« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$601 360 $90,790 $216,390

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $157,000
Down Payment $31,400$125,600
Year 1 - 1 ($601)$421$180$125,420
2 ($601)$420$181$125,239
3 ($601)$420$182$125,057
4 ($601)$419$182$124,875
5 ($601)$418$183$124,692
6 ($601)$418$183$124,509
7 ($601)$417$184$124,325
8 ($601)$416$185$124,140
9 ($601)$416$185$123,955
10 ($601)$415$186$123,769
11 ($601)$415$186$123,583
12 ($601)$414$187$123,396
Year 2 - 13 ($601)$413$188$123,208
14 ($601)$413$188$123,020
15 ($601)$412$189$122,831
16 ($601)$411$190$122,641
17 ($601)$411$190$122,451
18 ($601)$410$191$122,260
19 ($601)$410$192$122,069
20 ($601)$409$192$121,876
21 ($601)$408$193$121,684
22 ($601)$408$193$121,490
23 ($601)$407$194$121,296
24 ($601)$406$195$121,101
Year 3 - 25 ($601)$406$195$120,906
26 ($601)$405$196$120,710
27 ($601)$404$197$120,513
28 ($601)$404$197$120,316
29 ($601)$403$198$120,118
30 ($601)$402$199$119,919
31 ($601)$402$199$119,720
32 ($601)$401$200$119,520
33 ($601)$400$201$119,319
34 ($601)$400$201$119,118
35 ($601)$399$202$118,916
36 ($601)$398$203$118,713
Year 4 - 37 ($601)$398$203$118,510
38 ($601)$397$204$118,305
39 ($601)$396$205$118,101
40 ($601)$396$205$117,895
41 ($601)$395$206$117,689
42 ($601)$394$207$117,482
43 ($601)$394$208$117,275
44 ($601)$393$208$117,067
45 ($601)$392$209$116,858
46 ($601)$391$210$116,648
47 ($601)$391$210$116,438
48 ($601)$390$211$116,227
Year 5 - 49 ($601)$389$212$116,015
50 ($601)$389$212$115,803
51 ($601)$388$213$115,589
52 ($601)$387$214$115,376
53 ($601)$387$215$115,161
54 ($601)$386$215$114,946
55 ($601)$385$216$114,730
56 ($601)$384$217$114,513
57 ($601)$384$217$114,296
58 ($601)$383$218$114,077
59 ($601)$382$219$113,858
60 ($601)$381$220$113,639
Year 6 - 61 ($601)$381$220$113,418
62 ($601)$380$221$113,197
63 ($601)$379$222$112,975
64 ($601)$378$223$112,753
65 ($601)$378$223$112,529
66 ($601)$377$224$112,305
67 ($601)$376$225$112,080
68 ($601)$375$226$111,855
69 ($601)$375$226$111,628
70 ($601)$374$227$111,401
71 ($601)$373$228$111,173
72 ($601)$372$229$110,945
Year 7 - 73 ($601)$372$229$110,715
74 ($601)$371$230$110,485
75 ($601)$370$231$110,254
76 ($601)$369$232$110,022
77 ($601)$369$233$109,790
78 ($601)$368$233$109,557
79 ($601)$367$234$109,323
80 ($601)$366$235$109,088
81 ($601)$365$236$108,852
82 ($601)$365$236$108,616
83 ($601)$364$237$108,378
84 ($601)$363$238$108,140
Year 8 - 85 ($601)$362$239$107,902
86 ($601)$361$240$107,662
87 ($601)$361$240$107,422
88 ($601)$360$241$107,180
89 ($601)$359$242$106,938
90 ($601)$358$243$106,696
91 ($601)$357$244$106,452
92 ($601)$357$244$106,207
93 ($601)$356$245$105,962
94 ($601)$355$246$105,716
95 ($601)$354$247$105,469
96 ($601)$353$248$105,221
Year 9 - 97 ($601)$352$249$104,973
98 ($601)$352$249$104,723
99 ($601)$351$250$104,473
100 ($601)$350$251$104,222
101 ($601)$349$252$103,970
102 ($601)$348$253$103,717
103 ($601)$347$254$103,464
104 ($601)$347$254$103,209
105 ($601)$346$255$102,954
106 ($601)$345$256$102,698
107 ($601)$344$257$102,441
108 ($601)$343$258$102,183
Year 10 - 109 ($601)$342$259$101,924
110 ($601)$341$260$101,664
111 ($601)$341$261$101,404
112 ($601)$340$261$101,142
113 ($601)$339$262$100,880
114 ($601)$338$263$100,617
115 ($601)$337$264$100,353
116 ($601)$336$265$100,088
