« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$601 360 $90,057 $216,457

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $158,000
Down Payment $31,600$126,400
Year 1 - 1 ($601)$418$183$126,217
2 ($601)$418$184$126,033
3 ($601)$417$184$125,849
4 ($601)$416$185$125,664
5 ($601)$416$186$125,478
6 ($601)$415$186$125,292
7 ($601)$415$187$125,106
8 ($601)$414$187$124,918
9 ($601)$413$188$124,730
10 ($601)$413$189$124,542
11 ($601)$412$189$124,352
12 ($601)$411$190$124,162
Year 2 - 13 ($601)$411$190$123,972
14 ($601)$410$191$123,781
15 ($601)$410$192$123,589
16 ($601)$409$192$123,397
17 ($601)$408$193$123,204
18 ($601)$408$194$123,010
19 ($601)$407$194$122,816
20 ($601)$406$195$122,621
21 ($601)$406$196$122,425
22 ($601)$405$196$122,229
23 ($601)$404$197$122,032
24 ($601)$404$198$121,834
Year 3 - 25 ($601)$403$198$121,636
26 ($601)$402$199$121,437
27 ($601)$402$200$121,238
28 ($601)$401$200$121,038
29 ($601)$400$201$120,837
30 ($601)$400$202$120,635
31 ($601)$399$202$120,433
32 ($601)$398$203$120,230
33 ($601)$398$204$120,027
34 ($601)$397$204$119,823
35 ($601)$396$205$119,618
36 ($601)$396$206$119,412
Year 4 - 37 ($601)$395$206$119,206
38 ($601)$394$207$118,999
39 ($601)$394$208$118,792
40 ($601)$393$208$118,583
41 ($601)$392$209$118,374
42 ($601)$392$210$118,165
43 ($601)$391$210$117,954
44 ($601)$390$211$117,743
45 ($601)$390$212$117,532
46 ($601)$389$212$117,319
47 ($601)$388$213$117,106
48 ($601)$387$214$116,892
Year 5 - 49 ($601)$387$215$116,678
50 ($601)$386$215$116,462
51 ($601)$385$216$116,246
52 ($601)$385$217$116,030
53 ($601)$384$217$115,812
54 ($601)$383$218$115,594
55 ($601)$382$219$115,375
56 ($601)$382$220$115,156
57 ($601)$381$220$114,935
58 ($601)$380$221$114,714
59 ($601)$380$222$114,493
60 ($601)$379$222$114,270
Year 6 - 61 ($601)$378$223$114,047
62 ($601)$377$224$113,823
63 ($601)$377$225$113,598
64 ($601)$376$225$113,373
65 ($601)$375$226$113,147
66 ($601)$374$227$112,920
67 ($601)$374$228$112,692
68 ($601)$373$228$112,464
69 ($601)$372$229$112,234
70 ($601)$371$230$112,004
71 ($601)$371$231$111,774
72 ($601)$370$231$111,542
Year 7 - 73 ($601)$369$232$111,310
74 ($601)$368$233$111,077
75 ($601)$367$234$110,843
76 ($601)$367$235$110,609
77 ($601)$366$235$110,373
78 ($601)$365$236$110,137
79 ($601)$364$237$109,900
80 ($601)$364$238$109,663
81 ($601)$363$238$109,424
82 ($601)$362$239$109,185
83 ($601)$361$240$108,945
84 ($601)$360$241$108,704
Year 8 - 85 ($601)$360$242$108,462
86 ($601)$359$242$108,220
87 ($601)$358$243$107,977
88 ($601)$357$244$107,733
89 ($601)$356$245$107,488
90 ($601)$356$246$107,242
91 ($601)$355$246$106,996
92 ($601)$354$247$106,748
93 ($601)$353$248$106,500
94 ($601)$352$249$106,251
95 ($601)$352$250$106,001
96 ($601)$351$251$105,751
Year 9 - 97 ($601)$350$251$105,499
98 ($601)$349$252$105,247
99 ($601)$348$253$104,994
100 ($601)$347$254$104,740
101 ($601)$347$255$104,485
102 ($601)$346$256$104,230
103 ($601)$345$256$103,973
104 ($601)$344$257$103,716
105 ($601)$343$258$103,458
106 ($601)$342$259$103,199
107 ($601)$341$260$102,939
108 ($601)$341$261$102,678
Year 10 - 109 ($601)$340$262$102,417
110 ($601)$339$262$102,154
111 ($601)$338$263$101,891
112 ($601)$337$264$101,627
113 ($601)$336$265$101,362
114 ($601)$335$266$101,096
115 ($601)$334$267$100,829
116 ($601)$334$268$100,561
