ($583)$130$454$39,713
284 ($583)$128$455$39,258
285 ($583)$127$457$38,802
286 ($583)$125$458$38,344
287 ($583)$124$459$37,884
288 ($583)$122$461$37,423
Year 25 - 289 ($583)$121$462$36,961
290 ($583)$120$464$36,497
291 ($583)$118$465$36,031
292 ($583)$117$467$35,564
293 ($583)$115$468$35,096
294 ($583)$113$470$34,626
295 ($583)$112$471$34,154
296 ($583)$110$473$33,681
297 ($583)$109$475$33,207
298 ($583)$107$476$32,731
299 ($583)$106$478$32,253
300 ($583)$104$479$31,774
Year 26 - 301 ($583)$103$481$31,293
302 ($583)$101$482$30,811
303 ($583)$100$484$30,327
304 ($583)$98$485$29,842
305 ($583)$96$487$29,355
306 ($583)$95$489$28,866
307 ($583)$93$490$28,376
308 ($583)$92$492$27,885
309 ($583)$90$493$27,391
310 ($583)$89$495$26,896
311 ($583)$87$496$26,400
312 ($583)$85$498$25,902
Year 27 - 313 ($583)$84$500$25,402
314 ($583)$82$501$24,901
315 ($583)$81$503$24,398
316 ($583)$79$505$23,893
317 ($583)$77$506$23,387
318 ($583)$76$508$22,879
319 ($583)$74$509$22,370
320 ($583)$72$511$21,859
321 ($583)$71$513$21,346
322 ($583)$69$514$20,831
323 ($583)$67$516$20,315
324 ($583)$66$518$19,798
Year 28 - 325 ($583)$64$519$19,278
326 ($583)$62$521$18,757
327 ($583)$61$523$18,234
328 ($583)$59$524$17,710
329 ($583)$57$526$17,184
330 ($583)$56$528$16,656
331 ($583)$54$530$16,126
332 ($583)$52$531$15,595
333 ($583)$50$533$15,062
334 ($583)$49$535$14,527
335 ($583)$47$536$13,991
336 ($583)$45$538$13,452
Year 29 - 337 ($583)$43$540$12,912
338 ($583)$42$542$12,371
339 ($583)$40$543$11,827
340 ($583)$38$545$11,282
341 ($583)$36$547$10,735
342 ($583)$35$549$10,186
343 ($583)$33$551$9,636
344 ($583)$31$552$9,084
345 ($583)$29$554$8,529
346 ($583)$28$556$7,974
347 ($583)$26$558$7,416
348 ($583)$24$559$6,856
Year 30 - 349 ($583)$22$561$6,295
350 ($583)$20$563$5,732
351 ($583)$19$565$5,167
352 ($583)$17$567$4,600
353 ($583)$15$569$4,032
354 ($583)$13$570$3,461
355 ($583)$11$572$2,889
356 ($583)$9$574$2,315
357 ($583)$7$576$1,739
358 ($583)$6$578$1,161
359 ($583)$4$580$582
360 ($583)$2$582$0
TOTALS$86,042$124,000$210,042

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.