« Back to all home prices

Mortgage Payment Schedule for a $157,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($31,400) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$594 360 $88,188 $213,788

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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

$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 #: 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 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  $157,000
Down Payment $31,400$125,600
Year 1 - 1 ($594)$410$184$125,416
2 ($594)$410$184$125,232
3 ($594)$409$185$125,048
4 ($594)$408$185$124,862
5 ($594)$408$186$124,676
6 ($594)$407$187$124,490
7 ($594)$407$187$124,302
8 ($594)$406$188$124,115
9 ($594)$405$188$123,926
10 ($594)$405$189$123,737
11 ($594)$404$190$123,548
12 ($594)$404$190$123,357
Year 2 - 13 ($594)$403$191$123,166
14 ($594)$402$192$122,975
15 ($594)$402$192$122,783
16 ($594)$401$193$122,590
17 ($594)$400$193$122,397
18 ($594)$400$194$122,203
19 ($594)$399$195$122,008
20 ($594)$399$195$121,813
21 ($594)$398$196$121,617
22 ($594)$397$197$121,420
23 ($594)$397$197$121,223
24 ($594)$396$198$121,025
Year 3 - 25 ($594)$395$199$120,826
26 ($594)$395$199$120,627
27 ($594)$394$200$120,428
28 ($594)$393$200$120,227
29 ($594)$393$201$120,026
30 ($594)$392$202$119,824
31 ($594)$391$202$119,622
32 ($594)$391$203$119,419
33 ($594)$390$204$119,215
34 ($594)$389$204$119,010
35 ($594)$389$205$118,805
36 ($594)$388$206$118,600
Year 4 - 37 ($594)$387$206$118,393
38 ($594)$387$207$118,186
39 ($594)$386$208$117,978
40 ($594)$385$208$117,770
41 ($594)$385$209$117,561
42 ($594)$384$210$117,351
43 ($594)$383$211$117,140
44 ($594)$383$211$116,929
45 ($594)$382$212$116,717
46 ($594)$381$213$116,505
47 ($594)$381$213$116,291
48 ($594)$380$214$116,077
Year 5 - 49 ($594)$379$215$115,863
50 ($594)$378$215$115,647
51 ($594)$378$216$115,431
52 ($594)$377$217$115,215
53 ($594)$376$217$114,997
54 ($594)$376$218$114,779
55 ($594)$375$219$114,560
56 ($594)$374$220$114,340
57 ($594)$374$220$114,120
58 ($594)$373$221$113,899
59 ($594)$372$222$113,677
60 ($594)$371$223$113,455
Year 6 - 61 ($594)$371$223$113,231
62 ($594)$370$224$113,007
63 ($594)$369$225$112,783
64 ($594)$368$225$112,557
65 ($594)$368$226$112,331
66 ($594)$367$227$112,104
67 ($594)$366$228$111,877
68 ($594)$365$228$111,648
69 ($594)$365$229$111,419
70 ($594)$364$230$111,189
71 ($594)$363$231$110,959
72 ($594)$362$231$110,727
Year 7 - 73 ($594)$362$232$110,495
74 ($594)$361$233$110,262
75 ($594)$360$234$110,028
76 ($594)$359$234$109,794
77 ($594)$359$235$109,559
78 ($594)$358$236$109,323
79 ($594)$357$237$109,086
80 ($594)$356$238$108,849
81 ($594)$356$238$108,610
82 ($594)$355$239$108,371
83 ($594)$354$240$108,131
84 ($594)$353$241$107,891
Year 8 - 85 ($594)$352$241$107,649
86 ($594)$352$242$107,407
87 ($594)$351$243$107,164
88 ($594)$350$244$106,920
89 ($594)$349$245$106,676
90 ($594)$348$245$106,430
91 ($594)$348$246$106,184
92 ($594)$347$247$105,937
93 ($594)$346$248$105,689
94 ($594)$345$249$105,441
95 ($594)$344$249$105,191
96 ($594)$344$250$104,941
Year 9 - 97 ($594)$343$251$104,690
98 ($594)$342$252$104,438
99 ($594)$341$253$104,186
100 ($594)$340$254$103,932
101 ($594)$340$254$103,678
102 ($594)$339$255$103,423
103 ($594)$338$256$103,167
104 ($594)$337$257$102,910
105 ($594)$336$258$102,652
106 ($594)$335$259$102,394
107 ($594)$334$259$102,134
