« Back to all home prices

Mortgage Payment Schedule for a $173,000 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% ($34,600) 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
$658 360 $98,606 $237,006

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $173,000
Down Payment $34,600$138,400
Year 1 - 1 ($658)$458$200$138,200
2 ($658)$457$201$137,998
3 ($658)$457$202$137,797
4 ($658)$456$202$137,594
5 ($658)$455$203$137,391
6 ($658)$455$204$137,187
7 ($658)$454$204$136,983
8 ($658)$453$205$136,777
9 ($658)$453$206$136,572
10 ($658)$452$207$136,365
11 ($658)$451$207$136,158
12 ($658)$450$208$135,950
Year 2 - 13 ($658)$450$209$135,741
14 ($658)$449$209$135,532
15 ($658)$448$210$135,322
16 ($658)$448$211$135,112
17 ($658)$447$211$134,900
18 ($658)$446$212$134,688
19 ($658)$446$213$134,475
20 ($658)$445$213$134,262
21 ($658)$444$214$134,048
22 ($658)$443$215$133,833
23 ($658)$443$216$133,617
24 ($658)$442$216$133,401
Year 3 - 25 ($658)$441$217$133,184
26 ($658)$441$218$132,966
27 ($658)$440$218$132,748
28 ($658)$439$219$132,529
29 ($658)$438$220$132,309
30 ($658)$438$221$132,088
31 ($658)$437$221$131,867
32 ($658)$436$222$131,645
33 ($658)$436$223$131,422
34 ($658)$435$224$131,198
35 ($658)$434$224$130,974
36 ($658)$433$225$130,749
Year 4 - 37 ($658)$433$226$130,523
38 ($658)$432$227$130,297
39 ($658)$431$227$130,069
40 ($658)$430$228$129,841
41 ($658)$430$229$129,612
42 ($658)$429$230$129,383
43 ($658)$428$230$129,153
44 ($658)$427$231$128,921
45 ($658)$427$232$128,690
46 ($658)$426$233$128,457
47 ($658)$425$233$128,224
48 ($658)$424$234$127,990
Year 5 - 49 ($658)$423$235$127,755
50 ($658)$423$236$127,519
51 ($658)$422$236$127,282
52 ($658)$421$237$127,045
53 ($658)$420$238$126,807
54 ($658)$420$239$126,568
55 ($658)$419$240$126,329
56 ($658)$418$240$126,088
57 ($658)$417$241$125,847
58 ($658)$416$242$125,605
59 ($658)$416$243$125,362
60 ($658)$415$244$125,119
Year 6 - 61 ($658)$414$244$124,874
62 ($658)$413$245$124,629
63 ($658)$412$246$124,383
64 ($658)$412$247$124,136
65 ($658)$411$248$123,888
66 ($658)$410$248$123,640
67 ($658)$409$249$123,391
68 ($658)$408$250$123,140
69 ($658)$407$251$122,890
70 ($658)$407$252$122,638
71 ($658)$406$253$122,385
72 ($658)$405$253$122,132
Year 7 - 73 ($658)$404$254$121,877
74 ($658)$403$255$121,622
75 ($658)$402$256$121,366
76 ($658)$402$257$121,109
77 ($658)$401$258$120,852
78 ($658)$400$259$120,593
79 ($658)$399$259$120,334
80 ($658)$398$260$120,074
81 ($658)$397$261$119,812
82 ($658)$396$262$119,550
83 ($658)$396$263$119,288
84 ($658)$395$264$119,024
Year 8 - 85 ($658)$394$265$118,759
86 ($658)$393$265$118,494
87 ($658)$392$266$118,228
88 ($658)$391$267$117,960
89 ($658)$390$268$117,692
90 ($658)$389$269$117,423
91 ($658)$388$270$117,153
92 ($658)$388$271$116,883
93 ($658)$387$272$116,611
94 ($658)$386$273$116,338
95 ($658)$385$273$116,065
96 ($658)$384$274$115,791
Year 9 - 97 ($658)$383$275$115,515
98 ($658)$382$276$115,239
99 ($658)$381$277$114,962
100 ($658)$380$278$114,684
101 ($658)$379$279$114,405
102 ($658)$378$280$114,125
103 ($658)$378$281$113,844
104 ($658)$377$282$113,563
105 ($658)$376$283$113,280
106 ($658)$375$284$112,996
107 ($658)$374$285$112,712
108 ($658)$373$285$112,426
Year 10 - 109 ($658)$372$286$112,140
110 ($658)$371$287$111,853
111 ($658)$370$288$111,564
112 ($658)$369$289$111,275
113 ($658)$368$290$110,985
