« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$585 360 $86,553 $210,553

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $155,000
Down Payment $31,000$124,000
Year 1 - 1 ($585)$403$182$123,818
2 ($585)$402$182$123,636
3 ($585)$402$183$123,453
4 ($585)$401$184$123,269
5 ($585)$401$184$123,085
6 ($585)$400$185$122,900
7 ($585)$399$185$122,714
8 ($585)$399$186$122,528
9 ($585)$398$187$122,342
10 ($585)$398$187$122,154
11 ($585)$397$188$121,967
12 ($585)$396$188$121,778
Year 2 - 13 ($585)$396$189$121,589
14 ($585)$395$190$121,399
15 ($585)$395$190$121,209
16 ($585)$394$191$121,018
17 ($585)$393$192$120,827
18 ($585)$393$192$120,634
19 ($585)$392$193$120,442
20 ($585)$391$193$120,248
21 ($585)$391$194$120,054
22 ($585)$390$195$119,859
23 ($585)$390$195$119,664
24 ($585)$389$196$119,468
Year 3 - 25 ($585)$388$197$119,271
26 ($585)$388$197$119,074
27 ($585)$387$198$118,876
28 ($585)$386$199$118,678
29 ($585)$386$199$118,479
30 ($585)$385$200$118,279
31 ($585)$384$200$118,078
32 ($585)$384$201$117,877
33 ($585)$383$202$117,676
34 ($585)$382$202$117,473
35 ($585)$382$203$117,270
36 ($585)$381$204$117,066
Year 4 - 37 ($585)$380$204$116,862
38 ($585)$380$205$116,657
39 ($585)$379$206$116,451
40 ($585)$378$206$116,245
41 ($585)$378$207$116,038
42 ($585)$377$208$115,830
43 ($585)$376$208$115,621
44 ($585)$376$209$115,412
45 ($585)$375$210$115,203
46 ($585)$374$210$114,992
47 ($585)$374$211$114,781
48 ($585)$373$212$114,569
Year 5 - 49 ($585)$372$213$114,357
50 ($585)$372$213$114,143
51 ($585)$371$214$113,929
52 ($585)$370$215$113,715
53 ($585)$370$215$113,500
54 ($585)$369$216$113,284
55 ($585)$368$217$113,067
56 ($585)$367$217$112,849
57 ($585)$367$218$112,631
58 ($585)$366$219$112,413
59 ($585)$365$220$112,193
60 ($585)$365$220$111,973
Year 6 - 61 ($585)$364$221$111,752
62 ($585)$363$222$111,530
63 ($585)$362$222$111,308
64 ($585)$362$223$111,085
65 ($585)$361$224$110,861
66 ($585)$360$225$110,636
67 ($585)$360$225$110,411
68 ($585)$359$226$110,185
69 ($585)$358$227$109,958
70 ($585)$357$228$109,731
71 ($585)$357$228$109,502
72 ($585)$356$229$109,273
Year 7 - 73 ($585)$355$230$109,044
74 ($585)$354$230$108,813
75 ($585)$354$231$108,582
76 ($585)$353$232$108,350
77 ($585)$352$233$108,117
78 ($585)$351$233$107,884
79 ($585)$351$234$107,650
80 ($585)$350$235$107,415
81 ($585)$349$236$107,179
82 ($585)$348$237$106,942
83 ($585)$348$237$106,705
84 ($585)$347$238$106,467
Year 8 - 85 ($585)$346$239$106,228
86 ($585)$345$240$105,988
87 ($585)$344$240$105,748
88 ($585)$344$241$105,507
89 ($585)$343$242$105,265
90 ($585)$342$243$105,022
91 ($585)$341$244$104,778
92 ($585)$341$244$104,534
93 ($585)$340$245$104,289
94 ($585)$339$246$104,043
95 ($585)$338$247$103,796
96 ($585)$337$248$103,549
Year 9 - 97 ($585)$337$248$103,300
98 ($585)$336$249$103,051
99 ($585)$335$250$102,801
100 ($585)$334$251$102,551
101 ($585)$333$252$102,299
102 ($585)$332$252$102,047
103 ($585)$332$253$101,793
104 ($585)$331$254$101,539
105 ($585)$330$255$101,285
106 ($585)$329$256$101,029
107 ($585)$328$257$100,772
108 ($585)$328$257$100,515
Year 10 - 109 ($585)$327$258$100,257
110 ($585)$326$259$99,998
111 ($585)$325$260$99,738
112 ($585)$324$261$99,477
113 ($585)$323$262$99,216
114 ($585)$322$262$98,953
115 ($585)$322$263$98,690
116 ($585)$321$264$98,426
