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

Mortgage Parameters


Less than 20% ($33,000) 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
$628 360 $94,047 $226,047

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $165,000
Down Payment $33,000$132,000
Year 1 - 1 ($628)$437$191$131,809
2 ($628)$436$192$131,617
3 ($628)$435$192$131,424
4 ($628)$435$193$131,231
5 ($628)$434$194$131,038
6 ($628)$434$194$130,843
7 ($628)$433$195$130,648
8 ($628)$432$196$130,453
9 ($628)$432$196$130,256
10 ($628)$431$197$130,059
11 ($628)$430$198$129,862
12 ($628)$430$198$129,663
Year 2 - 13 ($628)$429$199$129,464
14 ($628)$428$200$129,265
15 ($628)$428$200$129,065
16 ($628)$427$201$128,864
17 ($628)$426$202$128,662
18 ($628)$426$202$128,460
19 ($628)$425$203$128,257
20 ($628)$424$204$128,053
21 ($628)$424$204$127,849
22 ($628)$423$205$127,644
23 ($628)$422$206$127,438
24 ($628)$422$206$127,232
Year 3 - 25 ($628)$421$207$127,025
26 ($628)$420$208$126,817
27 ($628)$420$208$126,609
28 ($628)$419$209$126,400
29 ($628)$418$210$126,190
30 ($628)$417$210$125,980
31 ($628)$417$211$125,769
32 ($628)$416$212$125,557
33 ($628)$415$213$125,344
34 ($628)$415$213$125,131
35 ($628)$414$214$124,917
36 ($628)$413$215$124,703
Year 4 - 37 ($628)$413$215$124,487
38 ($628)$412$216$124,271
39 ($628)$411$217$124,054
40 ($628)$410$217$123,837
41 ($628)$410$218$123,619
42 ($628)$409$219$123,400
43 ($628)$408$220$123,180
44 ($628)$408$220$122,960
45 ($628)$407$221$122,739
46 ($628)$406$222$122,517
47 ($628)$405$223$122,294
48 ($628)$405$223$122,071
Year 5 - 49 ($628)$404$224$121,847
50 ($628)$403$225$121,622
51 ($628)$402$226$121,397
52 ($628)$402$226$121,170
53 ($628)$401$227$120,943
54 ($628)$400$228$120,715
55 ($628)$399$229$120,487
56 ($628)$399$229$120,258
57 ($628)$398$230$120,028
58 ($628)$397$231$119,797
59 ($628)$396$232$119,565
60 ($628)$396$232$119,333
Year 6 - 61 ($628)$395$233$119,100
62 ($628)$394$234$118,866
63 ($628)$393$235$118,631
64 ($628)$392$235$118,396
65 ($628)$392$236$118,159
66 ($628)$391$237$117,922
67 ($628)$390$238$117,685
68 ($628)$389$239$117,446
69 ($628)$389$239$117,207
70 ($628)$388$240$116,967
71 ($628)$387$241$116,726
72 ($628)$386$242$116,484
Year 7 - 73 ($628)$385$243$116,241
74 ($628)$385$243$115,998
75 ($628)$384$244$115,754
76 ($628)$383$245$115,509
77 ($628)$382$246$115,263
78 ($628)$381$247$115,017
79 ($628)$381$247$114,769
80 ($628)$380$248$114,521
81 ($628)$379$249$114,272
82 ($628)$378$250$114,022
83 ($628)$377$251$113,771
84 ($628)$376$252$113,520
Year 8 - 85 ($628)$376$252$113,268
86 ($628)$375$253$113,014
87 ($628)$374$254$112,760
88 ($628)$373$255$112,506
89 ($628)$372$256$112,250
90 ($628)$371$257$111,993
91 ($628)$371$257$111,736
92 ($628)$370$258$111,478
93 ($628)$369$259$111,219
94 ($628)$368$260$110,959
95 ($628)$367$261$110,698
96 ($628)$366$262$110,436
Year 9 - 97 ($628)$365$263$110,174
98 ($628)$364$263$109,910
99 ($628)$364$264$109,646
100 ($628)$363$265$109,381
101 ($628)$362$266$109,115
102 ($628)$361$267$108,848
103 ($628)$360$268$108,580
104 ($628)$359$269$108,311
105 ($628)$358$270$108,042
106 ($628)$357$270$107,771
107 ($628)$357$271$107,500
108 ($628)$356$272$107,228
Year 10 - 109 ($628)$355$273$106,954
110 ($628)$354$274$106,680
111 ($628)$353$275$106,405
112 ($628)$352$276$106,129
113 ($628)$351$277$105,853
