« Back to all home prices

Mortgage Payment Schedule for a $158,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($31,600) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$598 360 $89,011 $215,411

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

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

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 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
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  $158,000
Down Payment $31,600$126,400
Year 1 - 1 ($598)$414$184$126,216
2 ($598)$413$185$126,031
3 ($598)$413$186$125,845
4 ($598)$412$186$125,659
5 ($598)$412$187$125,472
6 ($598)$411$187$125,284
7 ($598)$410$188$125,096
8 ($598)$410$189$124,908
9 ($598)$409$189$124,718
10 ($598)$408$190$124,529
11 ($598)$408$191$124,338
12 ($598)$407$191$124,147
Year 2 - 13 ($598)$407$192$123,955
14 ($598)$406$192$123,763
15 ($598)$405$193$123,570
16 ($598)$405$194$123,376
17 ($598)$404$194$123,182
18 ($598)$403$195$122,987
19 ($598)$403$196$122,791
20 ($598)$402$196$122,595
21 ($598)$401$197$122,398
22 ($598)$401$198$122,201
23 ($598)$400$198$122,002
24 ($598)$400$199$121,804
Year 3 - 25 ($598)$399$199$121,604
26 ($598)$398$200$121,404
27 ($598)$398$201$121,203
28 ($598)$397$201$121,002
29 ($598)$396$202$120,800
30 ($598)$396$203$120,597
31 ($598)$395$203$120,394
32 ($598)$394$204$120,190
33 ($598)$394$205$119,985
34 ($598)$393$205$119,779
35 ($598)$392$206$119,573
36 ($598)$392$207$119,367
Year 4 - 37 ($598)$391$207$119,159
38 ($598)$390$208$118,951
39 ($598)$390$209$118,742
40 ($598)$389$209$118,533
41 ($598)$388$210$118,323
42 ($598)$388$211$118,112
43 ($598)$387$212$117,900
44 ($598)$386$212$117,688
45 ($598)$385$213$117,475
46 ($598)$385$214$117,261
47 ($598)$384$214$117,047
48 ($598)$383$215$116,832
Year 5 - 49 ($598)$383$216$116,616
50 ($598)$382$216$116,400
51 ($598)$381$217$116,183
52 ($598)$380$218$115,965
53 ($598)$380$219$115,746
54 ($598)$379$219$115,527
55 ($598)$378$220$115,307
56 ($598)$378$221$115,086
57 ($598)$377$221$114,865
58 ($598)$376$222$114,642
59 ($598)$375$223$114,420
60 ($598)$375$224$114,196
Year 6 - 61 ($598)$374$224$113,972
62 ($598)$373$225$113,746
63 ($598)$373$226$113,521
64 ($598)$372$227$113,294
65 ($598)$371$227$113,067
66 ($598)$370$228$112,839
67 ($598)$370$229$112,610
68 ($598)$369$230$112,380
69 ($598)$368$230$112,150
70 ($598)$367$231$111,919
71 ($598)$367$232$111,687
72 ($598)$366$233$111,454
Year 7 - 73 ($598)$365$233$111,221
74 ($598)$364$234$110,987
75 ($598)$363$235$110,752
76 ($598)$363$236$110,516
77 ($598)$362$236$110,280
78 ($598)$361$237$110,043
79 ($598)$360$238$109,805
80 ($598)$360$239$109,566
81 ($598)$359$240$109,327
82 ($598)$358$240$109,086
83 ($598)$357$241$108,845
84 ($598)$356$242$108,603
Year 8 - 85 ($598)$356$243$108,361
86 ($598)$355$243$108,117
87 ($598)$354$244$107,873
88 ($598)$353$245$107,628
89 ($598)$352$246$107,382
90 ($598)$352$247$107,135
91 ($598)$351$247$106,888
92 ($598)$350$248$106,639
93 ($598)$349$249$106,390
94 ($598)$348$250$106,140
95 ($598)$348$251$105,890
96 ($598)$347$252$105,638
Year 9 - 97 ($598)$346$252$105,386
98 ($598)$345$253$105,132
99 ($598)$344$254$104,878
100 ($598)$343$255$104,623
101 ($598)$343$256$104,368
102 ($598)$342$257$104,111
103 ($598)$341$257$103,854
104 ($598)$340$258$103,595
105 ($598)$339$259$103,336
106 ($598)$338$260$103,076
107 ($598)$338$261$102,816
108 ($598)$337$262$102,554
