« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$587 360 $85,860 $211,460

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 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

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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | 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  $157,000
Down Payment $31,400$125,600
Year 1 - 1 ($587)$401$187$125,413
2 ($587)$400$187$125,226
3 ($587)$400$188$125,039
4 ($587)$399$188$124,850
5 ($587)$398$189$124,661
6 ($587)$398$190$124,472
7 ($587)$397$190$124,282
8 ($587)$397$191$124,091
9 ($587)$396$191$123,900
10 ($587)$395$192$123,708
11 ($587)$395$193$123,515
12 ($587)$394$193$123,322
Year 2 - 13 ($587)$394$194$123,128
14 ($587)$393$194$122,934
15 ($587)$392$195$122,739
16 ($587)$392$196$122,543
17 ($587)$391$196$122,347
18 ($587)$390$197$122,150
19 ($587)$390$198$121,953
20 ($587)$389$198$121,754
21 ($587)$389$199$121,556
22 ($587)$388$199$121,356
23 ($587)$387$200$121,156
24 ($587)$387$201$120,955
Year 3 - 25 ($587)$386$201$120,754
26 ($587)$385$202$120,552
27 ($587)$385$203$120,349
28 ($587)$384$203$120,146
29 ($587)$383$204$119,942
30 ($587)$383$205$119,738
31 ($587)$382$205$119,532
32 ($587)$382$206$119,327
33 ($587)$381$207$119,120
34 ($587)$380$207$118,913
35 ($587)$380$208$118,705
36 ($587)$379$209$118,496
Year 4 - 37 ($587)$378$209$118,287
38 ($587)$378$210$118,077
39 ($587)$377$211$117,867
40 ($587)$376$211$117,656
41 ($587)$376$212$117,444
42 ($587)$375$213$117,231
43 ($587)$374$213$117,018
44 ($587)$373$214$116,804
45 ($587)$373$215$116,590
46 ($587)$372$215$116,374
47 ($587)$371$216$116,158
48 ($587)$371$217$115,942
Year 5 - 49 ($587)$370$217$115,724
50 ($587)$369$218$115,506
51 ($587)$369$219$115,288
52 ($587)$368$219$115,068
53 ($587)$367$220$114,848
54 ($587)$367$221$114,627
55 ($587)$366$222$114,406
56 ($587)$365$222$114,183
57 ($587)$364$223$113,960
58 ($587)$364$224$113,737
59 ($587)$363$224$113,512
60 ($587)$362$225$113,287
Year 6 - 61 ($587)$362$226$113,061
62 ($587)$361$227$112,835
63 ($587)$360$227$112,608
64 ($587)$359$228$112,380
65 ($587)$359$229$112,151
66 ($587)$358$229$111,922
67 ($587)$357$230$111,691
68 ($587)$356$231$111,460
69 ($587)$356$232$111,229
70 ($587)$355$232$110,996
71 ($587)$354$233$110,763
72 ($587)$354$234$110,529
Year 7 - 73 ($587)$353$235$110,295
74 ($587)$352$235$110,059
75 ($587)$351$236$109,823
76 ($587)$351$237$109,586
77 ($587)$350$238$109,349
78 ($587)$349$238$109,110
79 ($587)$348$239$108,871
80 ($587)$347$240$108,631
81 ($587)$347$241$108,391
82 ($587)$346$241$108,149
83 ($587)$345$242$107,907
84 ($587)$344$243$107,664
Year 8 - 85 ($587)$344$244$107,420
86 ($587)$343$245$107,176
87 ($587)$342$245$106,930
88 ($587)$341$246$106,684
89 ($587)$341$247$106,437
90 ($587)$340$248$106,190
91 ($587)$339$248$105,941
92 ($587)$338$249$105,692
93 ($587)$337$250$105,442
94 ($587)$337$251$105,191
95 ($587)$336$252$104,939
96 ($587)$335$252$104,687
Year 9 - 97 ($587)$334$253$104,434
98 ($587)$333$254$104,180
99 ($587)$333$255$103,925
100 ($587)$332$256$103,669
101 ($587)$331$257$103,413
102 ($587)$330$257$103,155
103 ($587)$329$258$102,897
104 ($587)$328$259$102,638
105 ($587)$328$260$102,378
106 ($587)$327$261$102,118
107 ($587)$326$261$101,856
108 ($587)$325$262$101,594
Year 10 - 109 ($587)$324$263$101,331
110 ($587)$323$264$101,067
