« Back to all home prices

Mortgage Payment Schedule for a $170,000 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 November 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($34,000) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$641 360 $94,929 $230,929

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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

NMLS #: 244476 | State Lic #: MC-5877
$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: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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  $170,000
Down Payment $34,000$136,000
Year 1 - 1 ($641)$442$199$135,801
2 ($641)$441$200$135,600
3 ($641)$441$201$135,400
4 ($641)$440$201$135,198
5 ($641)$439$202$134,996
6 ($641)$439$203$134,793
7 ($641)$438$203$134,590
8 ($641)$437$204$134,386
9 ($641)$437$205$134,181
10 ($641)$436$205$133,976
11 ($641)$435$206$133,770
12 ($641)$435$207$133,563
Year 2 - 13 ($641)$434$207$133,356
14 ($641)$433$208$133,148
15 ($641)$433$209$132,939
16 ($641)$432$209$132,730
17 ($641)$431$210$132,519
18 ($641)$431$211$132,309
19 ($641)$430$211$132,097
20 ($641)$429$212$131,885
21 ($641)$429$213$131,672
22 ($641)$428$214$131,459
23 ($641)$427$214$131,244
24 ($641)$427$215$131,029
Year 3 - 25 ($641)$426$216$130,814
26 ($641)$425$216$130,598
27 ($641)$424$217$130,381
28 ($641)$424$218$130,163
29 ($641)$423$218$129,944
30 ($641)$422$219$129,725
31 ($641)$422$220$129,505
32 ($641)$421$221$129,285
33 ($641)$420$221$129,063
34 ($641)$419$222$128,841
35 ($641)$419$223$128,619
36 ($641)$418$223$128,395
Year 4 - 37 ($641)$417$224$128,171
38 ($641)$417$225$127,946
39 ($641)$416$226$127,721
40 ($641)$415$226$127,494
41 ($641)$414$227$127,267
42 ($641)$414$228$127,039
43 ($641)$413$229$126,811
44 ($641)$412$229$126,581
45 ($641)$411$230$126,351
46 ($641)$411$231$126,120
47 ($641)$410$232$125,889
48 ($641)$409$232$125,656
Year 5 - 49 ($641)$408$233$125,423
50 ($641)$408$234$125,190
51 ($641)$407$235$124,955
52 ($641)$406$235$124,720
53 ($641)$405$236$124,483
54 ($641)$405$237$124,247
55 ($641)$404$238$124,009
56 ($641)$403$238$123,770
57 ($641)$402$239$123,531
58 ($641)$401$240$123,291
59 ($641)$401$241$123,050
60 ($641)$400$242$122,809
Year 6 - 61 ($641)$399$242$122,567
62 ($641)$398$243$122,323
63 ($641)$398$244$122,079
64 ($641)$397$245$121,835
65 ($641)$396$246$121,589
66 ($641)$395$246$121,343
67 ($641)$394$247$121,096
68 ($641)$394$248$120,848
69 ($641)$393$249$120,599
70 ($641)$392$250$120,350
71 ($641)$391$250$120,099
72 ($641)$390$251$119,848
Year 7 - 73 ($641)$390$252$119,596
74 ($641)$389$253$119,343
75 ($641)$388$254$119,090
76 ($641)$387$254$118,835
77 ($641)$386$255$118,580
78 ($641)$385$256$118,324
79 ($641)$385$257$118,067
80 ($641)$384$258$117,809
81 ($641)$383$259$117,551
82 ($641)$382$259$117,291
83 ($641)$381$260$117,031
84 ($641)$380$261$116,770
Year 8 - 85 ($641)$380$262$116,508
86 ($641)$379$263$116,245
87 ($641)$378$264$115,982
88 ($641)$377$265$115,717
89 ($641)$376$265$115,452
90 ($641)$375$266$115,185
91 ($641)$374$267$114,918
92 ($641)$373$268$114,650
93 ($641)$373$269$114,381
94 ($641)$372$270$114,112
95 ($641)$371$271$113,841
96 ($641)$370$271$113,570
Year 9 - 97 ($641)$369$272$113,297
98 ($641)$368$273$113,024
99 ($641)$367$274$112,750
100 ($641)$366$275$112,475
101 ($641)$366$276$112,199
102 ($641)$365$277$111,922
103 ($641)$364$278$111,644
104 ($641)$363$279$111,366
105 ($641)$362$280$111,086
