« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($34,600) 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
$691 360 $110,511 $248,911

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $173,000
Down Payment $34,600$138,400
Year 1 - 1 ($691)$505$186$138,214
2 ($691)$504$187$138,027
3 ($691)$504$188$137,839
4 ($691)$503$188$137,651
5 ($691)$502$189$137,462
6 ($691)$502$190$137,272
7 ($691)$501$190$137,082
8 ($691)$500$191$136,891
9 ($691)$500$192$136,699
10 ($691)$499$192$136,507
11 ($691)$498$193$136,313
12 ($691)$498$194$136,119
Year 2 - 13 ($691)$497$195$135,925
14 ($691)$496$195$135,730
15 ($691)$495$196$135,534
16 ($691)$495$197$135,337
17 ($691)$494$197$135,139
18 ($691)$493$198$134,941
19 ($691)$493$199$134,742
20 ($691)$492$200$134,543
21 ($691)$491$200$134,342
22 ($691)$490$201$134,141
23 ($691)$490$202$133,940
24 ($691)$489$203$133,737
Year 3 - 25 ($691)$488$203$133,534
26 ($691)$487$204$133,330
27 ($691)$487$205$133,125
28 ($691)$486$206$132,919
29 ($691)$485$206$132,713
30 ($691)$484$207$132,506
31 ($691)$484$208$132,298
32 ($691)$483$209$132,090
33 ($691)$482$209$131,881
34 ($691)$481$210$131,671
35 ($691)$481$211$131,460
36 ($691)$480$212$131,248
Year 4 - 37 ($691)$479$212$131,036
38 ($691)$478$213$130,823
39 ($691)$478$214$130,609
40 ($691)$477$215$130,394
41 ($691)$476$215$130,179
42 ($691)$475$216$129,962
43 ($691)$474$217$129,745
44 ($691)$474$218$129,527
45 ($691)$473$219$129,309
46 ($691)$472$219$129,089
47 ($691)$471$220$128,869
48 ($691)$470$221$128,648
Year 5 - 49 ($691)$470$222$128,426
50 ($691)$469$223$128,203
51 ($691)$468$223$127,980
52 ($691)$467$224$127,756
53 ($691)$466$225$127,531
54 ($691)$465$226$127,305
55 ($691)$465$227$127,078
56 ($691)$464$228$126,850
57 ($691)$463$228$126,622
58 ($691)$462$229$126,393
59 ($691)$461$230$126,163
60 ($691)$460$231$125,932
Year 6 - 61 ($691)$460$232$125,700
62 ($691)$459$233$125,467
63 ($691)$458$233$125,234
64 ($691)$457$234$124,999
65 ($691)$456$235$124,764
66 ($691)$455$236$124,528
67 ($691)$455$237$124,291
68 ($691)$454$238$124,054
69 ($691)$453$239$123,815
70 ($691)$452$239$123,575
71 ($691)$451$240$123,335
72 ($691)$450$241$123,094
Year 7 - 73 ($691)$449$242$122,852
74 ($691)$448$243$122,609
75 ($691)$448$244$122,365
76 ($691)$447$245$122,120
77 ($691)$446$246$121,874
78 ($691)$445$247$121,628
79 ($691)$444$247$121,380
80 ($691)$443$248$121,132
81 ($691)$442$249$120,883
82 ($691)$441$250$120,632
83 ($691)$440$251$120,381
84 ($691)$439$252$120,129
Year 8 - 85 ($691)$438$253$119,876
86 ($691)$438$254$119,622
87 ($691)$437$255$119,368
88 ($691)$436$256$119,112
89 ($691)$435$257$118,855
90 ($691)$434$258$118,598
91 ($691)$433$259$118,339
92 ($691)$432$259$118,080
93 ($691)$431$260$117,819
94 ($691)$430$261$117,558
95 ($691)$429$262$117,296
96 ($691)$428$263$117,032
Year 9 - 97 ($691)$427$264$116,768
98 ($691)$426$265$116,503
99 ($691)$425$266$116,237
100 ($691)$424$267$115,969
101 ($691)$423$268$115,701
102 ($691)$422$269$115,432
103 ($691)$421$270$115,162
104 ($691)$420$271$114,891
105 ($691)$419$272$114,619
106 ($691)$418$273$114,346
107 ($691)$417$274$114,072
108 ($691)$416$275$113,797
Year 10 - 109 ($691)$415$276$113,521
110 ($691)$414$277$113,244
111 ($691)$413$278$112,966
112 ($691)$412$279$112,687
113 ($691)$411$280$112,406
114 ($691)$410$281$112,125
115 ($691)$409$282$111,843
