« 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($31,600) 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
$591 360 $86,407 $212,807

Mortgage Providers

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


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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 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

$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | 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  $158,000
Down Payment $31,600$126,400
Year 1 - 1 ($591)$403$188$126,212
2 ($591)$403$188$126,024
3 ($591)$402$189$125,835
4 ($591)$402$190$125,646
5 ($591)$401$190$125,455
6 ($591)$400$191$125,265
7 ($591)$400$191$125,073
8 ($591)$399$192$124,881
9 ($591)$399$193$124,689
10 ($591)$398$193$124,496
11 ($591)$397$194$124,302
12 ($591)$397$194$124,108
Year 2 - 13 ($591)$396$195$123,913
14 ($591)$395$196$123,717
15 ($591)$395$196$123,521
16 ($591)$394$197$123,324
17 ($591)$394$198$123,126
18 ($591)$393$198$122,928
19 ($591)$392$199$122,729
20 ($591)$392$199$122,530
21 ($591)$391$200$122,330
22 ($591)$390$201$122,129
23 ($591)$390$201$121,928
24 ($591)$389$202$121,726
Year 3 - 25 ($591)$389$203$121,523
26 ($591)$388$203$121,320
27 ($591)$387$204$121,116
28 ($591)$387$205$120,911
29 ($591)$386$205$120,706
30 ($591)$385$206$120,500
31 ($591)$385$207$120,294
32 ($591)$384$207$120,087
33 ($591)$383$208$119,879
34 ($591)$383$209$119,670
35 ($591)$382$209$119,461
36 ($591)$381$210$119,251
Year 4 - 37 ($591)$381$211$119,041
38 ($591)$380$211$118,829
39 ($591)$379$212$118,618
40 ($591)$379$213$118,405
41 ($591)$378$213$118,192
42 ($591)$377$214$117,978
43 ($591)$377$215$117,763
44 ($591)$376$215$117,548
45 ($591)$375$216$117,332
46 ($591)$374$217$117,116
47 ($591)$374$217$116,898
48 ($591)$373$218$116,680
Year 5 - 49 ($591)$372$219$116,461
50 ($591)$372$219$116,242
51 ($591)$371$220$116,022
52 ($591)$370$221$115,801
53 ($591)$370$222$115,579
54 ($591)$369$222$115,357
55 ($591)$368$223$115,134
56 ($591)$367$224$114,911
57 ($591)$367$224$114,686
58 ($591)$366$225$114,461
59 ($591)$365$226$114,235
60 ($591)$365$227$114,009
Year 6 - 61 ($591)$364$227$113,782
62 ($591)$363$228$113,554
63 ($591)$362$229$113,325
64 ($591)$362$229$113,095
65 ($591)$361$230$112,865
66 ($591)$360$231$112,634
67 ($591)$359$232$112,403
68 ($591)$359$232$112,170
69 ($591)$358$233$111,937
70 ($591)$357$234$111,703
71 ($591)$357$235$111,469
72 ($591)$356$235$111,233
Year 7 - 73 ($591)$355$236$110,997
74 ($591)$354$237$110,760
75 ($591)$354$238$110,523
76 ($591)$353$238$110,284
77 ($591)$352$239$110,045
78 ($591)$351$240$109,805
79 ($591)$350$241$109,565
80 ($591)$350$241$109,323
81 ($591)$349$242$109,081
82 ($591)$348$243$108,838
83 ($591)$347$244$108,594
84 ($591)$347$245$108,350
Year 8 - 85 ($591)$346$245$108,105
86 ($591)$345$246$107,858
87 ($591)$344$247$107,612
88 ($591)$343$248$107,364
89 ($591)$343$248$107,115
90 ($591)$342$249$106,866
91 ($591)$341$250$106,616
92 ($591)$340$251$106,365
93 ($591)$339$252$106,114
94 ($591)$339$252$105,861
95 ($591)$338$253$105,608
96 ($591)$337$254$105,354
Year 9 - 97 ($591)$336$255$105,099
98 ($591)$335$256$104,843
99 ($591)$335$257$104,587
100 ($591)$334$257$104,329
101 ($591)$333$258$104,071
102 ($591)$332$259$103,812
103 ($591)$331$260$103,553
104 ($591)$331$261$103,292
105 ($591)$330$261$103,030
106 ($591)$329$262$102,768
107 ($591)$328$263$102,505
