« Back to all home prices

Mortgage Payment Schedule for a $159,000 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% ($31,800) 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
$609 360 $91,946 $219,146

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $159,000
Down Payment $31,800$127,200
Year 1 - 1 ($609)$426$183$127,017
2 ($609)$426$183$126,834
3 ($609)$425$184$126,650
4 ($609)$424$184$126,466
5 ($609)$424$185$126,281
6 ($609)$423$186$126,095
7 ($609)$422$186$125,909
8 ($609)$422$187$125,722
9 ($609)$421$188$125,534
10 ($609)$421$188$125,346
11 ($609)$420$189$125,157
12 ($609)$419$189$124,968
Year 2 - 13 ($609)$419$190$124,778
14 ($609)$418$191$124,587
15 ($609)$417$191$124,396
16 ($609)$417$192$124,204
17 ($609)$416$193$124,011
18 ($609)$415$193$123,818
19 ($609)$415$194$123,624
20 ($609)$414$195$123,429
21 ($609)$413$195$123,234
22 ($609)$413$196$123,038
23 ($609)$412$197$122,841
24 ($609)$412$197$122,644
Year 3 - 25 ($609)$411$198$122,446
26 ($609)$410$199$122,248
27 ($609)$410$199$122,048
28 ($609)$409$200$121,849
29 ($609)$408$201$121,648
30 ($609)$408$201$121,447
31 ($609)$407$202$121,245
32 ($609)$406$203$121,042
33 ($609)$405$203$120,839
34 ($609)$405$204$120,635
35 ($609)$404$205$120,431
36 ($609)$403$205$120,225
Year 4 - 37 ($609)$403$206$120,019
38 ($609)$402$207$119,813
39 ($609)$401$207$119,605
40 ($609)$401$208$119,397
41 ($609)$400$209$119,188
42 ($609)$399$209$118,979
43 ($609)$399$210$118,769
44 ($609)$398$211$118,558
45 ($609)$397$212$118,346
46 ($609)$396$212$118,134
47 ($609)$396$213$117,921
48 ($609)$395$214$117,707
Year 5 - 49 ($609)$394$214$117,493
50 ($609)$394$215$117,278
51 ($609)$393$216$117,062
52 ($609)$392$217$116,845
53 ($609)$391$217$116,628
54 ($609)$391$218$116,410
55 ($609)$390$219$116,191
56 ($609)$389$219$115,972
57 ($609)$389$220$115,751
58 ($609)$388$221$115,531
59 ($609)$387$222$115,309
60 ($609)$386$222$115,086
Year 6 - 61 ($609)$386$223$114,863
62 ($609)$385$224$114,639
63 ($609)$384$225$114,415
64 ($609)$383$225$114,189
65 ($609)$383$226$113,963
66 ($609)$382$227$113,736
67 ($609)$381$228$113,508
68 ($609)$380$228$113,280
69 ($609)$379$229$113,050
70 ($609)$379$230$112,820
71 ($609)$378$231$112,590
72 ($609)$377$232$112,358
Year 7 - 73 ($609)$376$232$112,126
74 ($609)$376$233$111,893
75 ($609)$375$234$111,659
76 ($609)$374$235$111,424
77 ($609)$373$235$111,189
78 ($609)$372$236$110,952
79 ($609)$372$237$110,715
80 ($609)$371$238$110,477
81 ($609)$370$239$110,239
82 ($609)$369$239$109,999
83 ($609)$368$240$109,759
84 ($609)$368$241$109,518
Year 8 - 85 ($609)$367$242$109,276
86 ($609)$366$243$109,033
87 ($609)$365$243$108,790
88 ($609)$364$244$108,546
89 ($609)$364$245$108,301
90 ($609)$363$246$108,055
91 ($609)$362$247$107,808
92 ($609)$361$248$107,560
93 ($609)$360$248$107,312
94 ($609)$359$249$107,063
95 ($609)$359$250$106,813
96 ($609)$358$251$106,562
Year 9 - 97 ($609)$357$252$106,310
98 ($609)$356$253$106,057
99 ($609)$355$253$105,804
100 ($609)$354$254$105,550
101 ($609)$354$255$105,294
102 ($609)$353$256$105,038
103 ($609)$352$257$104,782
104 ($609)$351$258$104,524
105 ($609)$350$259$104,265
106 ($609)$349$259$104,006
107 ($609)$348$260$103,745
108 ($609)$348$261$103,484
Year 10 - 109 ($609)$347$262$103,222
110 ($609)$346$263$102,959
111 ($609)$345$264$102,695
112 ($609)$344$265$102,431
