« Back to all home prices

Mortgage Payment Schedule for a $172,000 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 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($34,400) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$659 360 $99,750 $237,350

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $172,000
Down Payment $34,400$137,600
Year 1 - 1 ($659)$462$197$137,403
2 ($659)$461$198$137,205
3 ($659)$461$199$137,006
4 ($659)$460$199$136,807
5 ($659)$459$200$136,607
6 ($659)$459$201$136,407
7 ($659)$458$201$136,206
8 ($659)$457$202$136,004
9 ($659)$457$203$135,801
10 ($659)$456$203$135,598
11 ($659)$455$204$135,394
12 ($659)$455$205$135,189
Year 2 - 13 ($659)$454$205$134,984
14 ($659)$453$206$134,778
15 ($659)$453$207$134,571
16 ($659)$452$207$134,364
17 ($659)$451$208$134,156
18 ($659)$451$209$133,947
19 ($659)$450$209$133,738
20 ($659)$449$210$133,528
21 ($659)$448$211$133,317
22 ($659)$448$212$133,105
23 ($659)$447$212$132,893
24 ($659)$446$213$132,680
Year 3 - 25 ($659)$446$214$132,466
26 ($659)$445$214$132,252
27 ($659)$444$215$132,037
28 ($659)$443$216$131,821
29 ($659)$443$217$131,604
30 ($659)$442$217$131,387
31 ($659)$441$218$131,169
32 ($659)$441$219$130,950
33 ($659)$440$220$130,730
34 ($659)$439$220$130,510
35 ($659)$438$221$130,289
36 ($659)$438$222$130,067
Year 4 - 37 ($659)$437$222$129,845
38 ($659)$436$223$129,622
39 ($659)$435$224$129,398
40 ($659)$435$225$129,173
41 ($659)$434$226$128,947
42 ($659)$433$226$128,721
43 ($659)$432$227$128,494
44 ($659)$432$228$128,266
45 ($659)$431$229$128,038
46 ($659)$430$229$127,808
47 ($659)$429$230$127,578
48 ($659)$428$231$127,347
Year 5 - 49 ($659)$428$232$127,116
50 ($659)$427$232$126,883
51 ($659)$426$233$126,650
52 ($659)$425$234$126,416
53 ($659)$425$235$126,182
54 ($659)$424$236$125,946
55 ($659)$423$236$125,710
56 ($659)$422$237$125,472
57 ($659)$421$238$125,235
58 ($659)$421$239$124,996
59 ($659)$420$240$124,756
60 ($659)$419$240$124,516
Year 6 - 61 ($659)$418$241$124,275
62 ($659)$417$242$124,033
63 ($659)$417$243$123,790
64 ($659)$416$244$123,547
65 ($659)$415$244$123,302
66 ($659)$414$245$123,057
67 ($659)$413$246$122,811
68 ($659)$412$247$122,564
69 ($659)$412$248$122,316
70 ($659)$411$249$122,068
71 ($659)$410$249$121,818
72 ($659)$409$250$121,568
Year 7 - 73 ($659)$408$251$121,317
74 ($659)$407$252$121,065
75 ($659)$407$253$120,813
76 ($659)$406$254$120,559
77 ($659)$405$254$120,305
78 ($659)$404$255$120,049
79 ($659)$403$256$119,793
80 ($659)$402$257$119,536
81 ($659)$401$258$119,278
82 ($659)$401$259$119,020
83 ($659)$400$260$118,760
84 ($659)$399$260$118,500
Year 8 - 85 ($659)$398$261$118,238
86 ($659)$397$262$117,976
87 ($659)$396$263$117,713
88 ($659)$395$264$117,449
89 ($659)$394$265$117,184
90 ($659)$394$266$116,918
91 ($659)$393$267$116,652
92 ($659)$392$268$116,384
93 ($659)$391$268$116,116
94 ($659)$390$269$115,846
95 ($659)$389$270$115,576
96 ($659)$388$271$115,305
Year 9 - 97 ($659)$387$272$115,033
98 ($659)$386$273$114,760
99 ($659)$385$274$114,486
100 ($659)$384$275$114,211
101 ($659)$384$276$113,935
102 ($659)$383$277$113,659
103 ($659)$382$278$113,381
104 ($659)$381$279$113,102
105 ($659)$380$279$112,823
106 ($659)$379$280$112,543
107 ($659)$378$281$112,261
108 ($659)$377$282$111,979
Year 10 - 109 ($659)$376$283$111,696
110 ($659)$375$284$111,411
111 ($659)$374$285$111,126
112 ($659)$373$286$110,840
