« Back to all home prices

Mortgage Payment Schedule for a $165,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($33,000) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$659 360 $105,401 $237,401

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $165,000
Down Payment $33,000$132,000
Year 1 - 1 ($659)$482$178$131,822
2 ($659)$481$178$131,644
3 ($659)$481$179$131,465
4 ($659)$480$180$131,286
5 ($659)$479$180$131,105
6 ($659)$479$181$130,924
7 ($659)$478$182$130,743
8 ($659)$477$182$130,561
9 ($659)$477$183$130,378
10 ($659)$476$184$130,194
11 ($659)$475$184$130,010
12 ($659)$475$185$129,825
Year 2 - 13 ($659)$474$186$129,639
14 ($659)$473$186$129,453
15 ($659)$473$187$129,266
16 ($659)$472$188$129,079
17 ($659)$471$188$128,890
18 ($659)$470$189$128,701
19 ($659)$470$190$128,512
20 ($659)$469$190$128,321
21 ($659)$468$191$128,130
22 ($659)$468$192$127,938
23 ($659)$467$192$127,746
24 ($659)$466$193$127,553
Year 3 - 25 ($659)$466$194$127,359
26 ($659)$465$195$127,164
27 ($659)$464$195$126,969
28 ($659)$463$196$126,773
29 ($659)$463$197$126,576
30 ($659)$462$197$126,379
31 ($659)$461$198$126,181
32 ($659)$461$199$125,982
33 ($659)$460$200$125,782
34 ($659)$459$200$125,582
35 ($659)$458$201$125,381
36 ($659)$458$202$125,179
Year 4 - 37 ($659)$457$203$124,976
38 ($659)$456$203$124,773
39 ($659)$455$204$124,569
40 ($659)$455$205$124,364
41 ($659)$454$206$124,159
42 ($659)$453$206$123,952
43 ($659)$452$207$123,745
44 ($659)$452$208$123,538
45 ($659)$451$209$123,329
46 ($659)$450$209$123,120
47 ($659)$449$210$122,910
48 ($659)$449$211$122,699
Year 5 - 49 ($659)$448$212$122,487
50 ($659)$447$212$122,275
51 ($659)$446$213$122,062
52 ($659)$446$214$121,848
53 ($659)$445$215$121,633
54 ($659)$444$215$121,418
55 ($659)$443$216$121,201
56 ($659)$442$217$120,984
57 ($659)$442$218$120,767
58 ($659)$441$219$120,548
59 ($659)$440$219$120,328
60 ($659)$439$220$120,108
Year 6 - 61 ($659)$438$221$119,887
62 ($659)$438$222$119,665
63 ($659)$437$223$119,443
64 ($659)$436$223$119,219
65 ($659)$435$224$118,995
66 ($659)$434$225$118,770
67 ($659)$434$226$118,544
68 ($659)$433$227$118,317
69 ($659)$432$228$118,089
70 ($659)$431$228$117,861
71 ($659)$430$229$117,632
72 ($659)$429$230$117,402
Year 7 - 73 ($659)$429$231$117,171
74 ($659)$428$232$116,939
75 ($659)$427$233$116,706
76 ($659)$426$233$116,473
77 ($659)$425$234$116,239
78 ($659)$424$235$116,003
79 ($659)$423$236$115,767
80 ($659)$423$237$115,530
81 ($659)$422$238$115,293
82 ($659)$421$239$115,054
83 ($659)$420$239$114,815
84 ($659)$419$240$114,574
Year 8 - 85 ($659)$418$241$114,333
86 ($659)$417$242$114,091
87 ($659)$416$243$113,848
88 ($659)$416$244$113,604
89 ($659)$415$245$113,359
90 ($659)$414$246$113,113
91 ($659)$413$247$112,867
92 ($659)$412$247$112,619
93 ($659)$411$248$112,371
94 ($659)$410$249$112,122
95 ($659)$409$250$111,871
96 ($659)$408$251$111,620
Year 9 - 97 ($659)$407$252$111,368
98 ($659)$406$253$111,115
99 ($659)$406$254$110,862
100 ($659)$405$255$110,607
101 ($659)$404$256$110,351
102 ($659)$403$257$110,094
103 ($659)$402$258$109,837
104 ($659)$401$259$109,578
105 ($659)$400$259$109,319
106 ($659)$399$260$109,058
107 ($659)$398$261$108,797
108 ($659)$397$262$108,535
Year 10 - 109 ($659)$396$263$108,271
110 ($659)$395$264$108,007
111 ($659)$394$265$107,742
112 ($659)$393$266$107,476
113 ($659)$392$267$107,208