108 ($591)$327$264$102,241
Year 10 - 109 ($591)$326$265$101,976
110 ($591)$325$266$101,711
111 ($591)$325$267$101,444
112 ($591)$324$267$101,177
113 ($591)$323$268$100,909
114 ($591)$322$269$100,639
115 ($591)$321$270$100,370
116 ($591)$320$271$100,099
117 ($591)$319$272$99,827
118 ($591)$319$273$99,555
119 ($591)$318$273$99,281
120 ($591)$317$274$99,007
Year 11 - 121 ($591)$316$275$98,732
122 ($591)$315$276$98,456
123 ($591)$314$277$98,179
124 ($591)$313$278$97,901
125 ($591)$312$279$97,622
126 ($591)$312$280$97,343
127 ($591)$311$280$97,062
128 ($591)$310$281$96,781
129 ($591)$309$282$96,499
130 ($591)$308$283$96,216
131 ($591)$307$284$95,932
132 ($591)$306$285$95,647
Year 12 - 133 ($591)$305$286$95,361
134 ($591)$304$287$95,074
135 ($591)$303$288$94,786
136 ($591)$303$289$94,498
137 ($591)$302$290$94,208
138 ($591)$301$290$93,918
139 ($591)$300$291$93,626
140 ($591)$299$292$93,334
141 ($591)$298$293$93,041
142 ($591)$297$294$92,747
143 ($591)$296$295$92,452
144 ($591)$295$296$92,156
Year 13 - 145 ($591)$294$297$91,859
146 ($591)$293$298$91,561
147 ($591)$292$299$91,262
148 ($591)$291$300$90,962
149 ($591)$290$301$90,661
150 ($591)$289$302$90,359
151 ($591)$288$303$90,057
152 ($591)$287$304$89,753
153 ($591)$286$305$89,448
154 ($591)$285$306$89,143
155 ($591)$285$307$88,836
156 ($591)$284$308$88,528
Year 14 - 157 ($591)$283$309$88,220
158 ($591)$282$310$87,910
159 ($591)$281$311$87,600
160 ($591)$280$312$87,288
161 ($591)$279$313$86,976
162 ($591)$278$314$86,662
163 ($591)$277$315$86,348
164 ($591)$276$316$86,032
165 ($591)$275$317$85,715
166 ($591)$274$318$85,398
167 ($591)$273$319$85,079
168 ($591)$272$320$84,760
Year 15 - 169 ($591)$271$321$84,439
170 ($591)$270$322$84,117
171 ($591)$268$323$83,795
172 ($591)$267$324$83,471
173 ($591)$266$325$83,146
174 ($591)$265$326$82,821
175 ($591)$264$327$82,494
176 ($591)$263$328$82,166
177 ($591)$262$329$81,837
178 ($591)$261$330$81,507
179 ($591)$260$331$81,176
180 ($591)$259$332$80,844
Year 16 - 181 ($591)$258$333$80,511
182 ($591)$257$334$80,177
183 ($591)$256$335$79,842
184 ($591)$255$336$79,505
185 ($591)$254$337$79,168
186 ($591)$253$338$78,830
187 ($591)$252$340$78,490
188 ($591)$251$341$78,149
189 ($591)$249$342$77,808
190 ($591)$248$343$77,465
191 ($591)$247$344$77,121
192 ($591)$246$345$76,776
Year 17 - 193 ($591)$245$346$76,430
194 ($591)$244$347$76,083
195 ($591)$243$348$75,734
196 ($591)$242$349$75,385
197 ($591)$241$351$75,035
198 ($591)$239$352$74,683
199 ($591)$238$353$74,330
200 ($591)$237$354$73,976
201 ($591)$236$355$73,621
202 ($591)$235$356$73,265
203 ($591)$234$357$72,908
204 ($591)$233$358$72,549
Year 18 - 205 ($591)$232$360$72,190
206 ($591)$230$361$71,829
207 ($591)$229$362$71,467
208 ($591)$228$363$71,104
209 ($591)$227$364$70,740
210 ($591)$226$365$70,375
211 ($591)$225$367$70,008
212 ($591)$223$368$69,640
213 ($591)$222$369$69,271
214 ($591)$221$370$68,901
215 ($591)$220$371$68,530
216 ($591)$219$372$68,158
Year 19 - 217 ($591)$218$374$67,784
218 ($591)$216$375$67,409
219 ($591)$215$376$67,033
220 ($591)$214$377$66,656
221 ($591)$213$378$66,278
222 ($591)$212$380$65,898
223 ($591)$210$381$65,517
224 ($591)$209$382$65,135
225 ($591)$208$383$64,752
226 ($591)$207$384$64,368
227 ($591)$205$386$63,982
228 ($591)$204$387$63,595
Year 20 - 229 ($591)$203$388$63,207
230 ($591)$202$389$62,818
231 ($591)$200$391$62,427
232 ($591)$199$392$62,035
233 ($591)$198$393$61,642
