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

Mortgage Parameters


Less than 20% ($31,800) 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
$605 360 $90,627 $217,827

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $159,000
Down Payment $31,800$127,200
Year 1 - 1 ($605)$421$184$127,016
2 ($605)$420$185$126,831
3 ($605)$420$185$126,645
4 ($605)$419$186$126,459
5 ($605)$418$187$126,273
6 ($605)$418$187$126,085
7 ($605)$417$188$125,897
8 ($605)$417$189$125,709
9 ($605)$416$189$125,520
10 ($605)$415$190$125,330
11 ($605)$415$190$125,139
12 ($605)$414$191$124,948
Year 2 - 13 ($605)$413$192$124,757
14 ($605)$413$192$124,564
15 ($605)$412$193$124,371
16 ($605)$411$194$124,178
17 ($605)$411$194$123,983
18 ($605)$410$195$123,788
19 ($605)$410$196$123,593
20 ($605)$409$196$123,397
21 ($605)$408$197$123,200
22 ($605)$408$197$123,002
23 ($605)$407$198$122,804
24 ($605)$406$199$122,605
Year 3 - 25 ($605)$406$199$122,406
26 ($605)$405$200$122,206
27 ($605)$404$201$122,005
28 ($605)$404$201$121,804
29 ($605)$403$202$121,602
30 ($605)$402$203$121,399
31 ($605)$402$203$121,195
32 ($605)$401$204$120,991
33 ($605)$400$205$120,786
34 ($605)$400$205$120,581
35 ($605)$399$206$120,375
36 ($605)$398$207$120,168
Year 4 - 37 ($605)$398$208$119,960
38 ($605)$397$208$119,752
39 ($605)$396$209$119,543
40 ($605)$395$210$119,334
41 ($605)$395$210$119,124
42 ($605)$394$211$118,913
43 ($605)$393$212$118,701
44 ($605)$393$212$118,489
45 ($605)$392$213$118,275
46 ($605)$391$214$118,062
47 ($605)$391$214$117,847
48 ($605)$390$215$117,632
Year 5 - 49 ($605)$389$216$117,416
50 ($605)$388$217$117,199
51 ($605)$388$217$116,982
52 ($605)$387$218$116,764
53 ($605)$386$219$116,545
54 ($605)$386$220$116,326
55 ($605)$385$220$116,106
56 ($605)$384$221$115,885
57 ($605)$383$222$115,663
58 ($605)$383$222$115,440
59 ($605)$382$223$115,217
60 ($605)$381$224$114,993
Year 6 - 61 ($605)$380$225$114,769
62 ($605)$380$225$114,543
63 ($605)$379$226$114,317
64 ($605)$378$227$114,090
65 ($605)$377$228$113,863
66 ($605)$377$228$113,634
67 ($605)$376$229$113,405
68 ($605)$375$230$113,175
69 ($605)$374$231$112,945
70 ($605)$374$231$112,713
71 ($605)$373$232$112,481
72 ($605)$372$233$112,248
Year 7 - 73 ($605)$371$234$112,014
74 ($605)$371$234$111,780
75 ($605)$370$235$111,545
76 ($605)$369$236$111,309
77 ($605)$368$237$111,072
78 ($605)$367$238$110,834
79 ($605)$367$238$110,596
80 ($605)$366$239$110,357
81 ($605)$365$240$110,117
82 ($605)$364$241$109,876
83 ($605)$364$242$109,634
84 ($605)$363$242$109,392
Year 8 - 85 ($605)$362$243$109,149
86 ($605)$361$244$108,905
87 ($605)$360$245$108,660
88 ($605)$359$246$108,414
89 ($605)$359$246$108,168
90 ($605)$358$247$107,921
91 ($605)$357$248$107,673
92 ($605)$356$249$107,424
93 ($605)$355$250$107,174
94 ($605)$355$251$106,924
95 ($605)$354$251$106,672
96 ($605)$353$252$106,420
Year 9 - 97 ($605)$352$253$106,167
98 ($605)$351$254$105,913
99 ($605)$350$255$105,659
100 ($605)$350$256$105,403
101 ($605)$349$256$105,147
102 ($605)$348$257$104,890
103 ($605)$347$258$104,632
104 ($605)$346$259$104,373
105 ($605)$345$260$104,113
106 ($605)$344$261$103,852
107 ($605)$344$261$103,591
108 ($605)$343$262$103,328
Year 10 - 109 ($605)$342$263$103,065
110 ($605)$341$264$102,801
111 ($605)$340$265$102,536
112 ($605)$339$266$102,270
113 ($605)$338$267$102,003
