« 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 February 15, 2018. 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


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
$679 360 $108,594 $244,594

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $170,000
Down Payment $34,000$136,000
Year 1 - 1 ($679)$496$183$135,817
2 ($679)$496$184$135,633
3 ($679)$495$184$135,449
4 ($679)$494$185$135,264
5 ($679)$494$186$135,078
6 ($679)$493$186$134,892
7 ($679)$492$187$134,705
8 ($679)$492$188$134,517
9 ($679)$491$188$134,328
10 ($679)$490$189$134,139
11 ($679)$490$190$133,950
12 ($679)$489$191$133,759
Year 2 - 13 ($679)$488$191$133,568
14 ($679)$488$192$133,376
15 ($679)$487$193$133,183
16 ($679)$486$193$132,990
17 ($679)$485$194$132,796
18 ($679)$485$195$132,601
19 ($679)$484$195$132,406
20 ($679)$483$196$132,210
21 ($679)$483$197$132,013
22 ($679)$482$198$131,815
23 ($679)$481$198$131,617
24 ($679)$480$199$131,418
Year 3 - 25 ($679)$480$200$131,218
26 ($679)$479$200$131,018
27 ($679)$478$201$130,816
28 ($679)$477$202$130,614
29 ($679)$477$203$130,412
30 ($679)$476$203$130,208
31 ($679)$475$204$130,004
32 ($679)$475$205$129,799
33 ($679)$474$206$129,594
34 ($679)$473$206$129,387
35 ($679)$472$207$129,180
36 ($679)$472$208$128,972
Year 4 - 37 ($679)$471$209$128,763
38 ($679)$470$209$128,554
39 ($679)$469$210$128,344
40 ($679)$468$211$128,133
41 ($679)$468$212$127,921
42 ($679)$467$213$127,709
43 ($679)$466$213$127,495
44 ($679)$465$214$127,281
45 ($679)$465$215$127,066
46 ($679)$464$216$126,851
47 ($679)$463$216$126,634
48 ($679)$462$217$126,417
Year 5 - 49 ($679)$461$218$126,199
50 ($679)$461$219$125,980
51 ($679)$460$220$125,761
52 ($679)$459$220$125,540
53 ($679)$458$221$125,319
54 ($679)$457$222$125,097
55 ($679)$457$223$124,874
56 ($679)$456$224$124,651
57 ($679)$455$224$124,426
58 ($679)$454$225$124,201
59 ($679)$453$226$123,975
60 ($679)$453$227$123,748
Year 6 - 61 ($679)$452$228$123,520
62 ($679)$451$229$123,291
63 ($679)$450$229$123,062
64 ($679)$449$230$122,832
65 ($679)$448$231$122,601
66 ($679)$447$232$122,369
67 ($679)$447$233$122,136
68 ($679)$446$234$121,902
69 ($679)$445$234$121,668
70 ($679)$444$235$121,433
71 ($679)$443$236$121,196
72 ($679)$442$237$120,959
Year 7 - 73 ($679)$442$238$120,721
74 ($679)$441$239$120,483
75 ($679)$440$240$120,243
76 ($679)$439$241$120,002
77 ($679)$438$241$119,761
78 ($679)$437$242$119,519
79 ($679)$436$243$119,275
80 ($679)$435$244$119,031
81 ($679)$434$245$118,786
82 ($679)$434$246$118,541
83 ($679)$433$247$118,294
84 ($679)$432$248$118,046
Year 8 - 85 ($679)$431$249$117,798
86 ($679)$430$249$117,548
87 ($679)$429$250$117,298
88 ($679)$428$251$117,046
89 ($679)$427$252$116,794
90 ($679)$426$253$116,541
91 ($679)$425$254$116,287
92 ($679)$424$255$116,032
93 ($679)$424$256$115,776
94 ($679)$423$257$115,519
95 ($679)$422$258$115,262
96 ($679)$421$259$115,003
Year 9 - 97 ($679)$420$260$114,743
98 ($679)$419$261$114,483
99 ($679)$418$262$114,221
100 ($679)$417$263$113,958
101 ($679)$416$263$113,695
102 ($679)$415$264$113,431
103 ($679)$414$265$113,165
104 ($679)$413$266$112,899
105 ($679)$412$267$112,631
106 ($679)$411$268$112,363
107 ($679)$410$269$112,094
108 ($679)$409$270$111,823
Year 10 - 109 ($679)$408$271$111,552
110 ($679)$407$272$111,280
111 ($679)$406$273$111,007
112 ($679)$405$274$110,732
113 ($679)$404$275$110,457