114 ($658)$367$291$110,694
115 ($658)$366$292$110,402
116 ($658)$365$293$110,108
117 ($658)$364$294$109,814
118 ($658)$363$295$109,519
119 ($658)$362$296$109,223
120 ($658)$361$297$108,926
Year 11 - 121 ($658)$360$298$108,628
122 ($658)$359$299$108,329
123 ($658)$358$300$108,029
124 ($658)$357$301$107,728
125 ($658)$356$302$107,426
126 ($658)$355$303$107,124
127 ($658)$354$304$106,820
128 ($658)$353$305$106,515
129 ($658)$352$306$106,209
130 ($658)$351$307$105,902
131 ($658)$350$308$105,594
132 ($658)$349$309$105,285
Year 12 - 133 ($658)$348$310$104,975
134 ($658)$347$311$104,664
135 ($658)$346$312$104,351
136 ($658)$345$313$104,038
137 ($658)$344$314$103,724
138 ($658)$343$315$103,409
139 ($658)$342$316$103,093
140 ($658)$341$317$102,775
141 ($658)$340$318$102,457
142 ($658)$339$319$102,138
143 ($658)$338$320$101,817
144 ($658)$337$322$101,496
Year 13 - 145 ($658)$336$323$101,173
146 ($658)$335$324$100,850
147 ($658)$334$325$100,525
148 ($658)$333$326$100,199
149 ($658)$331$327$99,872
150 ($658)$330$328$99,544
151 ($658)$329$329$99,215
152 ($658)$328$330$98,885
153 ($658)$327$331$98,554
154 ($658)$326$332$98,222
155 ($658)$325$333$97,888
156 ($658)$324$335$97,554
Year 14 - 157 ($658)$323$336$97,218
158 ($658)$322$337$96,881
159 ($658)$321$338$96,544
160 ($658)$319$339$96,205
161 ($658)$318$340$95,865
162 ($658)$317$341$95,523
163 ($658)$316$342$95,181
164 ($658)$315$343$94,838
165 ($658)$314$345$94,493
166 ($658)$313$346$94,147
167 ($658)$311$347$93,800
168 ($658)$310$348$93,452
Year 15 - 169 ($658)$309$349$93,103
170 ($658)$308$350$92,753
171 ($658)$307$351$92,401
172 ($658)$306$353$92,049
173 ($658)$305$354$91,695
174 ($658)$303$355$91,340
175 ($658)$302$356$90,984
176 ($658)$301$357$90,626
177 ($658)$300$359$90,268
178 ($658)$299$360$89,908
179 ($658)$297$361$89,547
180 ($658)$296$362$89,185
Year 16 - 181 ($658)$295$363$88,822
182 ($658)$294$364$88,457
183 ($658)$293$366$88,092
184 ($658)$291$367$87,725
185 ($658)$290$368$87,357
186 ($658)$289$369$86,987
187 ($658)$288$371$86,617
188 ($658)$287$372$86,245
189 ($658)$285$373$85,872
190 ($658)$284$374$85,498
191 ($658)$283$375$85,122
192 ($658)$282$377$84,745
Year 17 - 193 ($658)$280$378$84,367
194 ($658)$279$379$83,988
195 ($658)$278$380$83,608
196 ($658)$277$382$83,226
197 ($658)$275$383$82,843
198 ($658)$274$384$82,459
199 ($658)$273$386$82,073
200 ($658)$272$387$81,686
201 ($658)$270$388$81,298
202 ($658)$269$389$80,909
203 ($658)$268$391$80,518
204 ($658)$266$392$80,126
Year 18 - 205 ($658)$265$393$79,733
206 ($658)$264$395$79,338
207 ($658)$262$396$78,942
208 ($658)$261$397$78,545
209 ($658)$260$398$78,147
210 ($658)$259$400$77,747
211 ($658)$257$401$77,346
212 ($658)$256$402$76,943
213 ($658)$255$404$76,539
214 ($658)$253$405$76,134
215 ($658)$252$406$75,728
216 ($658)$251$408$75,320
Year 19 - 217 ($658)$249$409$74,911
218 ($658)$248$411$74,500
219 ($658)$246$412$74,088
220 ($658)$245$413$73,675
221 ($658)$244$415$73,261
222 ($658)$242$416$72,845
223 ($658)$241$417$72,427
224 ($658)$240$419$72,009
225 ($658)$238$420$71,588
226 ($658)$237$422$71,167
227 ($658)$235$423$70,744
228 ($658)$234$424$70,320
Year 20 - 229 ($658)$233$426$69,894
230 ($658)$231$427$69,467
231 ($658)$230$429$69,038
232 ($658)$228$430$68,608
233 ($658)$227$431$68,177
234 ($658)$226$433$67,744
235 ($658)$224$434$67,310
236 ($658)$223$436$66,874