114 ($605)$337$268$101,736
115 ($605)$337$268$101,467
116 ($605)$336$269$101,198
117 ($605)$335$270$100,928
118 ($605)$334$271$100,656
119 ($605)$333$272$100,384
120 ($605)$332$273$100,111
Year 11 - 121 ($605)$331$274$99,838
122 ($605)$330$275$99,563
123 ($605)$329$276$99,287
124 ($605)$328$277$99,011
125 ($605)$328$278$98,733
126 ($605)$327$278$98,455
127 ($605)$326$279$98,175
128 ($605)$325$280$97,895
129 ($605)$324$281$97,614
130 ($605)$323$282$97,332
131 ($605)$322$283$97,049
132 ($605)$321$284$96,765
Year 12 - 133 ($605)$320$285$96,480
134 ($605)$319$286$96,194
135 ($605)$318$287$95,907
136 ($605)$317$288$95,619
137 ($605)$316$289$95,330
138 ($605)$315$290$95,041
139 ($605)$314$291$94,750
140 ($605)$313$292$94,458
141 ($605)$312$293$94,166
142 ($605)$312$294$93,872
143 ($605)$311$295$93,578
144 ($605)$310$295$93,282
Year 13 - 145 ($605)$309$296$92,986
146 ($605)$308$297$92,688
147 ($605)$307$298$92,390
148 ($605)$306$299$92,091
149 ($605)$305$300$91,790
150 ($605)$304$301$91,489
151 ($605)$303$302$91,186
152 ($605)$302$303$90,883
153 ($605)$301$304$90,579
154 ($605)$300$305$90,273
155 ($605)$299$306$89,967
156 ($605)$298$307$89,659
Year 14 - 157 ($605)$297$308$89,351
158 ($605)$296$309$89,041
159 ($605)$295$310$88,731
160 ($605)$294$312$88,419
161 ($605)$293$313$88,107
162 ($605)$291$314$87,793
163 ($605)$290$315$87,479
164 ($605)$289$316$87,163
165 ($605)$288$317$86,846
166 ($605)$287$318$86,528
167 ($605)$286$319$86,210
168 ($605)$285$320$85,890
Year 15 - 169 ($605)$284$321$85,569
170 ($605)$283$322$85,247
171 ($605)$282$323$84,924
172 ($605)$281$324$84,600
173 ($605)$280$325$84,274
174 ($605)$279$326$83,948
175 ($605)$278$327$83,621
176 ($605)$277$328$83,292
177 ($605)$276$330$82,963
178 ($605)$274$331$82,632
179 ($605)$273$332$82,301
180 ($605)$272$333$81,968
Year 16 - 181 ($605)$271$334$81,634
182 ($605)$270$335$81,299
183 ($605)$269$336$80,963
184 ($605)$268$337$80,626
185 ($605)$267$338$80,287
186 ($605)$266$339$79,948
187 ($605)$264$341$79,607
188 ($605)$263$342$79,265
189 ($605)$262$343$78,923
190 ($605)$261$344$78,579
191 ($605)$260$345$78,234
192 ($605)$259$346$77,887
Year 17 - 193 ($605)$258$347$77,540
194 ($605)$257$349$77,191
195 ($605)$255$350$76,842
196 ($605)$254$351$76,491
197 ($605)$253$352$76,139
198 ($605)$252$353$75,786
199 ($605)$251$354$75,431
200 ($605)$250$356$75,076
201 ($605)$248$357$74,719
202 ($605)$247$358$74,361
203 ($605)$246$359$74,002
204 ($605)$245$360$73,642
Year 18 - 205 ($605)$244$361$73,280
206 ($605)$242$363$72,918
207 ($605)$241$364$72,554
208 ($605)$240$365$72,189
209 ($605)$239$366$71,823
210 ($605)$238$367$71,455
211 ($605)$236$369$71,086
212 ($605)$235$370$70,717
213 ($605)$234$371$70,345
214 ($605)$233$372$69,973
215 ($605)$231$374$69,600
216 ($605)$230$375$69,225
Year 19 - 217 ($605)$229$376$68,849
218 ($605)$228$377$68,471
219 ($605)$227$379$68,093
220 ($605)$225$380$67,713
221 ($605)$224$381$67,332
222 ($605)$223$382$66,950
223 ($605)$221$384$66,566
224 ($605)$220$385$66,181
225 ($605)$219$386$65,795
226 ($605)$218$387$65,408
227 ($605)$216$389$65,019
228 ($605)$215$390$64,629
Year 20 - 229 ($605)$214$391$64,238
230 ($605)$213$393$63,845
231 ($605)$211$394$63,451
232 ($605)$210$395$63,056
233 ($605)$209$396$62,660
234 ($605)$207$398$62,262
235 ($605)$206$399$61,863
236 ($605)$205$400$61,462
237 ($605)$203$402$61,061