106 ($641)$361$280$110,806
107 ($641)$360$281$110,524
108 ($641)$359$282$110,242
Year 10 - 109 ($641)$358$283$109,959
110 ($641)$357$284$109,675
111 ($641)$356$285$109,390
112 ($641)$356$286$109,104
113 ($641)$355$287$108,817
114 ($641)$354$288$108,529
115 ($641)$353$289$108,240
116 ($641)$352$290$107,951
117 ($641)$351$291$107,660
118 ($641)$350$292$107,369
119 ($641)$349$293$107,076
120 ($641)$348$293$106,783
Year 11 - 121 ($641)$347$294$106,488
122 ($641)$346$295$106,193
123 ($641)$345$296$105,896
124 ($641)$344$297$105,599
125 ($641)$343$298$105,301
126 ($641)$342$299$105,002
127 ($641)$341$300$104,701
128 ($641)$340$301$104,400
129 ($641)$339$302$104,098
130 ($641)$338$303$103,795
131 ($641)$337$304$103,491
132 ($641)$336$305$103,186
Year 12 - 133 ($641)$335$306$102,880
134 ($641)$334$307$102,572
135 ($641)$333$308$102,264
136 ($641)$332$309$101,955
137 ($641)$331$310$101,645
138 ($641)$330$311$101,334
139 ($641)$329$312$101,022
140 ($641)$328$313$100,709
141 ($641)$327$314$100,395
142 ($641)$326$315$100,079
143 ($641)$325$316$99,763
144 ($641)$324$317$99,446
Year 13 - 145 ($641)$323$318$99,128
146 ($641)$322$319$98,808
147 ($641)$321$320$98,488
148 ($641)$320$321$98,167
149 ($641)$319$322$97,844
150 ($641)$318$323$97,521
151 ($641)$317$325$97,196
152 ($641)$316$326$96,871
153 ($641)$315$327$96,544
154 ($641)$314$328$96,216
155 ($641)$313$329$95,887
156 ($641)$312$330$95,558
Year 14 - 157 ($641)$311$331$95,227
158 ($641)$309$332$94,895
159 ($641)$308$333$94,562
160 ($641)$307$334$94,228
161 ($641)$306$335$93,892
162 ($641)$305$336$93,556
163 ($641)$304$337$93,219
164 ($641)$303$339$92,880
165 ($641)$302$340$92,540
166 ($641)$301$341$92,200
167 ($641)$300$342$91,858
168 ($641)$299$343$91,515
Year 15 - 169 ($641)$297$344$91,171
170 ($641)$296$345$90,826
171 ($641)$295$346$90,480
172 ($641)$294$347$90,132
173 ($641)$293$349$89,784
174 ($641)$292$350$89,434
175 ($641)$291$351$89,083
176 ($641)$290$352$88,731
177 ($641)$288$353$88,378
178 ($641)$287$354$88,024
179 ($641)$286$355$87,668
180 ($641)$285$357$87,312
Year 16 - 181 ($641)$284$358$86,954
182 ($641)$283$359$86,595
183 ($641)$281$360$86,235
184 ($641)$280$361$85,874
185 ($641)$279$362$85,512
186 ($641)$278$364$85,148
187 ($641)$277$365$84,783
188 ($641)$276$366$84,417
189 ($641)$274$367$84,050
190 ($641)$273$368$83,682
191 ($641)$272$370$83,313
192 ($641)$271$371$82,942
Year 17 - 193 ($641)$270$372$82,570
194 ($641)$268$373$82,197
195 ($641)$267$374$81,822
196 ($641)$266$376$81,447
197 ($641)$265$377$81,070
198 ($641)$263$378$80,692
199 ($641)$262$379$80,313
200 ($641)$261$380$79,933
201 ($641)$260$382$79,551
202 ($641)$259$383$79,168
203 ($641)$257$384$78,784
204 ($641)$256$385$78,398
Year 18 - 205 ($641)$255$387$78,012
206 ($641)$254$388$77,624
207 ($641)$252$389$77,235
208 ($641)$251$390$76,844
209 ($641)$250$392$76,452
210 ($641)$248$393$76,059
211 ($641)$247$394$75,665
212 ($641)$246$396$75,270
213 ($641)$245$397$74,873
214 ($641)$243$398$74,475
215 ($641)$242$399$74,075
216 ($641)$241$401$73,674
Year 19 - 217 ($641)$239$402$73,272
218 ($641)$238$403$72,869
219 ($641)$237$405$72,464
220 ($641)$236$406$72,058
221 ($641)$234$407$71,651
222 ($641)$233$409$71,243
223 ($641)$232$410$70,833
224 ($641)$230$411$70,421
225 ($641)$229$413$70,009
226 ($641)$228$414$69,595
227 ($641)$226$415$69,180
228 ($641)$225$417$68,763
Year 20 - 229 ($641)$223$418$68,345
230 ($641)$222$419$67,926
231 ($641)$221$421$67,505
232 ($641)$219$422$67,083