114 ($659)$391$268$106,940
115 ($659)$390$269$106,671
116 ($659)$389$270$106,401
117 ($659)$388$271$106,130
118 ($659)$387$272$105,858
119 ($659)$386$273$105,585
120 ($659)$385$274$105,311
Year 11 - 121 ($659)$384$275$105,036
122 ($659)$383$276$104,760
123 ($659)$382$277$104,483
124 ($659)$381$278$104,205
125 ($659)$380$279$103,925
126 ($659)$379$280$103,645
127 ($659)$378$281$103,364
128 ($659)$377$282$103,082
129 ($659)$376$283$102,799
130 ($659)$375$284$102,515
131 ($659)$374$285$102,229
132 ($659)$373$286$101,943
Year 12 - 133 ($659)$372$287$101,656
134 ($659)$371$288$101,367
135 ($659)$370$289$101,078
136 ($659)$369$291$100,787
137 ($659)$368$292$100,496
138 ($659)$367$293$100,203
139 ($659)$366$294$99,909
140 ($659)$365$295$99,615
141 ($659)$364$296$99,319
142 ($659)$363$297$99,022
143 ($659)$361$298$98,724
144 ($659)$360$299$98,425
Year 13 - 145 ($659)$359$300$98,124
146 ($659)$358$301$97,823
147 ($659)$357$302$97,521
148 ($659)$356$303$97,217
149 ($659)$355$305$96,913
150 ($659)$354$306$96,607
151 ($659)$353$307$96,300
152 ($659)$351$308$95,992
153 ($659)$350$309$95,683
154 ($659)$349$310$95,373
155 ($659)$348$311$95,062
156 ($659)$347$312$94,749
Year 14 - 157 ($659)$346$314$94,435
158 ($659)$345$315$94,121
159 ($659)$344$316$93,805
160 ($659)$342$317$93,488
161 ($659)$341$318$93,170
162 ($659)$340$319$92,850
163 ($659)$339$321$92,530
164 ($659)$338$322$92,208
165 ($659)$337$323$91,885
166 ($659)$335$324$91,561
167 ($659)$334$325$91,236
168 ($659)$333$326$90,909
Year 15 - 169 ($659)$332$328$90,582
170 ($659)$331$329$90,253
171 ($659)$329$330$89,923
172 ($659)$328$331$89,592
173 ($659)$327$332$89,259
174 ($659)$326$334$88,925
175 ($659)$325$335$88,591
176 ($659)$323$336$88,255
177 ($659)$322$337$87,917
178 ($659)$321$339$87,579
179 ($659)$320$340$87,239
180 ($659)$318$341$86,898
Year 16 - 181 ($659)$317$342$86,556
182 ($659)$316$344$86,212
183 ($659)$315$345$85,867
184 ($659)$313$346$85,521
185 ($659)$312$347$85,174
186 ($659)$311$349$84,825
187 ($659)$310$350$84,476
188 ($659)$308$351$84,124
189 ($659)$307$352$83,772
190 ($659)$306$354$83,418
191 ($659)$304$355$83,063
192 ($659)$303$356$82,707
Year 17 - 193 ($659)$302$358$82,350
194 ($659)$301$359$81,991
195 ($659)$299$360$81,631
196 ($659)$298$361$81,269
197 ($659)$297$363$80,906
198 ($659)$295$364$80,542
199 ($659)$294$365$80,177
200 ($659)$293$367$79,810
201 ($659)$291$368$79,442
202 ($659)$290$369$79,072
203 ($659)$289$371$78,701
204 ($659)$287$372$78,329
Year 18 - 205 ($659)$286$374$77,956
206 ($659)$285$375$77,581
207 ($659)$283$376$77,204
208 ($659)$282$378$76,827
209 ($659)$280$379$76,448
210 ($659)$279$380$76,067
211 ($659)$278$382$75,686
212 ($659)$276$383$75,302
213 ($659)$275$385$74,918
214 ($659)$273$386$74,532
215 ($659)$272$387$74,144
216 ($659)$271$389$73,756
Year 19 - 217 ($659)$269$390$73,365
218 ($659)$268$392$72,974
219 ($659)$266$393$72,581
220 ($659)$265$395$72,186
221 ($659)$263$396$71,790
222 ($659)$262$397$71,393
223 ($659)$261$399$70,994
224 ($659)$259$400$70,594
225 ($659)$258$402$70,192
226 ($659)$256$403$69,788
227 ($659)$255$405$69,384
228 ($659)$253$406$68,978
Year 20 - 229 ($659)$252$408$68,570
230 ($659)$250$409$68,161
231 ($659)$249$411$67,750
232 ($659)$247$412$67,338
233 ($659)$246$414$66,924
234 ($659)$244$415$66,509
235 ($659)$243$417$66,092
236 ($659)$241$418$65,674