238 ($605)$202$403$60,658
239 ($605)$201$404$60,253
240 ($605)$199$406$59,848
Year 21 - 241 ($605)$198$407$59,440
242 ($605)$197$408$59,032
243 ($605)$195$410$58,622
244 ($605)$194$411$58,211
245 ($605)$193$412$57,799
246 ($605)$191$414$57,385
247 ($605)$190$415$56,970
248 ($605)$188$417$56,553
249 ($605)$187$418$56,135
250 ($605)$186$419$55,716
251 ($605)$184$421$55,295
252 ($605)$183$422$54,873
Year 22 - 253 ($605)$182$424$54,449
254 ($605)$180$425$54,024
255 ($605)$179$426$53,598
256 ($605)$177$428$53,170
257 ($605)$176$429$52,741
258 ($605)$174$431$52,310
259 ($605)$173$432$51,878
260 ($605)$172$433$51,445
261 ($605)$170$435$51,010
262 ($605)$169$436$50,574
263 ($605)$167$438$50,136
264 ($605)$166$439$49,697
Year 23 - 265 ($605)$164$441$49,256
266 ($605)$163$442$48,814
267 ($605)$161$444$48,370
268 ($605)$160$445$47,925
269 ($605)$159$447$47,479
270 ($605)$157$448$47,031
271 ($605)$156$449$46,581
272 ($605)$154$451$46,130
273 ($605)$153$452$45,678
274 ($605)$151$454$45,224
275 ($605)$150$455$44,769
276 ($605)$148$457$44,312
Year 24 - 277 ($605)$147$458$43,853
278 ($605)$145$460$43,393
279 ($605)$144$462$42,932
280 ($605)$142$463$42,469
281 ($605)$141$465$42,004
282 ($605)$139$466$41,538
283 ($605)$137$468$41,070
284 ($605)$136$469$40,601
285 ($605)$134$471$40,130
286 ($605)$133$472$39,658
287 ($605)$131$474$39,184
288 ($605)$130$475$38,709
Year 25 - 289 ($605)$128$477$38,232
290 ($605)$126$479$37,753
291 ($605)$125$480$37,273
292 ($605)$123$482$36,791
293 ($605)$122$483$36,308
294 ($605)$120$485$35,823
295 ($605)$119$487$35,336
296 ($605)$117$488$34,848
297 ($605)$115$490$34,358
298 ($605)$114$491$33,867
299 ($605)$112$493$33,374
300 ($605)$110$495$32,879
Year 26 - 301 ($605)$109$496$32,383
302 ($605)$107$498$31,885
303 ($605)$105$500$31,385
304 ($605)$104$501$30,884
305 ($605)$102$503$30,381
306 ($605)$101$505$29,877
307 ($605)$99$506$29,370
308 ($605)$97$508$28,862
309 ($605)$95$510$28,353
310 ($605)$94$511$27,842
311 ($605)$92$513$27,329
312 ($605)$90$515$26,814
Year 27 - 313 ($605)$89$516$26,298
314 ($605)$87$518$25,780
315 ($605)$85$520$25,260
316 ($605)$84$522$24,738
317 ($605)$82$523$24,215
318 ($605)$80$525$23,690
319 ($605)$78$527$23,163
320 ($605)$77$528$22,635
321 ($605)$75$530$22,105
322 ($605)$73$532$21,573
323 ($605)$71$534$21,039
324 ($605)$70$535$20,504
Year 28 - 325 ($605)$68$537$19,966
326 ($605)$66$539$19,427
327 ($605)$64$541$18,887
328 ($605)$62$543$18,344
329 ($605)$61$544$17,800
330 ($605)$59$546$17,253
331 ($605)$57$548$16,705
332 ($605)$55$550$16,156
333 ($605)$53$552$15,604
334 ($605)$52$553$15,050
335 ($605)$50$555$14,495
336 ($605)$48$557$13,938
Year 29 - 337 ($605)$46$559$13,379
338 ($605)$44$561$12,818
339 ($605)$42$563$12,256
340 ($605)$41$565$11,691
341 ($605)$39$566$11,125
342 ($605)$37$568$10,556
343 ($605)$35$570$9,986
344 ($605)$33$572$9,414
345 ($605)$31$574$8,840
346 ($605)$29$576$8,265
347 ($605)$27$578$7,687
348 ($605)$25$580$7,107
Year 30 - 349 ($605)$24$582$6,526
350 ($605)$22$583$5,942
351 ($605)$20$585$5,357
352 ($605)$18$587$4,769
353 ($605)$16$589$4,180
354 ($605)$14$591$3,589
355 ($605)$12$593$2,996
356 ($605)$10$595$2,400
357 ($605)$8$597$1,803
358 ($605)$6$599$1,204
359 ($605)$4$601$603
360 ($605)$2$603$0
TOTALS$90,627$127,200$217,827

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.