111 ($587)$323$265$100,802
112 ($587)$322$266$100,536
113 ($587)$321$267$100,270
114 ($587)$320$267$100,002
115 ($587)$319$268$99,734
116 ($587)$318$269$99,465
117 ($587)$317$270$99,195
118 ($587)$317$271$98,924
119 ($587)$316$272$98,653
120 ($587)$315$273$98,380
Year 11 - 121 ($587)$314$273$98,107
122 ($587)$313$274$97,833
123 ($587)$312$275$97,558
124 ($587)$311$276$97,281
125 ($587)$310$277$97,005
126 ($587)$310$278$96,727
127 ($587)$309$279$96,448
128 ($587)$308$280$96,169
129 ($587)$307$280$95,888
130 ($587)$306$281$95,607
131 ($587)$305$282$95,325
132 ($587)$304$283$95,041
Year 12 - 133 ($587)$303$284$94,757
134 ($587)$302$285$94,472
135 ($587)$302$286$94,187
136 ($587)$301$287$93,900
137 ($587)$300$288$93,612
138 ($587)$299$289$93,323
139 ($587)$298$290$93,034
140 ($587)$297$290$92,743
141 ($587)$296$291$92,452
142 ($587)$295$292$92,160
143 ($587)$294$293$91,867
144 ($587)$293$294$91,572
Year 13 - 145 ($587)$292$295$91,277
146 ($587)$291$296$90,981
147 ($587)$290$297$90,684
148 ($587)$289$298$90,386
149 ($587)$288$299$90,087
150 ($587)$288$300$89,787
151 ($587)$287$301$89,487
152 ($587)$286$302$89,185
153 ($587)$285$303$88,882
154 ($587)$284$304$88,578
155 ($587)$283$305$88,274
156 ($587)$282$306$87,968
Year 14 - 157 ($587)$281$307$87,661
158 ($587)$280$308$87,354
159 ($587)$279$309$87,045
160 ($587)$278$310$86,736
161 ($587)$277$311$86,425
162 ($587)$276$312$86,114
163 ($587)$275$313$85,801
164 ($587)$274$314$85,487
165 ($587)$273$315$85,173
166 ($587)$272$316$84,857
167 ($587)$271$317$84,541
168 ($587)$270$318$84,223
Year 15 - 169 ($587)$269$319$83,905
170 ($587)$268$320$83,585
171 ($587)$267$321$83,264
172 ($587)$266$322$82,943
173 ($587)$265$323$82,620
174 ($587)$264$324$82,296
175 ($587)$263$325$81,972
176 ($587)$262$326$81,646
177 ($587)$261$327$81,319
178 ($587)$260$328$80,991
179 ($587)$258$329$80,662
180 ($587)$257$330$80,333
Year 16 - 181 ($587)$256$331$80,002
182 ($587)$255$332$79,669
183 ($587)$254$333$79,336
184 ($587)$253$334$79,002
185 ($587)$252$335$78,667
186 ($587)$251$336$78,331
187 ($587)$250$337$77,993
188 ($587)$249$338$77,655
189 ($587)$248$340$77,315
190 ($587)$247$341$76,975
191 ($587)$246$342$76,633
192 ($587)$245$343$76,290
Year 17 - 193 ($587)$243$344$75,946
194 ($587)$242$345$75,601
195 ($587)$241$346$75,255
196 ($587)$240$347$74,908
197 ($587)$239$348$74,560
198 ($587)$238$349$74,210
199 ($587)$237$351$73,860
200 ($587)$236$352$73,508
201 ($587)$235$353$73,155
202 ($587)$233$354$72,801
203 ($587)$232$355$72,446
204 ($587)$231$356$72,090
Year 18 - 205 ($587)$230$357$71,733
206 ($587)$229$358$71,374
207 ($587)$228$360$71,015
208 ($587)$227$361$70,654
209 ($587)$226$362$70,292
210 ($587)$224$363$69,929
211 ($587)$223$364$69,565
212 ($587)$222$365$69,200
213 ($587)$221$367$68,833
214 ($587)$220$368$68,465
215 ($587)$219$369$68,096
216 ($587)$217$370$67,726
Year 19 - 217 ($587)$216$371$67,355
218 ($587)$215$372$66,983
219 ($587)$214$374$66,609
220 ($587)$213$375$66,234
221 ($587)$211$376$65,858
222 ($587)$210$377$65,481
223 ($587)$209$378$65,103
224 ($587)$208$380$64,723
225 ($587)$207$381$64,342
226 ($587)$205$382$63,960
227 ($587)$204$383$63,577
228 ($587)$203$384$63,193
Year 20 - 229 ($587)$202$386$62,807
230 ($587)$200$387$62,420
231 ($587)$199$388$62,032
232 ($587)$198$389$61,642
233 ($587)$197$391$61,252
234 ($587)$195$392$60,860
235 ($587)$194$393$60,467