117 ($601)$335$266$99,822
118 ($601)$334$267$99,556
119 ($601)$334$268$99,288
120 ($601)$333$268$99,019
Year 11 - 121 ($601)$332$269$98,750
122 ($601)$331$270$98,480
123 ($601)$330$271$98,209
124 ($601)$329$272$97,937
125 ($601)$328$273$97,664
126 ($601)$327$274$97,390
127 ($601)$326$275$97,115
128 ($601)$325$276$96,839
129 ($601)$324$277$96,562
130 ($601)$323$278$96,285
131 ($601)$323$279$96,006
132 ($601)$322$279$95,727
Year 12 - 133 ($601)$321$280$95,446
134 ($601)$320$281$95,165
135 ($601)$319$282$94,883
136 ($601)$318$283$94,600
137 ($601)$317$284$94,315
138 ($601)$316$285$94,030
139 ($601)$315$286$93,744
140 ($601)$314$287$93,457
141 ($601)$313$288$93,169
142 ($601)$312$289$92,880
143 ($601)$311$290$92,590
144 ($601)$310$291$92,299
Year 13 - 145 ($601)$309$292$92,008
146 ($601)$308$293$91,715
147 ($601)$307$294$91,421
148 ($601)$306$295$91,126
149 ($601)$305$296$90,830
150 ($601)$304$297$90,533
151 ($601)$303$298$90,236
152 ($601)$302$299$89,937
153 ($601)$301$300$89,637
154 ($601)$300$301$89,336
155 ($601)$299$302$89,034
156 ($601)$298$303$88,732
Year 14 - 157 ($601)$297$304$88,428
158 ($601)$296$305$88,123
159 ($601)$295$306$87,817
160 ($601)$294$307$87,510
161 ($601)$293$308$87,202
162 ($601)$292$309$86,893
163 ($601)$291$310$86,583
164 ($601)$290$311$86,272
165 ($601)$289$312$85,960
166 ($601)$288$313$85,647
167 ($601)$287$314$85,333
168 ($601)$286$315$85,018
Year 15 - 169 ($601)$285$316$84,701
170 ($601)$284$317$84,384
171 ($601)$283$318$84,066
172 ($601)$282$319$83,746
173 ($601)$281$321$83,426
174 ($601)$279$322$83,104
175 ($601)$278$323$82,781
176 ($601)$277$324$82,458
177 ($601)$276$325$82,133
178 ($601)$275$326$81,807
179 ($601)$274$327$81,480
180 ($601)$273$328$81,152
Year 16 - 181 ($601)$272$329$80,822
182 ($601)$271$330$80,492
183 ($601)$270$331$80,161
184 ($601)$269$333$79,828
185 ($601)$267$334$79,494
186 ($601)$266$335$79,160
187 ($601)$265$336$78,824
188 ($601)$264$337$78,487
189 ($601)$263$338$78,149
190 ($601)$262$339$77,809
191 ($601)$261$340$77,469
192 ($601)$260$342$77,127
Year 17 - 193 ($601)$258$343$76,785
194 ($601)$257$344$76,441
195 ($601)$256$345$76,096
196 ($601)$255$346$75,750
197 ($601)$254$347$75,402
198 ($601)$253$348$75,054
199 ($601)$251$350$74,704
200 ($601)$250$351$74,353
201 ($601)$249$352$74,001
202 ($601)$248$353$73,648
203 ($601)$247$354$73,294
204 ($601)$246$356$72,938
Year 18 - 205 ($601)$244$357$72,582
206 ($601)$243$358$72,224
207 ($601)$242$359$71,864
208 ($601)$241$360$71,504
209 ($601)$240$362$71,143
210 ($601)$238$363$70,780
211 ($601)$237$364$70,416
212 ($601)$236$365$70,051
213 ($601)$235$366$69,684
214 ($601)$233$368$69,317
215 ($601)$232$369$68,948
216 ($601)$231$370$68,578
Year 19 - 217 ($601)$230$371$68,206
218 ($601)$228$373$67,834
219 ($601)$227$374$67,460
220 ($601)$226$375$67,085
221 ($601)$225$376$66,708
222 ($601)$223$378$66,331
223 ($601)$222$379$65,952
224 ($601)$221$380$65,572
225 ($601)$220$381$65,190
226 ($601)$218$383$64,808
227 ($601)$217$384$64,424
228 ($601)$216$385$64,038
Year 20 - 229 ($601)$215$387$63,652
230 ($601)$213$388$63,264
231 ($601)$212$389$62,875
232 ($601)$211$390$62,484
233 ($601)$209$392$62,093
234 ($601)$208$393$61,700
235 ($601)$207$394$61,305
236 ($601)$205$396$60,909
237 ($601)$204$397$60,512
238 ($601)$203$398$60,114