114 ($679)$403$276$110,181
115 ($679)$402$277$109,904
116 ($679)$401$278$109,625
117 ($679)$400$279$109,346
118 ($679)$399$280$109,066
119 ($679)$398$281$108,784
120 ($679)$397$282$108,502
Year 11 - 121 ($679)$396$283$108,219
122 ($679)$395$284$107,934
123 ($679)$394$285$107,649
124 ($679)$393$287$107,362
125 ($679)$392$288$107,075
126 ($679)$391$289$106,786
127 ($679)$390$290$106,496
128 ($679)$389$291$106,206
129 ($679)$388$292$105,914
130 ($679)$387$293$105,621
131 ($679)$386$294$105,327
132 ($679)$384$295$105,032
Year 12 - 133 ($679)$383$296$104,736
134 ($679)$382$297$104,439
135 ($679)$381$298$104,141
136 ($679)$380$299$103,841
137 ($679)$379$300$103,541
138 ($679)$378$302$103,239
139 ($679)$377$303$102,937
140 ($679)$376$304$102,633
141 ($679)$375$305$102,328
142 ($679)$373$306$102,022
143 ($679)$372$307$101,715
144 ($679)$371$308$101,407
Year 13 - 145 ($679)$370$309$101,098
146 ($679)$369$310$100,788
147 ($679)$368$312$100,476
148 ($679)$367$313$100,163
149 ($679)$366$314$99,849
150 ($679)$364$315$99,534
151 ($679)$363$316$99,218
152 ($679)$362$317$98,901
153 ($679)$361$318$98,583
154 ($679)$360$320$98,263
155 ($679)$359$321$97,942
156 ($679)$357$322$97,620
Year 14 - 157 ($679)$356$323$97,297
158 ($679)$355$324$96,973
159 ($679)$354$325$96,647
160 ($679)$353$327$96,321
161 ($679)$352$328$95,993
162 ($679)$350$329$95,664
163 ($679)$349$330$95,334
164 ($679)$348$331$95,002
165 ($679)$347$333$94,669
166 ($679)$346$334$94,336
167 ($679)$344$335$94,000
168 ($679)$343$336$93,664
Year 15 - 169 ($679)$342$338$93,327
170 ($679)$341$339$92,988
171 ($679)$339$340$92,648
172 ($679)$338$341$92,306
173 ($679)$337$343$91,964
174 ($679)$336$344$91,620
175 ($679)$334$345$91,275
176 ($679)$333$346$90,929
177 ($679)$332$348$90,581
178 ($679)$331$349$90,233
179 ($679)$329$350$89,882
180 ($679)$328$351$89,531
Year 16 - 181 ($679)$327$353$89,178
182 ($679)$326$354$88,825
183 ($679)$324$355$88,469
184 ($679)$323$357$88,113
185 ($679)$322$358$87,755
186 ($679)$320$359$87,396
187 ($679)$319$360$87,035
188 ($679)$318$362$86,674
189 ($679)$316$363$86,311
190 ($679)$315$364$85,946
191 ($679)$314$366$85,581
192 ($679)$312$367$85,213
Year 17 - 193 ($679)$311$368$84,845
194 ($679)$310$370$84,475
195 ($679)$308$371$84,104
196 ($679)$307$372$83,732
197 ($679)$306$374$83,358
198 ($679)$304$375$82,983
199 ($679)$303$377$82,606
200 ($679)$302$378$82,228
201 ($679)$300$379$81,849
202 ($679)$299$381$81,468
203 ($679)$297$382$81,086
204 ($679)$296$383$80,703
Year 18 - 205 ($679)$295$385$80,318
206 ($679)$293$386$79,932
207 ($679)$292$388$79,544
208 ($679)$290$389$79,155
209 ($679)$289$391$78,764
210 ($679)$287$392$78,372
211 ($679)$286$393$77,979
212 ($679)$285$395$77,584
213 ($679)$283$396$77,188
214 ($679)$282$398$76,790
215 ($679)$280$399$76,391
216 ($679)$279$401$75,991
Year 19 - 217 ($679)$277$402$75,589
218 ($679)$276$404$75,185
219 ($679)$274$405$74,780
220 ($679)$273$406$74,374
221 ($679)$271$408$73,966
222 ($679)$270$409$73,556
223 ($679)$268$411$73,145
224 ($679)$267$412$72,733
225 ($679)$265$414$72,319
226 ($679)$264$415$71,903
227 ($679)$262$417$71,486
228 ($679)$261$419$71,068
Year 20 - 229 ($679)$259$420$70,648
230 ($679)$258$422$70,226
231 ($679)$256$423$69,803
232 ($679)$255$425$69,378
233 ($679)$253$426$68,952
234 ($679)$252$428$68,524
235 ($679)$250$429$68,095
236 ($679)$249$431$67,664