237 ($658)$221$437$66,437
238 ($658)$220$439$65,999
239 ($658)$218$440$65,559
240 ($658)$217$441$65,117
Year 21 - 241 ($658)$215$443$64,674
242 ($658)$214$444$64,230
243 ($658)$212$446$63,784
244 ($658)$211$447$63,337
245 ($658)$210$449$62,888
246 ($658)$208$450$62,438
247 ($658)$207$452$61,986
248 ($658)$205$453$61,532
249 ($658)$204$455$61,078
250 ($658)$202$456$60,621
251 ($658)$201$458$60,164
252 ($658)$199$459$59,704
Year 22 - 253 ($658)$198$461$59,243
254 ($658)$196$462$58,781
255 ($658)$194$464$58,317
256 ($658)$193$465$57,852
257 ($658)$191$467$57,385
258 ($658)$190$469$56,916
259 ($658)$188$470$56,446
260 ($658)$187$472$55,975
261 ($658)$185$473$55,502
262 ($658)$184$475$55,027
263 ($658)$182$476$54,550
264 ($658)$180$478$54,073
Year 23 - 265 ($658)$179$479$53,593
266 ($658)$177$481$53,112
267 ($658)$176$483$52,629
268 ($658)$174$484$52,145
269 ($658)$173$486$51,659
270 ($658)$171$487$51,172
271 ($658)$169$489$50,683
272 ($658)$168$491$50,192
273 ($658)$166$492$49,700
274 ($658)$164$494$49,206
275 ($658)$163$496$48,710
276 ($658)$161$497$48,213
Year 24 - 277 ($658)$160$499$47,714
278 ($658)$158$500$47,214
279 ($658)$156$502$46,712
280 ($658)$155$504$46,208
281 ($658)$153$505$45,702
282 ($658)$151$507$45,195
283 ($658)$150$509$44,686
284 ($658)$148$511$44,176
285 ($658)$146$512$43,664
286 ($658)$144$514$43,150
287 ($658)$143$516$42,634
288 ($658)$141$517$42,117
Year 25 - 289 ($658)$139$519$41,598
290 ($658)$138$521$41,077
291 ($658)$136$522$40,555
292 ($658)$134$524$40,031
293 ($658)$132$526$39,505
294 ($658)$131$528$38,977
295 ($658)$129$529$38,448
296 ($658)$127$531$37,916
297 ($658)$125$533$37,383
298 ($658)$124$535$36,849
299 ($658)$122$536$36,312
300 ($658)$120$538$35,774
Year 26 - 301 ($658)$118$540$35,234
302 ($658)$117$542$34,692
303 ($658)$115$544$34,149
304 ($658)$113$545$33,603
305 ($658)$111$547$33,056
306 ($658)$109$549$32,507
307 ($658)$108$551$31,956
308 ($658)$106$553$31,404
309 ($658)$104$554$30,849
310 ($658)$102$556$30,293
311 ($658)$100$558$29,735
312 ($658)$98$560$29,175
Year 27 - 313 ($658)$97$562$28,613
314 ($658)$95$564$28,049
315 ($658)$93$566$27,484
316 ($658)$91$567$26,916
317 ($658)$89$569$26,347
318 ($658)$87$571$25,776
319 ($658)$85$573$25,203
320 ($658)$83$575$24,628
321 ($658)$81$577$24,051
322 ($658)$80$579$23,472
323 ($658)$78$581$22,892
324 ($658)$76$583$22,309
Year 28 - 325 ($658)$74$585$21,724
326 ($658)$72$586$21,138
327 ($658)$70$588$20,550
328 ($658)$68$590$19,959
329 ($658)$66$592$19,367
330 ($658)$64$594$18,773
331 ($658)$62$596$18,176
332 ($658)$60$598$17,578
333 ($658)$58$600$16,978
334 ($658)$56$602$16,376
335 ($658)$54$604$15,772
336 ($658)$52$606$15,165
Year 29 - 337 ($658)$50$608$14,557
338 ($658)$48$610$13,947
339 ($658)$46$612$13,335
340 ($658)$44$614$12,721
341 ($658)$42$616$12,104
342 ($658)$40$618$11,486
343 ($658)$38$620$10,866
344 ($658)$36$622$10,243
345 ($658)$34$624$9,619
346 ($658)$32$627$8,992
347 ($658)$30$629$8,364
348 ($658)$28$631$7,733
Year 30 - 349 ($658)$26$633$7,100
350 ($658)$23$635$6,465
351 ($658)$21$637$5,828
352 ($658)$19$639$5,189
353 ($658)$17$641$4,548
354 ($658)$15$643$3,905
355 ($658)$13$645$3,259
356 ($658)$11$648$2,612
357 ($658)$9$650$1,962
358 ($658)$6$652$1,310
359 ($658)$4$654$656
360 ($658)$2$656$0
TOTALS$98,606$138,400$237,006

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.