Year 10 - 109 ($598)$336$262$102,292
110 ($598)$335$263$102,028
111 ($598)$334$264$101,764
112 ($598)$333$265$101,499
113 ($598)$332$266$101,233
114 ($598)$332$267$100,966
115 ($598)$331$268$100,698
116 ($598)$330$269$100,430
117 ($598)$329$269$100,160
118 ($598)$328$270$99,890
119 ($598)$327$271$99,619
120 ($598)$326$272$99,347
Year 11 - 121 ($598)$325$273$99,074
122 ($598)$324$274$98,800
123 ($598)$324$275$98,525
124 ($598)$323$276$98,249
125 ($598)$322$277$97,973
126 ($598)$321$278$97,695
127 ($598)$320$278$97,417
128 ($598)$319$279$97,137
129 ($598)$318$280$96,857
130 ($598)$317$281$96,576
131 ($598)$316$282$96,294
132 ($598)$315$283$96,011
Year 12 - 133 ($598)$314$284$95,727
134 ($598)$314$285$95,442
135 ($598)$313$286$95,156
136 ($598)$312$287$94,870
137 ($598)$311$288$94,582
138 ($598)$310$289$94,293
139 ($598)$309$290$94,004
140 ($598)$308$291$93,713
141 ($598)$307$291$93,422
142 ($598)$306$292$93,129
143 ($598)$305$293$92,836
144 ($598)$304$294$92,542
Year 13 - 145 ($598)$303$295$92,247
146 ($598)$302$296$91,950
147 ($598)$301$297$91,653
148 ($598)$300$298$91,355
149 ($598)$299$299$91,056
150 ($598)$298$300$90,755
151 ($598)$297$301$90,454
152 ($598)$296$302$90,152
153 ($598)$295$303$89,849
154 ($598)$294$304$89,545
155 ($598)$293$305$89,240
156 ($598)$292$306$88,934
Year 14 - 157 ($598)$291$307$88,627
158 ($598)$290$308$88,319
159 ($598)$289$309$88,009
160 ($598)$288$310$87,699
161 ($598)$287$311$87,388
162 ($598)$286$312$87,076
163 ($598)$285$313$86,763
164 ($598)$284$314$86,449
165 ($598)$283$315$86,133
166 ($598)$282$316$85,817
167 ($598)$281$317$85,500
168 ($598)$280$318$85,181
Year 15 - 169 ($598)$279$319$84,862
170 ($598)$278$320$84,542
171 ($598)$277$321$84,220
172 ($598)$276$323$83,898
173 ($598)$275$324$83,574
174 ($598)$274$325$83,249
175 ($598)$273$326$82,924
176 ($598)$272$327$82,597
177 ($598)$271$328$82,269
178 ($598)$269$329$81,940
179 ($598)$268$330$81,610
180 ($598)$267$331$81,279
Year 16 - 181 ($598)$266$332$80,947
182 ($598)$265$333$80,613
183 ($598)$264$334$80,279
184 ($598)$263$335$79,944
185 ($598)$262$337$79,607
186 ($598)$261$338$79,269
187 ($598)$260$339$78,931
188 ($598)$258$340$78,591
189 ($598)$257$341$78,250
190 ($598)$256$342$77,908
191 ($598)$255$343$77,565
192 ($598)$254$344$77,220
Year 17 - 193 ($598)$253$345$76,875
194 ($598)$252$347$76,528
195 ($598)$251$348$76,180
196 ($598)$249$349$75,832
197 ($598)$248$350$75,482
198 ($598)$247$351$75,130
199 ($598)$246$352$74,778
200 ($598)$245$353$74,425
201 ($598)$244$355$74,070
202 ($598)$243$356$73,714
203 ($598)$241$357$73,357
204 ($598)$240$358$72,999
Year 18 - 205 ($598)$239$359$72,640
206 ($598)$238$360$72,279
207 ($598)$237$362$71,918
208 ($598)$236$363$71,555
209 ($598)$234$364$71,191
210 ($598)$233$365$70,826
211 ($598)$232$366$70,459
212 ($598)$231$368$70,092
213 ($598)$230$369$69,723
214 ($598)$228$370$69,353
215 ($598)$227$371$68,982
216 ($598)$226$372$68,609
Year 19 - 217 ($598)$225$374$68,235
218 ($598)$223$375$67,861
219 ($598)$222$376$67,484
220 ($598)$221$377$67,107
221 ($598)$220$379$66,729
222 ($598)$219$380$66,349
223 ($598)$217$381$65,968
224 ($598)$216$382$65,585
225 ($598)$215$384$65,202
226 ($598)$214$385$64,817
227 ($598)$212$386$64,431
228 ($598)$211$387$64,043
Year 20 - 229 ($598)$210$389$63,655
230 ($598)$208$390$63,265
231 ($598)$207$391$62,874
232 ($598)$206$392$62,481
233 ($598)$205$394$62,088