108 ($594)$334$260$101,874
Year 10 - 109 ($594)$333$261$101,613
110 ($594)$332$262$101,351
111 ($594)$331$263$101,088
112 ($594)$330$264$100,825
113 ($594)$329$264$100,560
114 ($594)$328$265$100,295
115 ($594)$328$266$100,028
116 ($594)$327$267$99,761
117 ($594)$326$268$99,493
118 ($594)$325$269$99,225
119 ($594)$324$270$98,955
120 ($594)$323$271$98,684
Year 11 - 121 ($594)$322$271$98,413
122 ($594)$321$272$98,140
123 ($594)$321$273$97,867
124 ($594)$320$274$97,593
125 ($594)$319$275$97,318
126 ($594)$318$276$97,042
127 ($594)$317$277$96,765
128 ($594)$316$278$96,487
129 ($594)$315$279$96,209
130 ($594)$314$280$95,929
131 ($594)$313$280$95,649
132 ($594)$312$281$95,367
Year 12 - 133 ($594)$312$282$95,085
134 ($594)$311$283$94,802
135 ($594)$310$284$94,517
136 ($594)$309$285$94,232
137 ($594)$308$286$93,946
138 ($594)$307$287$93,659
139 ($594)$306$288$93,371
140 ($594)$305$289$93,083
141 ($594)$304$290$92,793
142 ($594)$303$291$92,502
143 ($594)$302$292$92,210
144 ($594)$301$293$91,918
Year 13 - 145 ($594)$300$294$91,624
146 ($594)$299$295$91,330
147 ($594)$298$296$91,034
148 ($594)$297$296$90,738
149 ($594)$296$297$90,440
150 ($594)$295$298$90,142
151 ($594)$294$299$89,842
152 ($594)$293$300$89,542
153 ($594)$293$301$89,241
154 ($594)$292$302$88,938
155 ($594)$291$303$88,635
156 ($594)$290$304$88,331
Year 14 - 157 ($594)$289$305$88,025
158 ($594)$288$306$87,719
159 ($594)$287$307$87,412
160 ($594)$286$308$87,104
161 ($594)$285$309$86,794
162 ($594)$284$310$86,484
163 ($594)$283$311$86,173
164 ($594)$281$312$85,860
165 ($594)$280$313$85,547
166 ($594)$279$314$85,232
167 ($594)$278$315$84,917
168 ($594)$277$316$84,600
Year 15 - 169 ($594)$276$317$84,283
170 ($594)$275$319$83,964
171 ($594)$274$320$83,645
172 ($594)$273$321$83,324
173 ($594)$272$322$83,003
174 ($594)$271$323$82,680
175 ($594)$270$324$82,356
176 ($594)$269$325$82,031
177 ($594)$268$326$81,705
178 ($594)$267$327$81,378
179 ($594)$266$328$81,050
180 ($594)$265$329$80,721
Year 16 - 181 ($594)$264$330$80,391
182 ($594)$263$331$80,060
183 ($594)$262$332$79,728
184 ($594)$260$333$79,394
185 ($594)$259$335$79,060
186 ($594)$258$336$78,724
187 ($594)$257$337$78,387
188 ($594)$256$338$78,050
189 ($594)$255$339$77,711
190 ($594)$254$340$77,371
191 ($594)$253$341$77,030
192 ($594)$252$342$76,687
Year 17 - 193 ($594)$251$343$76,344
194 ($594)$249$344$76,000
195 ($594)$248$346$75,654
196 ($594)$247$347$75,307
197 ($594)$246$348$74,959
198 ($594)$245$349$74,610
199 ($594)$244$350$74,260
200 ($594)$243$351$73,909
201 ($594)$241$352$73,557
202 ($594)$240$354$73,203
203 ($594)$239$355$72,848
204 ($594)$238$356$72,492
Year 18 - 205 ($594)$237$357$72,135
206 ($594)$236$358$71,777
207 ($594)$234$359$71,418
208 ($594)$233$361$71,057
209 ($594)$232$362$70,696
210 ($594)$231$363$70,333
211 ($594)$230$364$69,969
212 ($594)$229$365$69,603
213 ($594)$227$366$69,237
214 ($594)$226$368$68,869
215 ($594)$225$369$68,500
216 ($594)$224$370$68,130
Year 19 - 217 ($594)$223$371$67,759
218 ($594)$221$373$67,386
219 ($594)$220$374$67,013
220 ($594)$219$375$66,638
221 ($594)$218$376$66,261
222 ($594)$216$377$65,884
223 ($594)$215$379$65,505
224 ($594)$214$380$65,126
225 ($594)$213$381$64,744
226 ($594)$211$382$64,362
227 ($594)$210$384$63,978
228 ($594)$209$385$63,594
Year 20 - 229 ($594)$208$386$63,207
230 ($594)$206$387$62,820
231 ($594)$205$389$62,431
232 ($594)$204$390$62,042
233 ($594)$203$391$61,650