113 ($609)$343$266$102,165
114 ($609)$342$266$101,899
115 ($609)$341$267$101,631
116 ($609)$340$268$101,363
117 ($609)$340$269$101,094
118 ($609)$339$270$100,824
119 ($609)$338$271$100,553
120 ($609)$337$272$100,281
Year 11 - 121 ($609)$336$273$100,008
122 ($609)$335$274$99,734
123 ($609)$334$275$99,460
124 ($609)$333$276$99,184
125 ($609)$332$276$98,908
126 ($609)$331$277$98,630
127 ($609)$330$278$98,352
128 ($609)$329$279$98,073
129 ($609)$329$280$97,793
130 ($609)$328$281$97,511
131 ($609)$327$282$97,229
132 ($609)$326$283$96,946
Year 12 - 133 ($609)$325$284$96,662
134 ($609)$324$285$96,377
135 ($609)$323$286$96,092
136 ($609)$322$287$95,805
137 ($609)$321$288$95,517
138 ($609)$320$289$95,228
139 ($609)$319$290$94,938
140 ($609)$318$291$94,648
141 ($609)$317$292$94,356
142 ($609)$316$293$94,063
143 ($609)$315$294$93,770
144 ($609)$314$295$93,475
Year 13 - 145 ($609)$313$296$93,180
146 ($609)$312$297$92,883
147 ($609)$311$298$92,585
148 ($609)$310$299$92,287
149 ($609)$309$300$91,987
150 ($609)$308$301$91,687
151 ($609)$307$302$91,385
152 ($609)$306$303$91,082
153 ($609)$305$304$90,779
154 ($609)$304$305$90,474
155 ($609)$303$306$90,169
156 ($609)$302$307$89,862
Year 14 - 157 ($609)$301$308$89,554
158 ($609)$300$309$89,245
159 ($609)$299$310$88,936
160 ($609)$298$311$88,625
161 ($609)$297$312$88,313
162 ($609)$296$313$88,000
163 ($609)$295$314$87,686
164 ($609)$294$315$87,371
165 ($609)$293$316$87,055
166 ($609)$292$317$86,738
167 ($609)$291$318$86,420
168 ($609)$290$319$86,101
Year 15 - 169 ($609)$288$320$85,780
170 ($609)$287$321$85,459
171 ($609)$286$322$85,137
172 ($609)$285$324$84,813
173 ($609)$284$325$84,488
174 ($609)$283$326$84,163
175 ($609)$282$327$83,836
176 ($609)$281$328$83,508
177 ($609)$280$329$83,179
178 ($609)$279$330$82,849
179 ($609)$278$331$82,518
180 ($609)$276$332$82,185
Year 16 - 181 ($609)$275$333$81,852
182 ($609)$274$335$81,517
183 ($609)$273$336$81,182
184 ($609)$272$337$80,845
185 ($609)$271$338$80,507
186 ($609)$270$339$80,168
187 ($609)$269$340$79,828
188 ($609)$267$341$79,487
189 ($609)$266$342$79,144
190 ($609)$265$344$78,801
191 ($609)$264$345$78,456
192 ($609)$263$346$78,110
Year 17 - 193 ($609)$262$347$77,763
194 ($609)$261$348$77,415
195 ($609)$259$349$77,065
196 ($609)$258$351$76,715
197 ($609)$257$352$76,363
198 ($609)$256$353$76,010
199 ($609)$255$354$75,656
200 ($609)$253$355$75,301
201 ($609)$252$356$74,944
202 ($609)$251$358$74,586
203 ($609)$250$359$74,227
204 ($609)$249$360$73,867
Year 18 - 205 ($609)$247$361$73,506
206 ($609)$246$362$73,144
207 ($609)$245$364$72,780
208 ($609)$244$365$72,415
209 ($609)$243$366$72,049
210 ($609)$241$367$71,681
211 ($609)$240$369$71,313
212 ($609)$239$370$70,943
213 ($609)$238$371$70,572
214 ($609)$236$372$70,200
215 ($609)$235$374$69,826
216 ($609)$234$375$69,451
Year 19 - 217 ($609)$233$376$69,075
218 ($609)$231$377$68,698
219 ($609)$230$379$68,319
220 ($609)$229$380$67,939
221 ($609)$228$381$67,558
222 ($609)$226$382$67,176
223 ($609)$225$384$66,792
224 ($609)$224$385$66,407
225 ($609)$222$386$66,021
226 ($609)$221$388$65,633
227 ($609)$220$389$65,244
228 ($609)$219$390$64,854
Year 20 - 229 ($609)$217$391$64,463
230 ($609)$216$393$64,070
231 ($609)$215$394$63,676
232 ($609)$213$395$63,280
233 ($609)$212$397$62,884
234 ($609)$211$398$62,486
235 ($609)$209$399$62,086
236 ($609)$208$401$61,685