117 ($601)$333$269$100,293
118 ($601)$332$269$100,023
119 ($601)$331$270$99,753
120 ($601)$330$271$99,482
Year 11 - 121 ($601)$329$272$99,210
122 ($601)$328$273$98,937
123 ($601)$327$274$98,663
124 ($601)$326$275$98,388
125 ($601)$325$276$98,112
126 ($601)$325$277$97,835
127 ($601)$324$278$97,558
128 ($601)$323$279$97,279
129 ($601)$322$279$97,000
130 ($601)$321$280$96,719
131 ($601)$320$281$96,438
132 ($601)$319$282$96,156
Year 12 - 133 ($601)$318$283$95,873
134 ($601)$317$284$95,589
135 ($601)$316$285$95,304
136 ($601)$315$286$95,018
137 ($601)$314$287$94,731
138 ($601)$313$288$94,443
139 ($601)$312$289$94,154
140 ($601)$311$290$93,864
141 ($601)$311$291$93,574
142 ($601)$310$292$93,282
143 ($601)$309$293$92,989
144 ($601)$308$294$92,696
Year 13 - 145 ($601)$307$295$92,401
146 ($601)$306$296$92,105
147 ($601)$305$297$91,809
148 ($601)$304$298$91,511
149 ($601)$303$299$91,213
150 ($601)$302$300$90,913
151 ($601)$301$300$90,613
152 ($601)$300$301$90,311
153 ($601)$299$302$90,009
154 ($601)$298$303$89,705
155 ($601)$297$304$89,401
156 ($601)$296$306$89,095
Year 14 - 157 ($601)$295$307$88,789
158 ($601)$294$308$88,481
159 ($601)$293$309$88,173
160 ($601)$292$310$87,863
161 ($601)$291$311$87,553
162 ($601)$290$312$87,241
163 ($601)$289$313$86,928
164 ($601)$288$314$86,615
165 ($601)$287$315$86,300
166 ($601)$286$316$85,984
167 ($601)$284$317$85,667
168 ($601)$283$318$85,350
Year 15 - 169 ($601)$282$319$85,031
170 ($601)$281$320$84,711
171 ($601)$280$321$84,390
172 ($601)$279$322$84,068
173 ($601)$278$323$83,744
174 ($601)$277$324$83,420
175 ($601)$276$325$83,095
176 ($601)$275$326$82,769
177 ($601)$274$327$82,441
178 ($601)$273$329$82,113
179 ($601)$272$330$81,783
180 ($601)$271$331$81,452
Year 16 - 181 ($601)$269$332$81,120
182 ($601)$268$333$80,788
183 ($601)$267$334$80,454
184 ($601)$266$335$80,118
185 ($601)$265$336$79,782
186 ($601)$264$337$79,445
187 ($601)$263$338$79,107
188 ($601)$262$340$78,767
189 ($601)$261$341$78,426
190 ($601)$259$342$78,084
191 ($601)$258$343$77,742
192 ($601)$257$344$77,397
Year 17 - 193 ($601)$256$345$77,052
194 ($601)$255$346$76,706
195 ($601)$254$348$76,358
196 ($601)$253$349$76,010
197 ($601)$251$350$75,660
198 ($601)$250$351$75,309
199 ($601)$249$352$74,957
200 ($601)$248$353$74,604
201 ($601)$247$354$74,249
202 ($601)$246$356$73,893
203 ($601)$244$357$73,537
204 ($601)$243$358$73,179
Year 18 - 205 ($601)$242$359$72,820
206 ($601)$241$360$72,459
207 ($601)$240$362$72,098
208 ($601)$239$363$71,735
209 ($601)$237$364$71,371
210 ($601)$236$365$71,006
211 ($601)$235$366$70,639
212 ($601)$234$368$70,272
213 ($601)$232$369$69,903
214 ($601)$231$370$69,533
215 ($601)$230$371$69,162
216 ($601)$229$372$68,789
Year 19 - 217 ($601)$228$374$68,416
218 ($601)$226$375$68,041
219 ($601)$225$376$67,665
220 ($601)$224$377$67,287
221 ($601)$223$379$66,909
222 ($601)$221$380$66,529
223 ($601)$220$381$66,147
224 ($601)$219$382$65,765
225 ($601)$218$384$65,381
226 ($601)$216$385$64,996
227 ($601)$215$386$64,610
228 ($601)$214$388$64,223
Year 20 - 229 ($601)$212$389$63,834
230 ($601)$211$390$63,444
231 ($601)$210$391$63,052
232 ($601)$209$393$62,660
233 ($601)$207$394$62,266
234 ($601)$206$395$61,870
235 ($601)$205$397$61,474
236 ($601)$203$398$61,076
237 ($601)$202$399$60,677
238 ($601)$201$401$60,276
