« 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$647 360 $95,478 $233,078

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 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 #: 790396
$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 #: 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 #: 7706
$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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $172,000
Down Payment $34,400$137,600
Year 1 - 1 ($647)$445$203$137,397
2 ($647)$444$203$137,194
3 ($647)$444$204$136,990
4 ($647)$443$205$136,786
5 ($647)$442$205$136,581
6 ($647)$442$206$136,375
7 ($647)$441$206$136,168
8 ($647)$440$207$135,961
9 ($647)$440$208$135,753
10 ($647)$439$209$135,545
11 ($647)$438$209$135,336
12 ($647)$438$210$135,126
Year 2 - 13 ($647)$437$211$134,915
14 ($647)$436$211$134,704
15 ($647)$436$212$134,492
16 ($647)$435$213$134,280
17 ($647)$434$213$134,066
18 ($647)$433$214$133,852
19 ($647)$433$215$133,638
20 ($647)$432$215$133,422
21 ($647)$431$216$133,206
22 ($647)$431$217$132,990
23 ($647)$430$217$132,772
24 ($647)$429$218$132,554
Year 3 - 25 ($647)$429$219$132,335
26 ($647)$428$220$132,116
27 ($647)$427$220$131,895
28 ($647)$426$221$131,674
29 ($647)$426$222$131,453
30 ($647)$425$222$131,230
31 ($647)$424$223$131,007
32 ($647)$424$224$130,783
33 ($647)$423$225$130,559
34 ($647)$422$225$130,334
35 ($647)$421$226$130,107
36 ($647)$421$227$129,881
Year 4 - 37 ($647)$420$227$129,653
38 ($647)$419$228$129,425
39 ($647)$418$229$129,196
40 ($647)$418$230$128,966
41 ($647)$417$230$128,736
42 ($647)$416$231$128,505
43 ($647)$415$232$128,273
44 ($647)$415$233$128,040
45 ($647)$414$233$127,807
46 ($647)$413$234$127,572
47 ($647)$412$235$127,337
48 ($647)$412$236$127,102
Year 5 - 49 ($647)$411$236$126,865
50 ($647)$410$237$126,628
51 ($647)$409$238$126,390
52 ($647)$409$239$126,151
53 ($647)$408$240$125,912
54 ($647)$407$240$125,671
55 ($647)$406$241$125,430
56 ($647)$406$242$125,188
57 ($647)$405$243$124,946
58 ($647)$404$243$124,702
59 ($647)$403$244$124,458
60 ($647)$402$245$124,213
Year 6 - 61 ($647)$402$246$123,967
62 ($647)$401$247$123,721
63 ($647)$400$247$123,473
64 ($647)$399$248$123,225
65 ($647)$398$249$122,976
66 ($647)$398$250$122,726
67 ($647)$397$251$122,475
68 ($647)$396$251$122,224
69 ($647)$395$252$121,972
70 ($647)$394$253$121,719
71 ($647)$394$254$121,465
72 ($647)$393$255$121,210
Year 7 - 73 ($647)$392$256$120,955
74 ($647)$391$256$120,698
75 ($647)$390$257$120,441
76 ($647)$389$258$120,183
77 ($647)$389$259$119,924
78 ($647)$388$260$119,665
79 ($647)$387$261$119,404
80 ($647)$386$261$119,143
81 ($647)$385$262$118,880
82 ($647)$384$263$118,617
83 ($647)$384$264$118,353
84 ($647)$383$265$118,089
Year 8 - 85 ($647)$382$266$117,823
86 ($647)$381$266$117,557
87 ($647)$380$267$117,289
88 ($647)$379$268$117,021
89 ($647)$378$269$116,752
90 ($647)$377$270$116,482
91 ($647)$377$271$116,211
92 ($647)$376$272$115,940
93 ($647)$375$273$115,667
94 ($647)$374$273$115,394
95 ($647)$373$274$115,119
96 ($647)$372$275$114,844
Year 9 - 97 ($647)$371$276$114,568
98 ($647)$370$277$114,291
99 ($647)$370$278$114,013
100 ($647)$369$279$113,734
101 ($647)$368$280$113,454
102 ($647)$367$281$113,174
103 ($647)$366$282$112,892
104 ($647)$365$282$112,610
105 ($647)$364$283$112,327
106 ($647)$363$284$112,042
107 ($647)$362$285$111,757
108 ($647)$361$286$111,471
Year 10 - 109 ($647)$360$287$111,184