116 ($691)$408$283$111,560
117 ($691)$407$284$111,276
118 ($691)$406$285$110,990
119 ($691)$405$286$110,704
120 ($691)$404$287$110,417
Year 11 - 121 ($691)$403$288$110,128
122 ($691)$402$289$109,839
123 ($691)$401$291$109,548
124 ($691)$400$292$109,257
125 ($691)$399$293$108,964
126 ($691)$398$294$108,671
127 ($691)$397$295$108,376
128 ($691)$396$296$108,080
129 ($691)$394$297$107,783
130 ($691)$393$298$107,485
131 ($691)$392$299$107,186
132 ($691)$391$300$106,886
Year 12 - 133 ($691)$390$301$106,584
134 ($691)$389$302$106,282
135 ($691)$388$303$105,979
136 ($691)$387$305$105,674
137 ($691)$386$306$105,368
138 ($691)$385$307$105,061
139 ($691)$383$308$104,753
140 ($691)$382$309$104,444
141 ($691)$381$310$104,134
142 ($691)$380$311$103,823
143 ($691)$379$312$103,510
144 ($691)$378$314$103,197
Year 13 - 145 ($691)$377$315$102,882
146 ($691)$376$316$102,566
147 ($691)$374$317$102,249
148 ($691)$373$318$101,931
149 ($691)$372$319$101,611
150 ($691)$371$321$101,291
151 ($691)$370$322$100,969
152 ($691)$369$323$100,646
153 ($691)$367$324$100,322
154 ($691)$366$325$99,997
155 ($691)$365$326$99,671
156 ($691)$364$328$99,343
Year 14 - 157 ($691)$363$329$99,014
158 ($691)$361$330$98,684
159 ($691)$360$331$98,353
160 ($691)$359$332$98,021
161 ($691)$358$334$97,687
162 ($691)$357$335$97,352
163 ($691)$355$336$97,016
164 ($691)$354$337$96,679
165 ($691)$353$339$96,340
166 ($691)$352$340$96,000
167 ($691)$350$341$95,659
168 ($691)$349$342$95,317
Year 15 - 169 ($691)$348$344$94,973
170 ($691)$347$345$94,629
171 ($691)$345$346$94,283
172 ($691)$344$347$93,935
173 ($691)$343$349$93,587
174 ($691)$342$350$93,237
175 ($691)$340$351$92,886
176 ($691)$339$352$92,534
177 ($691)$338$354$92,180
178 ($691)$336$355$91,825
179 ($691)$335$356$91,469
180 ($691)$334$358$91,111
Year 16 - 181 ($691)$333$359$90,752
182 ($691)$331$360$90,392
183 ($691)$330$361$90,031
184 ($691)$329$363$89,668
185 ($691)$327$364$89,304
186 ($691)$326$365$88,938
187 ($691)$325$367$88,571
188 ($691)$323$368$88,203
189 ($691)$322$369$87,834
190 ($691)$321$371$87,463
191 ($691)$319$372$87,091
192 ($691)$318$374$86,717
Year 17 - 193 ($691)$317$375$86,342
194 ($691)$315$376$85,966
195 ($691)$314$378$85,588
196 ($691)$312$379$85,209
197 ($691)$311$380$84,829
198 ($691)$310$382$84,447
199 ($691)$308$383$84,064
200 ($691)$307$385$83,679
201 ($691)$305$386$83,293
202 ($691)$304$387$82,906
203 ($691)$303$389$82,517
204 ($691)$301$390$82,127
Year 18 - 205 ($691)$300$392$81,735
206 ($691)$298$393$81,342
207 ($691)$297$395$80,948
208 ($691)$295$396$80,552
209 ($691)$294$397$80,154
210 ($691)$293$399$79,756
211 ($691)$291$400$79,355
212 ($691)$290$402$78,953
213 ($691)$288$403$78,550
214 ($691)$287$405$78,145
215 ($691)$285$406$77,739
216 ($691)$284$408$77,332
Year 19 - 217 ($691)$282$409$76,922
218 ($691)$281$411$76,512
219 ($691)$279$412$76,100
220 ($691)$278$414$75,686
221 ($691)$276$415$75,271
222 ($691)$275$417$74,854
223 ($691)$273$418$74,436
224 ($691)$272$420$74,016
225 ($691)$270$421$73,595
226 ($691)$269$423$73,172
227 ($691)$267$424$72,748
228 ($691)$266$426$72,322
Year 20 - 229 ($691)$264$427$71,894
230 ($691)$262$429$71,465
231 ($691)$261$431$71,035
232 ($691)$259$432$70,603
233 ($691)$258$434$70,169
234 ($691)$256$435$69,734
235 ($691)$255$437$69,297
236 ($691)$253$438$68,858
237 ($691)$251$440$68,418