113 ($659)$372$287$110,553
114 ($659)$371$288$110,265
115 ($659)$370$289$109,976
116 ($659)$369$290$109,686
117 ($659)$368$291$109,395
118 ($659)$367$292$109,103
119 ($659)$366$293$108,810
120 ($659)$365$294$108,517
Year 11 - 121 ($659)$364$295$108,222
122 ($659)$363$296$107,926
123 ($659)$362$297$107,629
124 ($659)$361$298$107,331
125 ($659)$360$299$107,032
126 ($659)$359$300$106,732
127 ($659)$358$301$106,432
128 ($659)$357$302$106,130
129 ($659)$356$303$105,827
130 ($659)$355$304$105,523
131 ($659)$354$305$105,218
132 ($659)$353$306$104,912
Year 12 - 133 ($659)$352$307$104,605
134 ($659)$351$308$104,297
135 ($659)$350$309$103,988
136 ($659)$349$310$103,678
137 ($659)$348$311$103,367
138 ($659)$347$312$103,055
139 ($659)$346$313$102,741
140 ($659)$345$314$102,427
141 ($659)$344$315$102,112
142 ($659)$343$316$101,795
143 ($659)$342$317$101,478
144 ($659)$341$319$101,159
Year 13 - 145 ($659)$340$320$100,840
146 ($659)$339$321$100,519
147 ($659)$338$322$100,198
148 ($659)$336$323$99,875
149 ($659)$335$324$99,551
150 ($659)$334$325$99,226
151 ($659)$333$326$98,900
152 ($659)$332$327$98,573
153 ($659)$331$328$98,244
154 ($659)$330$329$97,915
155 ($659)$329$330$97,584
156 ($659)$328$332$97,253
Year 14 - 157 ($659)$327$333$96,920
158 ($659)$325$334$96,586
159 ($659)$324$335$96,251
160 ($659)$323$336$95,915
161 ($659)$322$337$95,578
162 ($659)$321$338$95,240
163 ($659)$320$339$94,900
164 ($659)$319$341$94,560
165 ($659)$318$342$94,218
166 ($659)$316$343$93,875
167 ($659)$315$344$93,531
168 ($659)$314$345$93,186
Year 15 - 169 ($659)$313$346$92,840
170 ($659)$312$348$92,492
171 ($659)$311$349$92,143
172 ($659)$309$350$91,794
173 ($659)$308$351$91,442
174 ($659)$307$352$91,090
175 ($659)$306$353$90,737
176 ($659)$305$355$90,382
177 ($659)$304$356$90,027
178 ($659)$302$357$89,670
179 ($659)$301$358$89,311
180 ($659)$300$359$88,952
Year 16 - 181 ($659)$299$361$88,591
182 ($659)$298$362$88,230
183 ($659)$296$363$87,867
184 ($659)$295$364$87,502
185 ($659)$294$365$87,137
186 ($659)$293$367$86,770
187 ($659)$291$368$86,402
188 ($659)$290$369$86,033
189 ($659)$289$370$85,663
190 ($659)$288$372$85,291
191 ($659)$286$373$84,918
192 ($659)$285$374$84,544
Year 17 - 193 ($659)$284$375$84,169
194 ($659)$283$377$83,792
195 ($659)$281$378$83,414
196 ($659)$280$379$83,035
197 ($659)$279$380$82,655
198 ($659)$278$382$82,273
199 ($659)$276$383$81,890
200 ($659)$275$384$81,506
201 ($659)$274$386$81,120
202 ($659)$272$387$80,733
203 ($659)$271$388$80,345
204 ($659)$270$389$79,956
Year 18 - 205 ($659)$269$391$79,565
206 ($659)$267$392$79,173
207 ($659)$266$393$78,779
208 ($659)$265$395$78,385
209 ($659)$263$396$77,989
210 ($659)$262$397$77,591
211 ($659)$261$399$77,192
212 ($659)$259$400$76,792
213 ($659)$258$401$76,391
214 ($659)$257$403$75,988
215 ($659)$255$404$75,584
216 ($659)$254$405$75,179
Year 19 - 217 ($659)$252$407$74,772
218 ($659)$251$408$74,364
219 ($659)$250$410$73,954
220 ($659)$248$411$73,543
221 ($659)$247$412$73,131
222 ($659)$246$414$72,717
223 ($659)$244$415$72,302
224 ($659)$243$416$71,885
225 ($659)$241$418$71,468
226 ($659)$240$419$71,048
227 ($659)$239$421$70,628
228 ($659)$237$422$70,205
Year 20 - 229 ($659)$236$424$69,782
230 ($659)$234$425$69,357
231 ($659)$233$426$68,931
232 ($659)$231$428$68,503
233 ($659)$230$429$68,073
234 ($659)$229$431$67,643
235 ($659)$227$432$67,211