110 ($647)$359$288$110,896
111 ($647)$359$289$110,607
112 ($647)$358$290$110,317
113 ($647)$357$291$110,027
114 ($647)$356$292$109,735
115 ($647)$355$293$109,442
116 ($647)$354$294$109,149
117 ($647)$353$295$108,854
118 ($647)$352$295$108,559
119 ($647)$351$296$108,262
120 ($647)$350$297$107,965
Year 11 - 121 ($647)$349$298$107,667
122 ($647)$348$299$107,367
123 ($647)$347$300$107,067
124 ($647)$346$301$106,766
125 ($647)$345$302$106,464
126 ($647)$344$303$106,160
127 ($647)$343$304$105,856
128 ($647)$342$305$105,551
129 ($647)$341$306$105,245
130 ($647)$340$307$104,938
131 ($647)$339$308$104,630
132 ($647)$338$309$104,320
Year 12 - 133 ($647)$337$310$104,010
134 ($647)$336$311$103,699
135 ($647)$335$312$103,387
136 ($647)$334$313$103,074
137 ($647)$333$314$102,760
138 ($647)$332$315$102,444
139 ($647)$331$316$102,128
140 ($647)$330$317$101,811
141 ($647)$329$318$101,493
142 ($647)$328$319$101,173
143 ($647)$327$320$100,853
144 ($647)$326$321$100,532
Year 13 - 145 ($647)$325$322$100,209
146 ($647)$324$323$99,886
147 ($647)$323$324$99,562
148 ($647)$322$326$99,236
149 ($647)$321$327$98,909
150 ($647)$320$328$98,582
151 ($647)$319$329$98,253
152 ($647)$318$330$97,923
153 ($647)$317$331$97,593
154 ($647)$316$332$97,261
155 ($647)$314$333$96,928
156 ($647)$313$334$96,594
Year 14 - 157 ($647)$312$335$96,259
158 ($647)$311$336$95,922
159 ($647)$310$337$95,585
160 ($647)$309$338$95,247
161 ($647)$308$339$94,907
162 ($647)$307$341$94,567
163 ($647)$306$342$94,225
164 ($647)$305$343$93,882
165 ($647)$304$344$93,538
166 ($647)$302$345$93,193
167 ($647)$301$346$92,847
168 ($647)$300$347$92,500
Year 15 - 169 ($647)$299$348$92,152
170 ($647)$298$349$91,802
171 ($647)$297$351$91,451
172 ($647)$296$352$91,100
173 ($647)$295$353$90,747
174 ($647)$293$354$90,393
175 ($647)$292$355$90,038
176 ($647)$291$356$89,681
177 ($647)$290$357$89,324
178 ($647)$289$359$88,965
179 ($647)$288$360$88,605
180 ($647)$286$361$88,244
Year 16 - 181 ($647)$285$362$87,882
182 ($647)$284$363$87,519
183 ($647)$283$364$87,155
184 ($647)$282$366$86,789
185 ($647)$281$367$86,422
186 ($647)$279$368$86,054
187 ($647)$278$369$85,685
188 ($647)$277$370$85,315
189 ($647)$276$372$84,943
190 ($647)$275$373$84,570
191 ($647)$273$374$84,196
192 ($647)$272$375$83,821
Year 17 - 193 ($647)$271$376$83,445
194 ($647)$270$378$83,067
195 ($647)$269$379$82,688
196 ($647)$267$380$82,308
197 ($647)$266$381$81,927
198 ($647)$265$383$81,544
199 ($647)$264$384$81,160
200 ($647)$262$385$80,775
201 ($647)$261$386$80,389
202 ($647)$260$388$80,002
203 ($647)$259$389$79,613
204 ($647)$257$390$79,223
Year 18 - 205 ($647)$256$391$78,831
206 ($647)$255$393$78,439
207 ($647)$254$394$78,045
208 ($647)$252$395$77,650
209 ($647)$251$396$77,254
210 ($647)$250$398$76,856
211 ($647)$249$399$76,457
212 ($647)$247$400$76,057
213 ($647)$246$402$75,655
214 ($647)$245$403$75,252
215 ($647)$243$404$74,848
216 ($647)$242$405$74,443
Year 19 - 217 ($647)$241$407$74,036
218 ($647)$239$408$73,628
219 ($647)$238$409$73,219
220 ($647)$237$411$72,808
221 ($647)$235$412$72,396
222 ($647)$234$413$71,983
223 ($647)$233$415$71,568
224 ($647)$231$416$71,152
225 ($647)$230$417$70,735
226 ($647)$229$419$70,316
227 ($647)$227$420$69,896
228 ($647)$226$421$69,474
Year 20 - 229 ($647)$225$423$69,051
230 ($647)$223$424$68,627
231 ($647)$222$426$68,202
232 ($647)$221$427$67,775
233 ($647)$219$428$67,347
234 ($647)$218$430$66,917