239 ($601)$201$400$59,714
240 ($601)$200$401$59,313
Year 21 - 241 ($601)$199$402$58,911
242 ($601)$197$404$58,507
243 ($601)$196$405$58,102
244 ($601)$195$406$57,696
245 ($601)$193$408$57,288
246 ($601)$192$409$56,879
247 ($601)$191$411$56,468
248 ($601)$189$412$56,056
249 ($601)$188$413$55,643
250 ($601)$186$415$55,228
251 ($601)$185$416$54,812
252 ($601)$184$417$54,395
Year 22 - 253 ($601)$182$419$53,976
254 ($601)$181$420$53,556
255 ($601)$179$422$53,134
256 ($601)$178$423$52,711
257 ($601)$177$425$52,286
258 ($601)$175$426$51,860
259 ($601)$174$427$51,433
260 ($601)$172$429$51,004
261 ($601)$171$430$50,574
262 ($601)$169$432$50,142
263 ($601)$168$433$49,709
264 ($601)$167$435$49,275
Year 23 - 265 ($601)$165$436$48,839
266 ($601)$164$437$48,401
267 ($601)$162$439$47,962
268 ($601)$161$440$47,522
269 ($601)$159$442$47,080
270 ($601)$158$443$46,637
271 ($601)$156$445$46,192
272 ($601)$155$446$45,746
273 ($601)$153$448$45,298
274 ($601)$152$449$44,848
275 ($601)$150$451$44,398
276 ($601)$149$452$43,945
Year 24 - 277 ($601)$147$454$43,491
278 ($601)$146$455$43,036
279 ($601)$144$457$42,579
280 ($601)$143$458$42,121
281 ($601)$141$460$41,661
282 ($601)$140$462$41,199
283 ($601)$138$463$40,736
284 ($601)$136$465$40,271
285 ($601)$135$466$39,805
286 ($601)$133$468$39,337
287 ($601)$132$469$38,868
288 ($601)$130$471$38,397
Year 25 - 289 ($601)$129$472$37,925
290 ($601)$127$474$37,451
291 ($601)$125$476$36,975
292 ($601)$124$477$36,498
293 ($601)$122$479$36,019
294 ($601)$121$480$35,539
295 ($601)$119$482$35,057
296 ($601)$117$484$34,573
297 ($601)$116$485$34,088
298 ($601)$114$487$33,601
299 ($601)$113$489$33,112
300 ($601)$111$490$32,622
Year 26 - 301 ($601)$109$492$32,130
302 ($601)$108$493$31,637
303 ($601)$106$495$31,142
304 ($601)$104$497$30,645
305 ($601)$103$498$30,147
306 ($601)$101$500$29,647
307 ($601)$99$502$29,145
308 ($601)$98$503$28,641
309 ($601)$96$505$28,136
310 ($601)$94$507$27,629
311 ($601)$93$509$27,121
312 ($601)$91$510$26,611
Year 27 - 313 ($601)$89$512$26,099
314 ($601)$87$514$25,585
315 ($601)$86$515$25,070
316 ($601)$84$517$24,553
317 ($601)$82$519$24,034
318 ($601)$81$521$23,513
319 ($601)$79$522$22,991
320 ($601)$77$524$22,467
321 ($601)$75$526$21,941
322 ($601)$74$528$21,413
323 ($601)$72$529$20,884
324 ($601)$70$531$20,353
Year 28 - 325 ($601)$68$533$19,820
326 ($601)$66$535$19,285
327 ($601)$65$536$18,749
328 ($601)$63$538$18,211
329 ($601)$61$540$17,671
330 ($601)$59$542$17,129
331 ($601)$57$544$16,585
332 ($601)$56$546$16,039
333 ($601)$54$547$15,492
334 ($601)$52$549$14,943
335 ($601)$50$551$14,392
336 ($601)$48$553$13,839
Year 29 - 337 ($601)$46$555$13,284
338 ($601)$45$557$12,728
339 ($601)$43$558$12,169
340 ($601)$41$560$11,609
341 ($601)$39$562$11,047
342 ($601)$37$564$10,483
343 ($601)$35$566$9,917
344 ($601)$33$568$9,349
345 ($601)$31$570$8,779
346 ($601)$29$572$8,207
347 ($601)$27$574$7,634
348 ($601)$26$576$7,058
Year 30 - 349 ($601)$24$577$6,481
350 ($601)$22$579$5,902
351 ($601)$20$581$5,320
352 ($601)$18$583$4,737
353 ($601)$16$585$4,152
354 ($601)$14$587$3,565
355 ($601)$12$589$2,975
356 ($601)$10$591$2,384
357 ($601)$8$593$1,791
358 ($601)$6$595$1,196
359 ($601)$4$597$599
360 ($601)$2$599$0
TOTALS$90,790$125,600$216,390

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.