114 ($628)$350$278$105,575
115 ($628)$349$279$105,296
116 ($628)$348$280$105,017
117 ($628)$347$280$104,736
118 ($628)$347$281$104,455
119 ($628)$346$282$104,173
120 ($628)$345$283$103,889
Year 11 - 121 ($628)$344$284$103,605
122 ($628)$343$285$103,320
123 ($628)$342$286$103,034
124 ($628)$341$287$102,747
125 ($628)$340$288$102,459
126 ($628)$339$289$102,170
127 ($628)$338$290$101,880
128 ($628)$337$291$101,589
129 ($628)$336$292$101,297
130 ($628)$335$293$101,004
131 ($628)$334$294$100,711
132 ($628)$333$295$100,416
Year 12 - 133 ($628)$332$296$100,120
134 ($628)$331$297$99,824
135 ($628)$330$298$99,526
136 ($628)$329$299$99,227
137 ($628)$328$300$98,928
138 ($628)$327$301$98,627
139 ($628)$326$302$98,325
140 ($628)$325$303$98,023
141 ($628)$324$304$97,719
142 ($628)$323$305$97,415
143 ($628)$322$306$97,109
144 ($628)$321$307$96,802
Year 13 - 145 ($628)$320$308$96,495
146 ($628)$319$309$96,186
147 ($628)$318$310$95,876
148 ($628)$317$311$95,566
149 ($628)$316$312$95,254
150 ($628)$315$313$94,941
151 ($628)$314$314$94,627
152 ($628)$313$315$94,312
153 ($628)$312$316$93,997
154 ($628)$311$317$93,680
155 ($628)$310$318$93,362
156 ($628)$309$319$93,043
Year 14 - 157 ($628)$308$320$92,723
158 ($628)$307$321$92,401
159 ($628)$306$322$92,079
160 ($628)$305$323$91,756
161 ($628)$304$324$91,432
162 ($628)$302$325$91,106
163 ($628)$301$326$90,780
164 ($628)$300$328$90,452
165 ($628)$299$329$90,123
166 ($628)$298$330$89,794
167 ($628)$297$331$89,463
168 ($628)$296$332$89,131
Year 15 - 169 ($628)$295$333$88,798
170 ($628)$294$334$88,464
171 ($628)$293$335$88,128
172 ($628)$292$336$87,792
173 ($628)$290$337$87,455
174 ($628)$289$339$87,116
175 ($628)$288$340$86,776
176 ($628)$287$341$86,436
177 ($628)$286$342$86,094
178 ($628)$285$343$85,750
179 ($628)$284$344$85,406
180 ($628)$283$345$85,061
Year 16 - 181 ($628)$281$346$84,714
182 ($628)$280$348$84,367
183 ($628)$279$349$84,018
184 ($628)$278$350$83,668
185 ($628)$277$351$83,317
186 ($628)$276$352$82,965
187 ($628)$274$353$82,611
188 ($628)$273$355$82,257
189 ($628)$272$356$81,901
190 ($628)$271$357$81,544
191 ($628)$270$358$81,186
192 ($628)$269$359$80,826
Year 17 - 193 ($628)$267$361$80,466
194 ($628)$266$362$80,104
195 ($628)$265$363$79,741
196 ($628)$264$364$79,377
197 ($628)$263$365$79,012
198 ($628)$261$367$78,645
199 ($628)$260$368$78,278
200 ($628)$259$369$77,909
201 ($628)$258$370$77,539
202 ($628)$257$371$77,167
203 ($628)$255$373$76,795
204 ($628)$254$374$76,421
Year 18 - 205 ($628)$253$375$76,046
206 ($628)$252$376$75,669
207 ($628)$250$378$75,292
208 ($628)$249$379$74,913
209 ($628)$248$380$74,533
210 ($628)$247$381$74,152
211 ($628)$245$383$73,769
212 ($628)$244$384$73,385
213 ($628)$243$385$73,000
214 ($628)$242$386$72,614
215 ($628)$240$388$72,226
216 ($628)$239$389$71,837
Year 19 - 217 ($628)$238$390$71,447
218 ($628)$236$392$71,055
219 ($628)$235$393$70,662
220 ($628)$234$394$70,268
221 ($628)$232$395$69,873
222 ($628)$231$397$69,476
223 ($628)$230$398$69,078
224 ($628)$229$399$68,679
225 ($628)$227$401$68,278
226 ($628)$226$402$67,876
227 ($628)$225$403$67,473
228 ($628)$223$405$67,068
Year 20 - 229 ($628)$222$406$66,662
230 ($628)$221$407$66,254
231 ($628)$219$409$65,846
232 ($628)$218$410$65,436
233 ($628)$216$411$65,024
234 ($628)$215$413$64,611
235 ($628)$214$414$64,197
236 ($628)$212$416$63,782