235 ($647)$216$431$66,486
236 ($647)$215$432$66,053
237 ($647)$214$434$65,619
238 ($647)$212$435$65,184
239 ($647)$211$437$64,747
240 ($647)$209$438$64,309
Year 21 - 241 ($647)$208$440$63,870
242 ($647)$207$441$63,429
243 ($647)$205$442$62,987
244 ($647)$204$444$62,543
245 ($647)$202$445$62,098
246 ($647)$201$447$61,651
247 ($647)$199$448$61,203
248 ($647)$198$450$60,753
249 ($647)$196$451$60,302
250 ($647)$195$452$59,850
251 ($647)$194$454$59,396
252 ($647)$192$455$58,940
Year 22 - 253 ($647)$191$457$58,484
254 ($647)$189$458$58,025
255 ($647)$188$460$57,565
256 ($647)$186$461$57,104
257 ($647)$185$463$56,641
258 ($647)$183$464$56,177
259 ($647)$182$466$55,711
260 ($647)$180$467$55,244
261 ($647)$179$469$54,775
262 ($647)$177$470$54,305
263 ($647)$176$472$53,833
264 ($647)$174$473$53,360
Year 23 - 265 ($647)$173$475$52,885
266 ($647)$171$476$52,408
267 ($647)$169$478$51,930
268 ($647)$168$480$51,451
269 ($647)$166$481$50,970
270 ($647)$165$483$50,487
271 ($647)$163$484$50,003
272 ($647)$162$486$49,517
273 ($647)$160$487$49,030
274 ($647)$159$489$48,541
275 ($647)$157$490$48,050
276 ($647)$155$492$47,558
Year 24 - 277 ($647)$154$494$47,065
278 ($647)$152$495$46,569
279 ($647)$151$497$46,072
280 ($647)$149$498$45,574
281 ($647)$147$500$45,074
282 ($647)$146$502$44,572
283 ($647)$144$503$44,069
284 ($647)$142$505$43,564
285 ($647)$141$507$43,057
286 ($647)$139$508$42,549
287 ($647)$138$510$42,039
288 ($647)$136$512$41,528
Year 25 - 289 ($647)$134$513$41,014
290 ($647)$133$515$40,500
291 ($647)$131$516$39,983
292 ($647)$129$518$39,465
293 ($647)$128$520$38,945
294 ($647)$126$522$38,424
295 ($647)$124$523$37,900
296 ($647)$123$525$37,376
297 ($647)$121$527$36,849
298 ($647)$119$528$36,321
299 ($647)$117$530$35,791
300 ($647)$116$532$35,259
Year 26 - 301 ($647)$114$533$34,726
302 ($647)$112$535$34,190
303 ($647)$111$537$33,653
304 ($647)$109$539$33,115
305 ($647)$107$540$32,574
306 ($647)$105$542$32,032
307 ($647)$104$544$31,488
308 ($647)$102$546$30,943
309 ($647)$100$547$30,395
310 ($647)$98$549$29,846
311 ($647)$97$551$29,295
312 ($647)$95$553$28,743
Year 27 - 313 ($647)$93$555$28,188
314 ($647)$91$556$27,632
315 ($647)$89$558$27,074
316 ($647)$88$560$26,514
317 ($647)$86$562$25,952
318 ($647)$84$564$25,389
319 ($647)$82$565$24,823
320 ($647)$80$567$24,256
321 ($647)$78$569$23,687
322 ($647)$77$571$23,116
323 ($647)$75$573$22,544
324 ($647)$73$575$21,969
Year 28 - 325 ($647)$71$576$21,393
326 ($647)$69$578$20,814
327 ($647)$67$580$20,234
328 ($647)$65$582$19,652
329 ($647)$64$584$19,068
330 ($647)$62$586$18,482
331 ($647)$60$588$17,895
332 ($647)$58$590$17,305
333 ($647)$56$591$16,714
334 ($647)$54$593$16,120
335 ($647)$52$595$15,525
336 ($647)$50$597$14,928
Year 29 - 337 ($647)$48$599$14,329
338 ($647)$46$601$13,727
339 ($647)$44$603$13,124
340 ($647)$42$605$12,519
341 ($647)$40$607$11,912
342 ($647)$39$609$11,304
343 ($647)$37$611$10,693
344 ($647)$35$613$10,080
345 ($647)$33$615$9,465
346 ($647)$31$617$8,848
347 ($647)$29$619$8,229
348 ($647)$27$621$7,608
Year 30 - 349 ($647)$25$623$6,986
350 ($647)$23$625$6,361
351 ($647)$21$627$5,734
352 ($647)$19$629$5,105
353 ($647)$17$631$4,474
354 ($647)$14$633$3,841
355 ($647)$12$635$3,206
356 ($647)$10$637$2,569
357 ($647)$8$639$1,930
358 ($647)$6$641$1,289
359 ($647)$4$643$645
360 ($647)$2$645$0
TOTALS$95,478$137,600$233,078

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.