234 ($591)$197$394$61,248
235 ($591)$195$396$60,852
236 ($591)$194$397$60,455
237 ($591)$193$398$60,057
238 ($591)$192$399$59,657
239 ($591)$190$401$59,257
240 ($591)$189$402$58,855
Year 21 - 241 ($591)$188$403$58,451
242 ($591)$187$405$58,047
243 ($591)$185$406$57,641
244 ($591)$184$407$57,234
245 ($591)$183$408$56,825
246 ($591)$181$410$56,416
247 ($591)$180$411$56,004
248 ($591)$179$412$55,592
249 ($591)$177$414$55,178
250 ($591)$176$415$54,763
251 ($591)$175$416$54,347
252 ($591)$173$418$53,929
Year 22 - 253 ($591)$172$419$53,510
254 ($591)$171$420$53,090
255 ($591)$169$422$52,668
256 ($591)$168$423$52,245
257 ($591)$167$424$51,821
258 ($591)$165$426$51,395
259 ($591)$164$427$50,968
260 ($591)$163$428$50,540
261 ($591)$161$430$50,110
262 ($591)$160$431$49,679
263 ($591)$159$433$49,246
264 ($591)$157$434$48,812
Year 23 - 265 ($591)$156$435$48,377
266 ($591)$154$437$47,940
267 ($591)$153$438$47,502
268 ($591)$152$440$47,062
269 ($591)$150$441$46,621
270 ($591)$149$442$46,179
271 ($591)$147$444$45,735
272 ($591)$146$445$45,290
273 ($591)$145$447$44,844
274 ($591)$143$448$44,396
275 ($591)$142$449$43,946
276 ($591)$140$451$43,495
Year 24 - 277 ($591)$139$452$43,043
278 ($591)$137$454$42,589
279 ($591)$136$455$42,134
280 ($591)$134$457$41,677
281 ($591)$133$458$41,219
282 ($591)$132$460$40,760
283 ($591)$130$461$40,299
284 ($591)$129$463$39,836
285 ($591)$127$464$39,372
286 ($591)$126$465$38,907
287 ($591)$124$467$38,440
288 ($591)$123$468$37,971
Year 25 - 289 ($591)$121$470$37,501
290 ($591)$120$471$37,030
291 ($591)$118$473$36,557
292 ($591)$117$474$36,082
293 ($591)$115$476$35,607
294 ($591)$114$477$35,129
295 ($591)$112$479$34,650
296 ($591)$111$481$34,169
297 ($591)$109$482$33,687
298 ($591)$108$484$33,204
299 ($591)$106$485$32,719
300 ($591)$104$487$32,232
Year 26 - 301 ($591)$103$488$31,744
302 ($591)$101$490$31,254
303 ($591)$100$491$30,762
304 ($591)$98$493$30,270
305 ($591)$97$495$29,775
306 ($591)$95$496$29,279
307 ($591)$93$498$28,781
308 ($591)$92$499$28,282
309 ($591)$90$501$27,781
310 ($591)$89$502$27,279
311 ($591)$87$504$26,775
312 ($591)$85$506$26,269
Year 27 - 313 ($591)$84$507$25,762
314 ($591)$82$509$25,253
315 ($591)$81$511$24,742
316 ($591)$79$512$24,230
317 ($591)$77$514$23,716
318 ($591)$76$515$23,201
319 ($591)$74$517$22,684
320 ($591)$72$519$22,165
321 ($591)$71$520$21,645
322 ($591)$69$522$21,123
323 ($591)$67$524$20,599
324 ($591)$66$525$20,073
Year 28 - 325 ($591)$64$527$19,546
326 ($591)$62$529$19,018
327 ($591)$61$530$18,487
328 ($591)$59$532$17,955
329 ($591)$57$534$17,421
330 ($591)$56$536$16,886
331 ($591)$54$537$16,348
332 ($591)$52$539$15,810
333 ($591)$50$541$15,269
334 ($591)$49$542$14,726
335 ($591)$47$544$14,182
336 ($591)$45$546$13,636
Year 29 - 337 ($591)$44$548$13,089
338 ($591)$42$549$12,539
339 ($591)$40$551$11,988
340 ($591)$38$553$11,436
341 ($591)$36$555$10,881
342 ($591)$35$556$10,324
343 ($591)$33$558$9,766
344 ($591)$31$560$9,206
345 ($591)$29$562$8,645
346 ($591)$28$564$8,081
347 ($591)$26$565$7,516
348 ($591)$24$567$6,949
Year 30 - 349 ($591)$22$569$6,380
350 ($591)$20$571$5,809
351 ($591)$19$573$5,236
352 ($591)$17$574$4,662
353 ($591)$15$576$4,086
354 ($591)$13$578$3,507
355 ($591)$11$580$2,928
356 ($591)$9$582$2,346
357 ($591)$7$584$1,762
358 ($591)$6$586$1,177
359 ($591)$4$587$589
360 ($591)$2$589$0
TOTALS$86,407$126,400$212,807

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.