237 ($628)$211$417$63,365
238 ($628)$210$418$62,947
239 ($628)$208$420$62,527
240 ($628)$207$421$62,106
Year 21 - 241 ($628)$205$422$61,684
242 ($628)$204$424$61,260
243 ($628)$203$425$60,834
244 ($628)$201$427$60,408
245 ($628)$200$428$59,980
246 ($628)$198$429$59,550
247 ($628)$197$431$59,119
248 ($628)$196$432$58,687
249 ($628)$194$434$58,253
250 ($628)$193$435$57,818
251 ($628)$191$437$57,381
252 ($628)$190$438$56,943
Year 22 - 253 ($628)$188$440$56,504
254 ($628)$187$441$56,063
255 ($628)$185$442$55,620
256 ($628)$184$444$55,177
257 ($628)$183$445$54,731
258 ($628)$181$447$54,284
259 ($628)$180$448$53,836
260 ($628)$178$450$53,386
261 ($628)$177$451$52,935
262 ($628)$175$453$52,482
263 ($628)$174$454$52,028
264 ($628)$172$456$51,572
Year 23 - 265 ($628)$171$457$51,115
266 ($628)$169$459$50,656
267 ($628)$168$460$50,196
268 ($628)$166$462$49,734
269 ($628)$165$463$49,270
270 ($628)$163$465$48,806
271 ($628)$161$466$48,339
272 ($628)$160$468$47,871
273 ($628)$158$470$47,402
274 ($628)$157$471$46,931
275 ($628)$155$473$46,458
276 ($628)$154$474$45,984
Year 24 - 277 ($628)$152$476$45,508
278 ($628)$151$477$45,031
279 ($628)$149$479$44,552
280 ($628)$147$481$44,071
281 ($628)$146$482$43,589
282 ($628)$144$484$43,105
283 ($628)$143$485$42,620
284 ($628)$141$487$42,133
285 ($628)$139$489$41,645
286 ($628)$138$490$41,154
287 ($628)$136$492$40,663
288 ($628)$135$493$40,169
Year 25 - 289 ($628)$133$495$39,674
290 ($628)$131$497$39,178
291 ($628)$130$498$38,679
292 ($628)$128$500$38,179
293 ($628)$126$502$37,678
294 ($628)$125$503$37,175
295 ($628)$123$505$36,670
296 ($628)$121$507$36,163
297 ($628)$120$508$35,655
298 ($628)$118$510$35,145
299 ($628)$116$512$34,633
300 ($628)$115$513$34,120
Year 26 - 301 ($628)$113$515$33,605
302 ($628)$111$517$33,088
303 ($628)$109$518$32,570
304 ($628)$108$520$32,050
305 ($628)$106$522$31,528
306 ($628)$104$524$31,004
307 ($628)$103$525$30,479
308 ($628)$101$527$29,952
309 ($628)$99$529$29,423
310 ($628)$97$531$28,892
311 ($628)$96$532$28,360
312 ($628)$94$534$27,826
Year 27 - 313 ($628)$92$536$27,290
314 ($628)$90$538$26,752
315 ($628)$89$539$26,213
316 ($628)$87$541$25,672
317 ($628)$85$543$25,129
318 ($628)$83$545$24,584
319 ($628)$81$547$24,037
320 ($628)$80$548$23,489
321 ($628)$78$550$22,939
322 ($628)$76$552$22,387
323 ($628)$74$554$21,833
324 ($628)$72$556$21,277
Year 28 - 325 ($628)$70$558$20,720
326 ($628)$69$559$20,160
327 ($628)$67$561$19,599
328 ($628)$65$563$19,036
329 ($628)$63$565$18,471
330 ($628)$61$567$17,904
331 ($628)$59$569$17,336
332 ($628)$57$571$16,765
333 ($628)$55$572$16,193
334 ($628)$54$574$15,618
335 ($628)$52$576$15,042
336 ($628)$50$578$14,464
Year 29 - 337 ($628)$48$580$13,884
338 ($628)$46$582$13,302
339 ($628)$44$584$12,718
340 ($628)$42$586$12,132
341 ($628)$40$588$11,545
342 ($628)$38$590$10,955
343 ($628)$36$592$10,363
344 ($628)$34$594$9,770
345 ($628)$32$596$9,174
346 ($628)$30$598$8,576
347 ($628)$28$600$7,977
348 ($628)$26$602$7,375
Year 30 - 349 ($628)$24$604$6,772
350 ($628)$22$606$6,166
351 ($628)$20$608$5,559
352 ($628)$18$610$4,949
353 ($628)$16$612$4,338
354 ($628)$14$614$3,724
355 ($628)$12$616$3,109
356 ($628)$10$618$2,491
357 ($628)$8$620$1,871
358 ($628)$6$622$1,250
359 ($628)$4$624$626
360 ($628)$2$626$0
TOTALS$94,047$132,000$226,047

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.