233 ($641)$218$423$66,659
234 ($641)$217$425$66,234
235 ($641)$215$426$65,808
236 ($641)$214$428$65,381
237 ($641)$212$429$64,952
238 ($641)$211$430$64,521
239 ($641)$210$432$64,090
240 ($641)$208$433$63,656
Year 21 - 241 ($641)$207$435$63,222
242 ($641)$205$436$62,786
243 ($641)$204$437$62,348
244 ($641)$203$439$61,910
245 ($641)$201$440$61,469
246 ($641)$200$442$61,028
247 ($641)$198$443$60,584
248 ($641)$197$445$60,140
249 ($641)$195$446$59,694
250 ($641)$194$447$59,246
251 ($641)$193$449$58,797
252 ($641)$191$450$58,347
Year 22 - 253 ($641)$190$452$57,895
254 ($641)$188$453$57,442
255 ($641)$187$455$56,987
256 ($641)$185$456$56,531
257 ($641)$184$458$56,073
258 ($641)$182$459$55,614
259 ($641)$181$461$55,153
260 ($641)$179$462$54,691
261 ($641)$178$464$54,227
262 ($641)$176$465$53,762
263 ($641)$175$467$53,295
264 ($641)$173$468$52,827
Year 23 - 265 ($641)$172$470$52,357
266 ($641)$170$471$51,886
267 ($641)$169$473$51,413
268 ($641)$167$474$50,939
269 ($641)$166$476$50,463
270 ($641)$164$477$49,985
271 ($641)$162$479$49,506
272 ($641)$161$481$49,026
273 ($641)$159$482$48,544
274 ($641)$158$484$48,060
275 ($641)$156$485$47,575
276 ($641)$155$487$47,088
Year 24 - 277 ($641)$153$488$46,599
278 ($641)$151$490$46,109
279 ($641)$150$492$45,618
280 ($641)$148$493$45,125
281 ($641)$147$495$44,630
282 ($641)$145$496$44,133
283 ($641)$143$498$43,635
284 ($641)$142$500$43,136
285 ($641)$140$501$42,634
286 ($641)$139$503$42,131
287 ($641)$137$505$41,627
288 ($641)$135$506$41,121
Year 25 - 289 ($641)$134$508$40,613
290 ($641)$132$509$40,103
291 ($641)$130$511$39,592
292 ($641)$129$513$39,079
293 ($641)$127$514$38,565
294 ($641)$125$516$38,049
295 ($641)$124$518$37,531
296 ($641)$122$519$37,012
297 ($641)$120$521$36,490
298 ($641)$119$523$35,968
299 ($641)$117$525$35,443
300 ($641)$115$526$34,917
Year 26 - 301 ($641)$113$528$34,389
302 ($641)$112$530$33,859
303 ($641)$110$531$33,328
304 ($641)$108$533$32,794
305 ($641)$107$535$32,259
306 ($641)$105$537$31,723
307 ($641)$103$538$31,184
308 ($641)$101$540$30,644
309 ($641)$100$542$30,102
310 ($641)$98$544$29,559
311 ($641)$96$545$29,013
312 ($641)$94$547$28,466
Year 27 - 313 ($641)$93$549$27,917
314 ($641)$91$551$27,367
315 ($641)$89$553$26,814
316 ($641)$87$554$26,260
317 ($641)$85$556$25,704
318 ($641)$84$558$25,146
319 ($641)$82$560$24,586
320 ($641)$80$562$24,024
321 ($641)$78$563$23,461
322 ($641)$76$565$22,896
323 ($641)$74$567$22,329
324 ($641)$73$569$21,760
Year 28 - 325 ($641)$71$571$21,189
326 ($641)$69$573$20,616
327 ($641)$67$574$20,042
328 ($641)$65$576$19,466
329 ($641)$63$578$18,887
330 ($641)$61$580$18,307
331 ($641)$59$582$17,725
332 ($641)$58$584$17,142
333 ($641)$56$586$16,556
334 ($641)$54$588$15,968
335 ($641)$52$590$15,379
336 ($641)$50$591$14,787
Year 29 - 337 ($641)$48$593$14,194
338 ($641)$46$595$13,598
339 ($641)$44$597$13,001
340 ($641)$42$599$12,402
341 ($641)$40$601$11,801
342 ($641)$38$603$11,198
343 ($641)$36$605$10,592
344 ($641)$34$607$9,985
345 ($641)$32$609$9,376
346 ($641)$30$611$8,765
347 ($641)$28$613$8,152
348 ($641)$26$615$7,537
Year 30 - 349 ($641)$24$617$6,920
350 ($641)$22$619$6,302
351 ($641)$20$621$5,681
352 ($641)$18$623$5,058
353 ($641)$16$625$4,432
354 ($641)$14$627$3,805
355 ($641)$12$629$3,176
356 ($641)$10$631$2,545
357 ($641)$8$633$1,912
358 ($641)$6$635$1,277
359 ($641)$4$637$639
360 ($641)$2$639$0
TOTALS$94,929$136,000$230,929

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.