239 ($601)$199$402$59,874
240 ($601)$198$403$59,471
Year 21 - 241 ($601)$197$405$59,067
242 ($601)$195$406$58,661
243 ($601)$194$407$58,254
244 ($601)$193$409$57,845
245 ($601)$191$410$57,435
246 ($601)$190$411$57,024
247 ($601)$189$413$56,611
248 ($601)$187$414$56,197
249 ($601)$186$415$55,782
250 ($601)$185$417$55,365
251 ($601)$183$418$54,947
252 ($601)$182$419$54,528
Year 22 - 253 ($601)$180$421$54,107
254 ($601)$179$422$53,684
255 ($601)$178$424$53,261
256 ($601)$176$425$52,836
257 ($601)$175$426$52,409
258 ($601)$173$428$51,981
259 ($601)$172$429$51,552
260 ($601)$171$431$51,121
261 ($601)$169$432$50,689
262 ($601)$168$434$50,256
263 ($601)$166$435$49,821
264 ($601)$165$436$49,384
Year 23 - 265 ($601)$163$438$48,946
266 ($601)$162$439$48,507
267 ($601)$160$441$48,066
268 ($601)$159$442$47,624
269 ($601)$158$444$47,180
270 ($601)$156$445$46,735
271 ($601)$155$447$46,288
272 ($601)$153$448$45,840
273 ($601)$152$450$45,391
274 ($601)$150$451$44,940
275 ($601)$149$453$44,487
276 ($601)$147$454$44,033
Year 24 - 277 ($601)$146$456$43,577
278 ($601)$144$457$43,120
279 ($601)$143$459$42,662
280 ($601)$141$460$42,201
281 ($601)$140$462$41,740
282 ($601)$138$463$41,277
283 ($601)$137$465$40,812
284 ($601)$135$466$40,346
285 ($601)$133$468$39,878
286 ($601)$132$469$39,409
287 ($601)$130$471$38,938
288 ($601)$129$472$38,465
Year 25 - 289 ($601)$127$474$37,991
290 ($601)$126$476$37,516
291 ($601)$124$477$37,038
292 ($601)$123$479$36,560
293 ($601)$121$480$36,079
294 ($601)$119$482$35,597
295 ($601)$118$484$35,114
296 ($601)$116$485$34,629
297 ($601)$115$487$34,142
298 ($601)$113$488$33,654
299 ($601)$111$490$33,164
300 ($601)$110$492$32,672
Year 26 - 301 ($601)$108$493$32,179
302 ($601)$106$495$31,684
303 ($601)$105$496$31,188
304 ($601)$103$498$30,690
305 ($601)$102$500$30,190
306 ($601)$100$501$29,689
307 ($601)$98$503$29,186
308 ($601)$97$505$28,681
309 ($601)$95$506$28,175
310 ($601)$93$508$27,666
311 ($601)$92$510$27,157
312 ($601)$90$511$26,645
Year 27 - 313 ($601)$88$513$26,132
314 ($601)$86$515$25,617
315 ($601)$85$517$25,101
316 ($601)$83$518$24,583
317 ($601)$81$520$24,063
318 ($601)$80$522$23,541
319 ($601)$78$523$23,018
320 ($601)$76$525$22,493
321 ($601)$74$527$21,966
322 ($601)$73$529$21,437
323 ($601)$71$530$20,907
324 ($601)$69$532$20,375
Year 28 - 325 ($601)$67$534$19,841
326 ($601)$66$536$19,305
327 ($601)$64$537$18,768
328 ($601)$62$539$18,229
329 ($601)$60$541$17,688
330 ($601)$59$543$17,145
331 ($601)$57$545$16,600
332 ($601)$55$546$16,054
333 ($601)$53$548$15,506
334 ($601)$51$550$14,956
335 ($601)$49$552$14,404
336 ($601)$48$554$13,850
Year 29 - 337 ($601)$46$555$13,295
338 ($601)$44$557$12,738
339 ($601)$42$559$12,179
340 ($601)$40$561$11,618
341 ($601)$38$563$11,055
342 ($601)$37$565$10,490
343 ($601)$35$567$9,923
344 ($601)$33$568$9,355
345 ($601)$31$570$8,785
346 ($601)$29$572$8,213
347 ($601)$27$574$7,638
348 ($601)$25$576$7,062
Year 30 - 349 ($601)$23$578$6,485
350 ($601)$21$580$5,905
351 ($601)$20$582$5,323
352 ($601)$18$584$4,739
353 ($601)$16$586$4,154
354 ($601)$14$588$3,566
355 ($601)$12$589$2,977
356 ($601)$10$591$2,385
357 ($601)$8$593$1,792
358 ($601)$6$595$1,197
359 ($601)$4$597$599
360 ($601)$2$599$0
TOTALS$90,057$126,400$216,457

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.