238 ($691)$250$442$67,977
239 ($691)$248$443$67,533
240 ($691)$246$445$67,088
Year 21 - 241 ($691)$245$447$66,642
242 ($691)$243$448$66,194
243 ($691)$242$450$65,744
244 ($691)$240$451$65,292
245 ($691)$238$453$64,839
246 ($691)$237$455$64,385
247 ($691)$235$456$63,928
248 ($691)$233$458$63,470
249 ($691)$232$460$63,010
250 ($691)$230$461$62,549
251 ($691)$228$463$62,086
252 ($691)$227$465$61,621
Year 22 - 253 ($691)$225$467$61,154
254 ($691)$223$468$60,686
255 ($691)$222$470$60,216
256 ($691)$220$472$59,745
257 ($691)$218$473$59,271
258 ($691)$216$475$58,796
259 ($691)$215$477$58,319
260 ($691)$213$479$57,841
261 ($691)$211$480$57,361
262 ($691)$209$482$56,879
263 ($691)$208$484$56,395
264 ($691)$206$486$55,909
Year 23 - 265 ($691)$204$487$55,422
266 ($691)$202$489$54,933
267 ($691)$201$491$54,442
268 ($691)$199$493$53,949
269 ($691)$197$495$53,455
270 ($691)$195$496$52,958
271 ($691)$193$498$52,460
272 ($691)$191$500$51,960
273 ($691)$190$502$51,458
274 ($691)$188$504$50,955
275 ($691)$186$505$50,449
276 ($691)$184$507$49,942
Year 24 - 277 ($691)$182$509$49,433
278 ($691)$180$511$48,922
279 ($691)$179$513$48,409
280 ($691)$177$515$47,894
281 ($691)$175$517$47,378
282 ($691)$173$518$46,859
283 ($691)$171$520$46,339
284 ($691)$169$522$45,817
285 ($691)$167$524$45,292
286 ($691)$165$526$44,766
287 ($691)$163$528$44,238
288 ($691)$161$530$43,708
Year 25 - 289 ($691)$160$532$43,176
290 ($691)$158$534$42,643
291 ($691)$156$536$42,107
292 ($691)$154$538$41,569
293 ($691)$152$540$41,029
294 ($691)$150$542$40,488
295 ($691)$148$544$39,944
296 ($691)$146$546$39,399
297 ($691)$144$548$38,851
298 ($691)$142$550$38,301
299 ($691)$140$552$37,750
300 ($691)$138$554$37,196
Year 26 - 301 ($691)$136$556$36,640
302 ($691)$134$558$36,083
303 ($691)$132$560$35,523
304 ($691)$130$562$34,961
305 ($691)$128$564$34,397
306 ($691)$126$566$33,832
307 ($691)$123$568$33,264
308 ($691)$121$570$32,694
309 ($691)$119$572$32,122
310 ($691)$117$574$31,547
311 ($691)$115$576$30,971
312 ($691)$113$578$30,393
Year 27 - 313 ($691)$111$580$29,812
314 ($691)$109$583$29,230
315 ($691)$107$585$28,645
316 ($691)$105$587$28,058
317 ($691)$102$589$27,469
318 ($691)$100$591$26,878
319 ($691)$98$593$26,285
320 ($691)$96$595$25,689
321 ($691)$94$598$25,091
322 ($691)$92$600$24,492
323 ($691)$89$602$23,890
324 ($691)$87$604$23,285
Year 28 - 325 ($691)$85$606$22,679
326 ($691)$83$609$22,070
327 ($691)$81$611$21,459
328 ($691)$78$613$20,846
329 ($691)$76$615$20,231
330 ($691)$74$618$19,613
331 ($691)$72$620$18,994
332 ($691)$69$622$18,371
333 ($691)$67$624$17,747
334 ($691)$65$627$17,120
335 ($691)$62$629$16,492
336 ($691)$60$631$15,860
Year 29 - 337 ($691)$58$634$15,227
338 ($691)$56$636$14,591
339 ($691)$53$638$13,953
340 ($691)$51$640$13,312
341 ($691)$49$643$12,669
342 ($691)$46$645$12,024
343 ($691)$44$648$11,377
344 ($691)$42$650$10,727
345 ($691)$39$652$10,075
346 ($691)$37$655$9,420
347 ($691)$34$657$8,763
348 ($691)$32$659$8,103
Year 30 - 349 ($691)$30$662$7,442
350 ($691)$27$664$6,777
351 ($691)$25$667$6,111
352 ($691)$22$669$5,442
353 ($691)$20$672$4,770
354 ($691)$17$674$4,096
355 ($691)$15$676$3,420
356 ($691)$12$679$2,741
357 ($691)$10$681$2,059
358 ($691)$8$684$1,375
359 ($691)$5$686$689
360 ($691)$3$689$0
TOTALS$110,511$138,400$248,911

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.