234 ($598)$203$395$61,693
235 ($598)$202$396$61,296
236 ($598)$201$398$60,899
237 ($598)$199$399$60,500
238 ($598)$198$400$60,099
239 ($598)$197$402$59,698
240 ($598)$196$403$59,295
Year 21 - 241 ($598)$194$404$58,891
242 ($598)$193$405$58,485
243 ($598)$192$407$58,079
244 ($598)$190$408$57,670
245 ($598)$189$409$57,261
246 ($598)$188$411$56,850
247 ($598)$186$412$56,438
248 ($598)$185$414$56,024
249 ($598)$183$415$55,610
250 ($598)$182$416$55,193
251 ($598)$181$418$54,776
252 ($598)$179$419$54,357
Year 22 - 253 ($598)$178$420$53,936
254 ($598)$177$422$53,515
255 ($598)$175$423$53,092
256 ($598)$174$424$52,667
257 ($598)$172$426$52,241
258 ($598)$171$427$51,814
259 ($598)$170$429$51,385
260 ($598)$168$430$50,955
261 ($598)$167$431$50,524
262 ($598)$165$433$50,091
263 ($598)$164$434$49,656
264 ($598)$163$436$49,221
Year 23 - 265 ($598)$161$437$48,784
266 ($598)$160$439$48,345
267 ($598)$158$440$47,905
268 ($598)$157$441$47,463
269 ($598)$155$443$47,021
270 ($598)$154$444$46,576
271 ($598)$153$446$46,130
272 ($598)$151$447$45,683
273 ($598)$150$449$45,234
274 ($598)$148$450$44,784
275 ($598)$147$452$44,332
276 ($598)$145$453$43,879
Year 24 - 277 ($598)$144$455$43,425
278 ($598)$142$456$42,968
279 ($598)$141$458$42,511
280 ($598)$139$459$42,052
281 ($598)$138$461$41,591
282 ($598)$136$462$41,129
283 ($598)$135$464$40,665
284 ($598)$133$465$40,200
285 ($598)$132$467$39,733
286 ($598)$130$468$39,265
287 ($598)$129$470$38,795
288 ($598)$127$471$38,324
Year 25 - 289 ($598)$126$473$37,851
290 ($598)$124$474$37,377
291 ($598)$122$476$36,901
292 ($598)$121$478$36,423
293 ($598)$119$479$35,944
294 ($598)$118$481$35,463
295 ($598)$116$482$34,981
296 ($598)$115$484$34,497
297 ($598)$113$485$34,012
298 ($598)$111$487$33,525
299 ($598)$110$489$33,037
300 ($598)$108$490$32,546
Year 26 - 301 ($598)$107$492$32,055
302 ($598)$105$493$31,561
303 ($598)$103$495$31,066
304 ($598)$102$497$30,570
305 ($598)$100$498$30,071
306 ($598)$98$500$29,571
307 ($598)$97$502$29,070
308 ($598)$95$503$28,567
309 ($598)$94$505$28,062
310 ($598)$92$506$27,556
311 ($598)$90$508$27,047
312 ($598)$89$510$26,538
Year 27 - 313 ($598)$87$511$26,026
314 ($598)$85$513$25,513
315 ($598)$84$515$24,998
316 ($598)$82$516$24,482
317 ($598)$80$518$23,964
318 ($598)$78$520$23,444
319 ($598)$77$522$22,922
320 ($598)$75$523$22,399
321 ($598)$73$525$21,874
322 ($598)$72$527$21,347
323 ($598)$70$528$20,819
324 ($598)$68$530$20,288
Year 28 - 325 ($598)$66$532$19,756
326 ($598)$65$534$19,223
327 ($598)$63$535$18,687
328 ($598)$61$537$18,150
329 ($598)$59$539$17,611
330 ($598)$58$541$17,071
331 ($598)$56$542$16,528
332 ($598)$54$544$15,984
333 ($598)$52$546$15,438
334 ($598)$51$548$14,890
335 ($598)$49$550$14,341
336 ($598)$47$551$13,789
Year 29 - 337 ($598)$45$553$13,236
338 ($598)$43$555$12,681
339 ($598)$42$557$12,124
340 ($598)$40$559$11,565
341 ($598)$38$560$11,005
342 ($598)$36$562$10,443
343 ($598)$34$564$9,878
344 ($598)$32$566$9,312
345 ($598)$30$568$8,745
346 ($598)$29$570$8,175
347 ($598)$27$572$7,603
348 ($598)$25$573$7,030
Year 30 - 349 ($598)$23$575$6,454
350 ($598)$21$577$5,877
351 ($598)$19$579$5,298
352 ($598)$17$581$4,717
353 ($598)$15$583$4,134
354 ($598)$14$585$3,549
355 ($598)$12$587$2,963
356 ($598)$10$589$2,374
357 ($598)$8$591$1,783
358 ($598)$6$593$1,191
359 ($598)$4$594$596
360 ($598)$2$596$0
TOTALS$89,011$126,400$215,411

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.