237 ($659)$240$420$65,254
238 ($659)$238$421$64,833
239 ($659)$237$423$64,410
240 ($659)$235$424$63,986
Year 21 - 241 ($659)$234$426$63,560
242 ($659)$232$427$63,133
243 ($659)$230$429$62,704
244 ($659)$229$431$62,273
245 ($659)$227$432$61,841
246 ($659)$226$434$61,407
247 ($659)$224$435$60,972
248 ($659)$223$437$60,535
249 ($659)$221$438$60,097
250 ($659)$219$440$59,656
251 ($659)$218$442$59,215
252 ($659)$216$443$58,771
Year 22 - 253 ($659)$215$445$58,326
254 ($659)$213$447$57,880
255 ($659)$211$448$57,432
256 ($659)$210$450$56,982
257 ($659)$208$451$56,530
258 ($659)$206$453$56,077
259 ($659)$205$455$55,623
260 ($659)$203$456$55,166
261 ($659)$201$458$54,708
262 ($659)$200$460$54,248
263 ($659)$198$461$53,787
264 ($659)$196$463$53,324
Year 23 - 265 ($659)$195$465$52,859
266 ($659)$193$467$52,392
267 ($659)$191$468$51,924
268 ($659)$190$470$51,454
269 ($659)$188$472$50,983
270 ($659)$186$473$50,509
271 ($659)$184$475$50,034
272 ($659)$183$477$49,557
273 ($659)$181$479$49,079
274 ($659)$179$480$48,599
275 ($659)$177$482$48,116
276 ($659)$176$484$47,633
Year 24 - 277 ($659)$174$486$47,147
278 ($659)$172$487$46,660
279 ($659)$170$489$46,171
280 ($659)$169$491$45,680
281 ($659)$167$493$45,187
282 ($659)$165$495$44,692
283 ($659)$163$496$44,196
284 ($659)$161$498$43,698
285 ($659)$159$500$43,198
286 ($659)$158$502$42,696
287 ($659)$156$504$42,193
288 ($659)$154$505$41,687
Year 25 - 289 ($659)$152$507$41,180
290 ($659)$150$509$40,671
291 ($659)$148$511$40,160
292 ($659)$147$513$39,647
293 ($659)$145$515$39,132
294 ($659)$143$517$38,616
295 ($659)$141$518$38,097
296 ($659)$139$520$37,577
297 ($659)$137$522$37,054
298 ($659)$135$524$36,530
299 ($659)$133$526$36,004
300 ($659)$131$528$35,476
Year 26 - 301 ($659)$129$530$34,946
302 ($659)$128$532$34,414
303 ($659)$126$534$33,880
304 ($659)$124$536$33,345
305 ($659)$122$538$32,807
306 ($659)$120$540$32,267
307 ($659)$118$542$31,725
308 ($659)$116$544$31,182
309 ($659)$114$546$30,636
310 ($659)$112$548$30,089
311 ($659)$110$550$29,539
312 ($659)$108$552$28,987
Year 27 - 313 ($659)$106$554$28,434
314 ($659)$104$556$27,878
315 ($659)$102$558$27,320
316 ($659)$100$560$26,761
317 ($659)$98$562$26,199
318 ($659)$96$564$25,635
319 ($659)$94$566$25,069
320 ($659)$92$568$24,501
321 ($659)$89$570$23,931
322 ($659)$87$572$23,359
323 ($659)$85$574$22,785
324 ($659)$83$576$22,209
Year 28 - 325 ($659)$81$578$21,630
326 ($659)$79$580$21,050
327 ($659)$77$583$20,467
328 ($659)$75$585$19,882
329 ($659)$73$587$19,295
330 ($659)$70$589$18,706
331 ($659)$68$591$18,115
332 ($659)$66$593$17,522
333 ($659)$64$595$16,926
334 ($659)$62$598$16,329
335 ($659)$60$600$15,729
336 ($659)$57$602$15,127
Year 29 - 337 ($659)$55$604$14,523
338 ($659)$53$606$13,916
339 ($659)$51$609$13,308
340 ($659)$49$611$12,697
341 ($659)$46$613$12,084
342 ($659)$44$615$11,468
343 ($659)$42$618$10,851
344 ($659)$40$620$10,231
345 ($659)$37$622$9,609
346 ($659)$35$624$8,984
347 ($659)$33$627$8,358
348 ($659)$31$629$7,729
Year 30 - 349 ($659)$28$631$7,098
350 ($659)$26$634$6,464
351 ($659)$24$636$5,828
352 ($659)$21$638$5,190
353 ($659)$19$641$4,549
354 ($659)$17$643$3,907
355 ($659)$14$645$3,261
356 ($659)$12$648$2,614
357 ($659)$10$650$1,964
358 ($659)$7$652$1,312
359 ($659)$5$655$657
360 ($659)$2$657$0
TOTALS$105,401$132,000$237,401

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.