236 ($659)$226$434$66,777
237 ($659)$224$435$66,342
238 ($659)$223$437$65,906
239 ($659)$221$438$65,468
240 ($659)$220$439$65,028
Year 21 - 241 ($659)$218$441$64,587
242 ($659)$217$442$64,145
243 ($659)$215$444$63,701
244 ($659)$214$445$63,256
245 ($659)$212$447$62,809
246 ($659)$211$448$62,360
247 ($659)$209$450$61,910
248 ($659)$208$451$61,459
249 ($659)$206$453$61,006
250 ($659)$205$454$60,552
251 ($659)$203$456$60,096
252 ($659)$202$457$59,638
Year 22 - 253 ($659)$200$459$59,179
254 ($659)$199$461$58,719
255 ($659)$197$462$58,257
256 ($659)$196$464$57,793
257 ($659)$194$465$57,328
258 ($659)$193$467$56,861
259 ($659)$191$468$56,393
260 ($659)$189$470$55,923
261 ($659)$188$471$55,451
262 ($659)$186$473$54,978
263 ($659)$185$475$54,503
264 ($659)$183$476$54,027
Year 23 - 265 ($659)$181$478$53,549
266 ($659)$180$479$53,070
267 ($659)$178$481$52,589
268 ($659)$177$483$52,106
269 ($659)$175$484$51,622
270 ($659)$173$486$51,136
271 ($659)$172$488$50,648
272 ($659)$170$489$50,159
273 ($659)$168$491$49,668
274 ($659)$167$493$49,176
275 ($659)$165$494$48,681
276 ($659)$163$496$48,186
Year 24 - 277 ($659)$162$497$47,688
278 ($659)$160$499$47,189
279 ($659)$158$501$46,688
280 ($659)$157$503$46,186
281 ($659)$155$504$45,681
282 ($659)$153$506$45,176
283 ($659)$152$508$44,668
284 ($659)$150$509$44,159
285 ($659)$148$511$43,648
286 ($659)$147$513$43,135
287 ($659)$145$514$42,620
288 ($659)$143$516$42,104
Year 25 - 289 ($659)$141$518$41,586
290 ($659)$140$520$41,067
291 ($659)$138$521$40,545
292 ($659)$136$523$40,022
293 ($659)$134$525$39,497
294 ($659)$133$527$38,971
295 ($659)$131$528$38,442
296 ($659)$129$530$37,912
297 ($659)$127$532$37,380
298 ($659)$126$534$36,846
299 ($659)$124$536$36,311
300 ($659)$122$537$35,773
Year 26 - 301 ($659)$120$539$35,234
302 ($659)$118$541$34,693
303 ($659)$117$543$34,150
304 ($659)$115$545$33,606
305 ($659)$113$546$33,059
306 ($659)$111$548$32,511
307 ($659)$109$550$31,961
308 ($659)$107$552$31,409
309 ($659)$105$554$30,855
310 ($659)$104$556$30,299
311 ($659)$102$558$29,742
312 ($659)$100$559$29,183
Year 27 - 313 ($659)$98$561$28,621
314 ($659)$96$563$28,058
315 ($659)$94$565$27,493
316 ($659)$92$567$26,926
317 ($659)$90$569$26,357
318 ($659)$89$571$25,786
319 ($659)$87$573$25,214
320 ($659)$85$575$24,639
321 ($659)$83$577$24,062
322 ($659)$81$578$23,484
323 ($659)$79$580$22,903
324 ($659)$77$582$22,321
Year 28 - 325 ($659)$75$584$21,737
326 ($659)$73$586$21,150
327 ($659)$71$588$20,562
328 ($659)$69$590$19,972
329 ($659)$67$592$19,380
330 ($659)$65$594$18,785
331 ($659)$63$596$18,189
332 ($659)$61$598$17,591
333 ($659)$59$600$16,991
334 ($659)$57$602$16,389
335 ($659)$55$604$15,784
336 ($659)$53$606$15,178
Year 29 - 337 ($659)$51$608$14,570
338 ($659)$49$610$13,959
339 ($659)$47$612$13,347
340 ($659)$45$614$12,732
341 ($659)$43$617$12,116
342 ($659)$41$619$11,497
343 ($659)$39$621$10,877
344 ($659)$37$623$10,254
345 ($659)$34$625$9,629
346 ($659)$32$627$9,002
347 ($659)$30$629$8,373
348 ($659)$28$631$7,742
Year 30 - 349 ($659)$26$633$7,108
350 ($659)$24$635$6,473
351 ($659)$22$638$5,835
352 ($659)$20$640$5,196
353 ($659)$17$642$4,554
354 ($659)$15$644$3,910
355 ($659)$13$646$3,264
356 ($659)$11$648$2,615
357 ($659)$9$651$1,965
358 ($659)$7$653$1,312
359 ($659)$4$655$657
360 ($659)$2$657$0
TOTALS$99,750$137,600$237,350

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.