117 ($585)$320$265$98,161
118 ($585)$319$266$97,895
119 ($585)$318$267$97,628
120 ($585)$317$268$97,361
Year 11 - 121 ($585)$316$268$97,092
122 ($585)$316$269$96,823
123 ($585)$315$270$96,553
124 ($585)$314$271$96,282
125 ($585)$313$272$96,010
126 ($585)$312$273$95,737
127 ($585)$311$274$95,463
128 ($585)$310$275$95,188
129 ($585)$309$276$94,913
130 ($585)$308$276$94,637
131 ($585)$308$277$94,359
132 ($585)$307$278$94,081
Year 12 - 133 ($585)$306$279$93,802
134 ($585)$305$280$93,522
135 ($585)$304$281$93,241
136 ($585)$303$282$92,959
137 ($585)$302$283$92,676
138 ($585)$301$284$92,393
139 ($585)$300$285$92,108
140 ($585)$299$286$91,823
141 ($585)$298$286$91,536
142 ($585)$297$287$91,249
143 ($585)$297$288$90,961
144 ($585)$296$289$90,671
Year 13 - 145 ($585)$295$290$90,381
146 ($585)$294$291$90,090
147 ($585)$293$292$89,798
148 ($585)$292$293$89,505
149 ($585)$291$294$89,211
150 ($585)$290$295$88,916
151 ($585)$289$296$88,620
152 ($585)$288$297$88,323
153 ($585)$287$298$88,025
154 ($585)$286$299$87,727
155 ($585)$285$300$87,427
156 ($585)$284$301$87,126
Year 14 - 157 ($585)$283$302$86,824
158 ($585)$282$303$86,522
159 ($585)$281$304$86,218
160 ($585)$280$305$85,913
161 ($585)$279$306$85,608
162 ($585)$278$307$85,301
163 ($585)$277$308$84,993
164 ($585)$276$309$84,685
165 ($585)$275$310$84,375
166 ($585)$274$311$84,064
167 ($585)$273$312$83,753
168 ($585)$272$313$83,440
Year 15 - 169 ($585)$271$314$83,126
170 ($585)$270$315$82,812
171 ($585)$269$316$82,496
172 ($585)$268$317$82,179
173 ($585)$267$318$81,861
174 ($585)$266$319$81,543
175 ($585)$265$320$81,223
176 ($585)$264$321$80,902
177 ($585)$263$322$80,580
178 ($585)$262$323$80,257
179 ($585)$261$324$79,933
180 ($585)$260$325$79,608
Year 16 - 181 ($585)$259$326$79,282
182 ($585)$258$327$78,955
183 ($585)$257$328$78,626
184 ($585)$256$329$78,297
185 ($585)$254$330$77,967
186 ($585)$253$331$77,635
187 ($585)$252$333$77,303
188 ($585)$251$334$76,969
189 ($585)$250$335$76,634
190 ($585)$249$336$76,298
191 ($585)$248$337$75,961
192 ($585)$247$338$75,623
Year 17 - 193 ($585)$246$339$75,284
194 ($585)$245$340$74,944
195 ($585)$244$341$74,603
196 ($585)$242$342$74,260
197 ($585)$241$344$73,917
198 ($585)$240$345$73,572
199 ($585)$239$346$73,227
200 ($585)$238$347$72,880
201 ($585)$237$348$72,532
202 ($585)$236$349$72,183
203 ($585)$235$350$71,832
204 ($585)$233$351$71,481
Year 18 - 205 ($585)$232$353$71,128
206 ($585)$231$354$70,775
207 ($585)$230$355$70,420
208 ($585)$229$356$70,064
209 ($585)$228$357$69,707
210 ($585)$227$358$69,348
211 ($585)$225$359$68,989
212 ($585)$224$361$68,628
213 ($585)$223$362$68,266
214 ($585)$222$363$67,903
215 ($585)$221$364$67,539
216 ($585)$220$365$67,174
Year 19 - 217 ($585)$218$367$66,807
218 ($585)$217$368$66,439
219 ($585)$216$369$66,070
220 ($585)$215$370$65,700
221 ($585)$214$371$65,329
222 ($585)$212$373$64,956
223 ($585)$211$374$64,583
224 ($585)$210$375$64,208
225 ($585)$209$376$63,831
226 ($585)$207$377$63,454
227 ($585)$206$379$63,075
228 ($585)$205$380$62,696
Year 20 - 229 ($585)$204$381$62,314
230 ($585)$203$382$61,932
231 ($585)$201$384$61,549
232 ($585)$200$385$61,164
233 ($585)$199$386$60,778
234 ($585)$198$387$60,390
235 ($585)$196$389$60,002
236 ($585)$195$390$59,612
237 ($585)$194$391$59,221
238 ($585)$192$392$58,828