234 ($594)$201$392$61,258
235 ($594)$200$394$60,864
236 ($594)$199$395$60,469
237 ($594)$198$396$60,073
238 ($594)$196$398$59,675
239 ($594)$195$399$59,276
240 ($594)$194$400$58,876
Year 21 - 241 ($594)$192$402$58,475
242 ($594)$191$403$58,072
243 ($594)$190$404$57,668
244 ($594)$188$405$57,262
245 ($594)$187$407$56,855
246 ($594)$186$408$56,447
247 ($594)$184$409$56,038
248 ($594)$183$411$55,627
249 ($594)$182$412$55,215
250 ($594)$180$413$54,801
251 ($594)$179$415$54,386
252 ($594)$178$416$53,970
Year 22 - 253 ($594)$176$418$53,553
254 ($594)$175$419$53,134
255 ($594)$174$420$52,713
256 ($594)$172$422$52,292
257 ($594)$171$423$51,869
258 ($594)$169$424$51,444
259 ($594)$168$426$51,019
260 ($594)$167$427$50,591
261 ($594)$165$429$50,163
262 ($594)$164$430$49,733
263 ($594)$162$431$49,301
264 ($594)$161$433$48,869
Year 23 - 265 ($594)$160$434$48,434
266 ($594)$158$436$47,999
267 ($594)$157$437$47,562
268 ($594)$155$438$47,123
269 ($594)$154$440$46,683
270 ($594)$152$441$46,242
271 ($594)$151$443$45,799
272 ($594)$150$444$45,355
273 ($594)$148$446$44,909
274 ($594)$147$447$44,462
275 ($594)$145$449$44,013
276 ($594)$144$450$43,563
Year 24 - 277 ($594)$142$452$43,112
278 ($594)$141$453$42,659
279 ($594)$139$455$42,204
280 ($594)$138$456$41,748
281 ($594)$136$457$41,291
282 ($594)$135$459$40,832
283 ($594)$133$460$40,371
284 ($594)$132$462$39,909
285 ($594)$130$463$39,446
286 ($594)$129$465$38,981
287 ($594)$127$467$38,514
288 ($594)$126$468$38,046
Year 25 - 289 ($594)$124$470$37,577
290 ($594)$123$471$37,106
291 ($594)$121$473$36,633
292 ($594)$120$474$36,159
293 ($594)$118$476$35,683
294 ($594)$117$477$35,206
295 ($594)$115$479$34,727
296 ($594)$113$480$34,246
297 ($594)$112$482$33,765
298 ($594)$110$484$33,281
299 ($594)$109$485$32,796
300 ($594)$107$487$32,309
Year 26 - 301 ($594)$106$488$31,821
302 ($594)$104$490$31,331
303 ($594)$102$492$30,839
304 ($594)$101$493$30,346
305 ($594)$99$495$29,852
306 ($594)$98$496$29,355
307 ($594)$96$498$28,857
308 ($594)$94$500$28,358
309 ($594)$93$501$27,856
310 ($594)$91$503$27,354
311 ($594)$89$505$26,849
312 ($594)$88$506$26,343
Year 27 - 313 ($594)$86$508$25,835
314 ($594)$84$509$25,326
315 ($594)$83$511$24,815
316 ($594)$81$513$24,302
317 ($594)$79$514$23,787
318 ($594)$78$516$23,271
319 ($594)$76$518$22,753
320 ($594)$74$520$22,234
321 ($594)$73$521$21,713
322 ($594)$71$523$21,190
323 ($594)$69$525$20,665
324 ($594)$68$526$20,139
Year 28 - 325 ($594)$66$528$19,611
326 ($594)$64$530$19,081
327 ($594)$62$532$18,549
328 ($594)$61$533$18,016
329 ($594)$59$535$17,481
330 ($594)$57$537$16,944
331 ($594)$55$539$16,406
332 ($594)$54$540$15,865
333 ($594)$52$542$15,323
334 ($594)$50$544$14,780
335 ($594)$48$546$14,234
336 ($594)$46$547$13,687
Year 29 - 337 ($594)$45$549$13,138
338 ($594)$43$551$12,587
339 ($594)$41$553$12,034
340 ($594)$39$555$11,479
341 ($594)$37$556$10,923
342 ($594)$36$558$10,365
343 ($594)$34$560$9,805
344 ($594)$32$562$9,243
345 ($594)$30$564$8,679
346 ($594)$28$566$8,114
347 ($594)$27$567$7,546
348 ($594)$25$569$6,977
Year 30 - 349 ($594)$23$571$6,406
350 ($594)$21$573$5,833
351 ($594)$19$575$5,258
352 ($594)$17$577$4,682
353 ($594)$15$579$4,103
354 ($594)$13$580$3,523
355 ($594)$12$582$2,940
356 ($594)$10$584$2,356
357 ($594)$8$586$1,770
358 ($594)$6$588$1,182
359 ($594)$4$590$592
360 ($594)$2$592$0
TOTALS$88,188$125,600$213,788

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.