237 ($679)$247$432$67,232
238 ($679)$245$434$66,798
239 ($679)$244$436$66,362
240 ($679)$242$437$65,925
Year 21 - 241 ($679)$241$439$65,486
242 ($679)$239$440$65,046
243 ($679)$237$442$64,604
244 ($679)$236$444$64,160
245 ($679)$234$445$63,715
246 ($679)$233$447$63,268
247 ($679)$231$449$62,820
248 ($679)$229$450$62,369
249 ($679)$228$452$61,918
250 ($679)$226$453$61,464
251 ($679)$224$455$61,009
252 ($679)$223$457$60,552
Year 22 - 253 ($679)$221$458$60,094
254 ($679)$219$460$59,634
255 ($679)$218$462$59,172
256 ($679)$216$463$58,709
257 ($679)$214$465$58,243
258 ($679)$213$467$57,777
259 ($679)$211$469$57,308
260 ($679)$209$470$56,838
261 ($679)$207$472$56,366
262 ($679)$206$474$55,892
263 ($679)$204$475$55,417
264 ($679)$202$477$54,940
Year 23 - 265 ($679)$201$479$54,461
266 ($679)$199$481$53,980
267 ($679)$197$482$53,498
268 ($679)$195$484$53,013
269 ($679)$193$486$52,528
270 ($679)$192$488$52,040
271 ($679)$190$489$51,550
272 ($679)$188$491$51,059
273 ($679)$186$493$50,566
274 ($679)$185$495$50,071
275 ($679)$183$497$49,575
276 ($679)$181$498$49,076
Year 24 - 277 ($679)$179$500$48,576
278 ($679)$177$502$48,074
279 ($679)$175$504$47,570
280 ($679)$174$506$47,064
281 ($679)$172$508$46,556
282 ($679)$170$509$46,047
283 ($679)$168$511$45,535
284 ($679)$166$513$45,022
285 ($679)$164$515$44,507
286 ($679)$162$517$43,990
287 ($679)$161$519$43,471
288 ($679)$159$521$42,950
Year 25 - 289 ($679)$157$523$42,428
290 ($679)$155$525$41,903
291 ($679)$153$526$41,377
292 ($679)$151$528$40,848
293 ($679)$149$530$40,318
294 ($679)$147$532$39,786
295 ($679)$145$534$39,251
296 ($679)$143$536$38,715
297 ($679)$141$538$38,177
298 ($679)$139$540$37,637
299 ($679)$137$542$37,095
300 ($679)$135$544$36,551
Year 26 - 301 ($679)$133$546$36,005
302 ($679)$131$548$35,457
303 ($679)$129$550$34,907
304 ($679)$127$552$34,355
305 ($679)$125$554$33,801
306 ($679)$123$556$33,245
307 ($679)$121$558$32,687
308 ($679)$119$560$32,127
309 ($679)$117$562$31,565
310 ($679)$115$564$31,000
311 ($679)$113$566$30,434
312 ($679)$111$568$29,866
Year 27 - 313 ($679)$109$570$29,295
314 ($679)$107$573$28,723
315 ($679)$105$575$28,148
316 ($679)$103$577$27,571
317 ($679)$101$579$26,993
318 ($679)$99$581$26,412
319 ($679)$96$583$25,829
320 ($679)$94$585$25,244
321 ($679)$92$587$24,656
322 ($679)$90$589$24,067
323 ($679)$88$592$23,475
324 ($679)$86$594$22,882
Year 28 - 325 ($679)$84$596$22,286
326 ($679)$81$598$21,688
327 ($679)$79$600$21,087
328 ($679)$77$602$20,485
329 ($679)$75$605$19,880
330 ($679)$73$607$19,273
331 ($679)$70$609$18,664
332 ($679)$68$611$18,053
333 ($679)$66$614$17,439
334 ($679)$64$616$16,824
335 ($679)$61$618$16,206
336 ($679)$59$620$15,585
Year 29 - 337 ($679)$57$623$14,963
338 ($679)$55$625$14,338
339 ($679)$52$627$13,711
340 ($679)$50$629$13,081
341 ($679)$48$632$12,450
342 ($679)$45$634$11,816
343 ($679)$43$636$11,179
344 ($679)$41$639$10,541
345 ($679)$38$641$9,900
346 ($679)$36$643$9,257
347 ($679)$34$646$8,611
348 ($679)$31$648$7,963
Year 30 - 349 ($679)$29$650$7,313
350 ($679)$27$653$6,660
351 ($679)$24$655$6,005
352 ($679)$22$658$5,347
353 ($679)$20$660$4,687
354 ($679)$17$662$4,025
355 ($679)$15$665$3,360
356 ($679)$12$667$2,693
357 ($679)$10$670$2,023
358 ($679)$7$672$1,351
359 ($679)$5$674$677
360 ($679)$2$677$0
TOTALS$108,594$136,000$244,594

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.