236 ($587)$193$394$60,072
237 ($587)$192$396$59,677
238 ($587)$190$397$59,280
239 ($587)$189$398$58,882
240 ($587)$188$399$58,482
Year 21 - 241 ($587)$187$401$58,081
242 ($587)$185$402$57,679
243 ($587)$184$403$57,276
244 ($587)$183$405$56,871
245 ($587)$182$406$56,466
246 ($587)$180$407$56,058
247 ($587)$179$408$55,650
248 ($587)$178$410$55,240
249 ($587)$176$411$54,829
250 ($587)$175$412$54,417
251 ($587)$174$414$54,003
252 ($587)$172$415$53,588
Year 22 - 253 ($587)$171$416$53,172
254 ($587)$170$418$52,754
255 ($587)$168$419$52,335
256 ($587)$167$420$51,915
257 ($587)$166$422$51,493
258 ($587)$164$423$51,070
259 ($587)$163$424$50,645
260 ($587)$162$426$50,220
261 ($587)$160$427$49,793
262 ($587)$159$428$49,364
263 ($587)$158$430$48,934
264 ($587)$156$431$48,503
Year 23 - 265 ($587)$155$433$48,071
266 ($587)$153$434$47,637
267 ($587)$152$435$47,201
268 ($587)$151$437$46,764
269 ($587)$149$438$46,326
270 ($587)$148$440$45,887
271 ($587)$146$441$45,446
272 ($587)$145$442$45,004
273 ($587)$144$444$44,560
274 ($587)$142$445$44,115
275 ($587)$141$447$43,668
276 ($587)$139$448$43,220
Year 24 - 277 ($587)$138$449$42,771
278 ($587)$137$451$42,320
279 ($587)$135$452$41,867
280 ($587)$134$454$41,414
281 ($587)$132$455$40,958
282 ($587)$131$457$40,502
283 ($587)$129$458$40,044
284 ($587)$128$460$39,584
285 ($587)$126$461$39,123
286 ($587)$125$463$38,660
287 ($587)$123$464$38,196
288 ($587)$122$465$37,731
Year 25 - 289 ($587)$120$467$37,264
290 ($587)$119$468$36,796
291 ($587)$117$470$36,326
292 ($587)$116$471$35,854
293 ($587)$114$473$35,381
294 ($587)$113$474$34,907
295 ($587)$111$476$34,431
296 ($587)$110$477$33,953
297 ($587)$108$479$33,474
298 ($587)$107$481$32,994
299 ($587)$105$482$32,512
300 ($587)$104$484$32,028
Year 26 - 301 ($587)$102$485$31,543
302 ($587)$101$487$31,056
303 ($587)$99$488$30,568
304 ($587)$98$490$30,078
305 ($587)$96$491$29,587
306 ($587)$94$493$29,094
307 ($587)$93$495$28,599
308 ($587)$91$496$28,103
309 ($587)$90$498$27,605
310 ($587)$88$499$27,106
311 ($587)$87$501$26,605
312 ($587)$85$502$26,103
Year 27 - 313 ($587)$83$504$25,599
314 ($587)$82$506$25,093
315 ($587)$80$507$24,586
316 ($587)$78$509$24,077
317 ($587)$77$511$23,566
318 ($587)$75$512$23,054
319 ($587)$74$514$22,540
320 ($587)$72$515$22,025
321 ($587)$70$517$21,508
322 ($587)$69$519$20,989
323 ($587)$67$520$20,468
324 ($587)$65$522$19,946
Year 28 - 325 ($587)$64$524$19,423
326 ($587)$62$525$18,897
327 ($587)$60$527$18,370
328 ($587)$59$529$17,841
329 ($587)$57$530$17,311
330 ($587)$55$532$16,779
331 ($587)$54$534$16,245
332 ($587)$52$536$15,709
333 ($587)$50$537$15,172
334 ($587)$48$539$14,633
335 ($587)$47$541$14,093
336 ($587)$45$542$13,550
Year 29 - 337 ($587)$43$544$13,006
338 ($587)$42$546$12,460
339 ($587)$40$548$11,913
340 ($587)$38$549$11,363
341 ($587)$36$551$10,812
342 ($587)$35$553$10,259
343 ($587)$33$555$9,704
344 ($587)$31$556$9,148
345 ($587)$29$558$8,590
346 ($587)$27$560$8,030
347 ($587)$26$562$7,468
348 ($587)$24$564$6,905
Year 30 - 349 ($587)$22$565$6,339
350 ($587)$20$567$5,772
351 ($587)$18$569$5,203
352 ($587)$17$571$4,632
353 ($587)$15$573$4,060
354 ($587)$13$574$3,485
355 ($587)$11$576$2,909
356 ($587)$9$578$2,331
357 ($587)$7$580$1,751
358 ($587)$6$582$1,169
359 ($587)$4$584$586
360 ($587)$2$586$0
TOTALS$85,860$125,600$211,460

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.