239 ($585)$191$394$58,435
240 ($585)$190$395$58,040
Year 21 - 241 ($585)$189$396$57,643
242 ($585)$187$398$57,246
243 ($585)$186$399$56,847
244 ($585)$185$400$56,447
245 ($585)$183$401$56,046
246 ($585)$182$403$55,643
247 ($585)$181$404$55,239
248 ($585)$180$405$54,833
249 ($585)$178$407$54,427
250 ($585)$177$408$54,019
251 ($585)$176$409$53,609
252 ($585)$174$411$53,199
Year 22 - 253 ($585)$173$412$52,787
254 ($585)$172$413$52,374
255 ($585)$170$415$51,959
256 ($585)$169$416$51,543
257 ($585)$168$417$51,126
258 ($585)$166$419$50,707
259 ($585)$165$420$50,287
260 ($585)$163$421$49,865
261 ($585)$162$423$49,443
262 ($585)$161$424$49,018
263 ($585)$159$426$48,593
264 ($585)$158$427$48,166
Year 23 - 265 ($585)$157$428$47,737
266 ($585)$155$430$47,308
267 ($585)$154$431$46,877
268 ($585)$152$433$46,444
269 ($585)$151$434$46,010
270 ($585)$150$435$45,575
271 ($585)$148$437$45,138
272 ($585)$147$438$44,700
273 ($585)$145$440$44,260
274 ($585)$144$441$43,819
275 ($585)$142$442$43,377
276 ($585)$141$444$42,933
Year 24 - 277 ($585)$140$445$42,488
278 ($585)$138$447$42,041
279 ($585)$137$448$41,593
280 ($585)$135$450$41,143
281 ($585)$134$451$40,692
282 ($585)$132$453$40,239
283 ($585)$131$454$39,785
284 ($585)$129$456$39,330
285 ($585)$128$457$38,872
286 ($585)$126$459$38,414
287 ($585)$125$460$37,954
288 ($585)$123$462$37,492
Year 25 - 289 ($585)$122$463$37,029
290 ($585)$120$465$36,565
291 ($585)$119$466$36,099
292 ($585)$117$468$35,631
293 ($585)$116$469$35,162
294 ($585)$114$471$34,692
295 ($585)$113$472$34,219
296 ($585)$111$474$33,746
297 ($585)$110$475$33,271
298 ($585)$108$477$32,794
299 ($585)$107$478$32,316
300 ($585)$105$480$31,836
Year 26 - 301 ($585)$103$481$31,354
302 ($585)$102$483$30,871
303 ($585)$100$485$30,387
304 ($585)$99$486$29,901
305 ($585)$97$488$29,413
306 ($585)$96$489$28,924
307 ($585)$94$491$28,433
308 ($585)$92$492$27,940
309 ($585)$91$494$27,446
310 ($585)$89$496$26,951
311 ($585)$88$497$26,453
312 ($585)$86$499$25,955
Year 27 - 313 ($585)$84$501$25,454
314 ($585)$83$502$24,952
315 ($585)$81$504$24,448
316 ($585)$79$505$23,943
317 ($585)$78$507$23,436
318 ($585)$76$509$22,927
319 ($585)$75$510$22,417
320 ($585)$73$512$21,905
321 ($585)$71$514$21,391
322 ($585)$70$515$20,876
323 ($585)$68$517$20,359
324 ($585)$66$519$19,840
Year 28 - 325 ($585)$64$520$19,319
326 ($585)$63$522$18,797
327 ($585)$61$524$18,274
328 ($585)$59$525$17,748
329 ($585)$58$527$17,221
330 ($585)$56$529$16,692
331 ($585)$54$531$16,161
332 ($585)$53$532$15,629
333 ($585)$51$534$15,095
334 ($585)$49$536$14,559
335 ($585)$47$538$14,022
336 ($585)$46$539$13,482
Year 29 - 337 ($585)$44$541$12,941
338 ($585)$42$543$12,398
339 ($585)$40$545$11,854
340 ($585)$39$546$11,308
341 ($585)$37$548$10,759
342 ($585)$35$550$10,210
343 ($585)$33$552$9,658
344 ($585)$31$553$9,104
345 ($585)$30$555$8,549
346 ($585)$28$557$7,992
347 ($585)$26$559$7,433
348 ($585)$24$561$6,872
Year 30 - 349 ($585)$22$563$6,310
350 ($585)$21$564$5,745
351 ($585)$19$566$5,179
352 ($585)$17$568$4,611
353 ($585)$15$570$4,041
354 ($585)$13$572$3,470
355 ($585)$11$574$2,896
356 ($585)$9$575$2,321
357 ($585)$8$577$1,743
358 ($585)$6$579$1,164
359 ($585)$4$581$583
360 ($585)$2$583$0
TOTALS$86,553$124,000$210,553

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.