237 ($609)$207$402$61,283
238 ($609)$205$403$60,880
239 ($609)$204$405$60,475
240 ($609)$203$406$60,069
Year 21 - 241 ($609)$201$408$59,661
242 ($609)$200$409$59,253
243 ($609)$198$410$58,842
244 ($609)$197$412$58,431
245 ($609)$196$413$58,018
246 ($609)$194$414$57,603
247 ($609)$193$416$57,188
248 ($609)$192$417$56,770
249 ($609)$190$419$56,352
250 ($609)$189$420$55,932
251 ($609)$187$421$55,510
252 ($609)$186$423$55,088
Year 22 - 253 ($609)$185$424$54,664
254 ($609)$183$426$54,238
255 ($609)$182$427$53,811
256 ($609)$180$428$53,382
257 ($609)$179$430$52,952
258 ($609)$177$431$52,521
259 ($609)$176$433$52,088
260 ($609)$174$434$51,654
261 ($609)$173$436$51,218
262 ($609)$172$437$50,781
263 ($609)$170$439$50,343
264 ($609)$169$440$49,903
Year 23 - 265 ($609)$167$442$49,461
266 ($609)$166$443$49,018
267 ($609)$164$445$48,573
268 ($609)$163$446$48,127
269 ($609)$161$448$47,680
270 ($609)$160$449$47,231
271 ($609)$158$451$46,780
272 ($609)$157$452$46,328
273 ($609)$155$454$45,875
274 ($609)$154$455$45,420
275 ($609)$152$457$44,963
276 ($609)$151$458$44,505
Year 24 - 277 ($609)$149$460$44,045
278 ($609)$148$461$43,584
279 ($609)$146$463$43,121
280 ($609)$144$464$42,657
281 ($609)$143$466$42,191
282 ($609)$141$467$41,724
283 ($609)$140$469$41,255
284 ($609)$138$471$40,784
285 ($609)$137$472$40,312
286 ($609)$135$474$39,839
287 ($609)$133$475$39,363
288 ($609)$132$477$38,886
Year 25 - 289 ($609)$130$478$38,408
290 ($609)$129$480$37,928
291 ($609)$127$482$37,446
292 ($609)$125$483$36,963
293 ($609)$124$485$36,478
294 ($609)$122$487$35,991
295 ($609)$121$488$35,503
296 ($609)$119$490$35,013
297 ($609)$117$491$34,522
298 ($609)$116$493$34,029
299 ($609)$114$495$33,534
300 ($609)$112$496$33,038
Year 26 - 301 ($609)$111$498$32,540
302 ($609)$109$500$32,040
303 ($609)$107$501$31,539
304 ($609)$106$503$31,036
305 ($609)$104$505$30,531
306 ($609)$102$506$30,024
307 ($609)$101$508$29,516
308 ($609)$99$510$29,006
309 ($609)$97$512$28,495
310 ($609)$95$513$27,981
311 ($609)$94$515$27,466
312 ($609)$92$517$26,950
Year 27 - 313 ($609)$90$518$26,431
314 ($609)$89$520$25,911
315 ($609)$87$522$25,389
316 ($609)$85$524$24,865
317 ($609)$83$525$24,340
318 ($609)$82$527$23,813
319 ($609)$80$529$23,284
320 ($609)$78$531$22,753
321 ($609)$76$533$22,221
322 ($609)$74$534$21,686
323 ($609)$73$536$21,150
324 ($609)$71$538$20,612
Year 28 - 325 ($609)$69$540$20,073
326 ($609)$67$541$19,531
327 ($609)$65$543$18,988
328 ($609)$64$545$18,443
329 ($609)$62$547$17,896
330 ($609)$60$549$17,347
331 ($609)$58$551$16,796
332 ($609)$56$552$16,244
333 ($609)$54$554$15,689
334 ($609)$53$556$15,133
335 ($609)$51$558$14,575
336 ($609)$49$560$14,015
Year 29 - 337 ($609)$47$562$13,454
338 ($609)$45$564$12,890
339 ($609)$43$566$12,324
340 ($609)$41$567$11,757
341 ($609)$39$569$11,188
342 ($609)$37$571$10,616
343 ($609)$36$573$10,043
344 ($609)$34$575$9,468
345 ($609)$32$577$8,891
346 ($609)$30$579$8,312
347 ($609)$28$581$7,731
348 ($609)$26$583$7,148
Year 30 - 349 ($609)$24$585$6,563
350 ($609)$22$587$5,977
351 ($609)$20$589$5,388
352 ($609)$18$591$4,797
353 ($609)$16$593$4,205
354 ($609)$14$595$3,610
355 ($609)$12$597$3,013
356 ($609)$10$599$2,415
357 ($609)$8$601$1,814
358 ($609)$6$603$1,211
359 ($609)$4$605$607
360 ($609)$2$607$0
TOTALS$91,946$127,200$219,146

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.