« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($34,600) may require pre-mortgage insurance


3.96% 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 $98,320 $236,720

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $173,000
Down Payment $34,600$138,400
Year 1 - 1 ($658)$457$201$138,199
2 ($658)$456$201$137,998
3 ($658)$455$202$137,796
4 ($658)$455$203$137,593
5 ($658)$454$203$137,389
6 ($658)$453$204$137,185
7 ($658)$453$205$136,980
8 ($658)$452$206$136,775
9 ($658)$451$206$136,568
10 ($658)$451$207$136,362
11 ($658)$450$208$136,154
12 ($658)$449$208$135,946
Year 2 - 13 ($658)$449$209$135,737
14 ($658)$448$210$135,527
15 ($658)$447$210$135,317
16 ($658)$447$211$135,106
17 ($658)$446$212$134,894
18 ($658)$445$212$134,682
19 ($658)$444$213$134,469
20 ($658)$444$214$134,255
21 ($658)$443$215$134,040
22 ($658)$442$215$133,825
23 ($658)$442$216$133,609
24 ($658)$441$217$133,393
Year 3 - 25 ($658)$440$217$133,175
26 ($658)$439$218$132,957
27 ($658)$439$219$132,738
28 ($658)$438$220$132,519
29 ($658)$437$220$132,299
30 ($658)$437$221$132,078
31 ($658)$436$222$131,856
32 ($658)$435$222$131,633
33 ($658)$434$223$131,410
34 ($658)$434$224$131,186
35 ($658)$433$225$130,962
36 ($658)$432$225$130,736
Year 4 - 37 ($658)$431$226$130,510
38 ($658)$431$227$130,283
39 ($658)$430$228$130,056
40 ($658)$429$228$129,827
41 ($658)$428$229$129,598
42 ($658)$428$230$129,368
43 ($658)$427$231$129,138
44 ($658)$426$231$128,906
45 ($658)$425$232$128,674
46 ($658)$425$233$128,441
47 ($658)$424$234$128,208
48 ($658)$423$234$127,973
Year 5 - 49 ($658)$422$235$127,738
50 ($658)$422$236$127,502
51 ($658)$421$237$127,265
52 ($658)$420$238$127,027
53 ($658)$419$238$126,789
54 ($658)$418$239$126,550
55 ($658)$418$240$126,310
56 ($658)$417$241$126,069
57 ($658)$416$242$125,828
58 ($658)$415$242$125,585
59 ($658)$414$243$125,342
60 ($658)$414$244$125,098
Year 6 - 61 ($658)$413$245$124,854
62 ($658)$412$246$124,608
63 ($658)$411$246$124,362
64 ($658)$410$247$124,115
65 ($658)$410$248$123,867
66 ($658)$409$249$123,618
67 ($658)$408$250$123,368
68 ($658)$407$250$123,118
69 ($658)$406$251$122,866
70 ($658)$405$252$122,614
71 ($658)$405$253$122,361
72 ($658)$404$254$122,108
Year 7 - 73 ($658)$403$255$121,853
74 ($658)$402$255$121,598
75 ($658)$401$256$121,341
76 ($658)$400$257$121,084
77 ($658)$400$258$120,826
78 ($658)$399$259$120,567
79 ($658)$398$260$120,308
80 ($658)$397$261$120,047
81 ($658)$396$261$119,786
82 ($658)$395$262$119,524
83 ($658)$394$263$119,260
84 ($658)$394$264$118,996
Year 8 - 85 ($658)$393$265$118,732
86 ($658)$392$266$118,466
87 ($658)$391$267$118,199
88 ($658)$390$267$117,932
89 ($658)$389$268$117,663
90 ($658)$388$269$117,394
91 ($658)$387$270$117,124
92 ($658)$387$271$116,853
93 ($658)$386$272$116,581
94 ($658)$385$273$116,308
95 ($658)$384$274$116,034
96 ($658)$383$275$115,760
Year 9 - 97 ($658)$382$276$115,484
98 ($658)$381$276$115,208
99 ($658)$380$277$114,930
100 ($658)$379$278$114,652
101 ($658)$378$279$114,373
102 ($658)$377$280$114,093
103 ($658)$377$281$113,812
104 ($658)$376$282$113,530
105 ($658)$375$283$113,247
106 ($658)$374$284$112,963
107 ($658)$373$285$112,678
108 ($658)$372$286$112,392
Year 10 - 109 ($658)$371$287$112,106
110 ($658)$370$288$111,818
111 ($658)$369$289$111,530
112 ($658)$368$290$111,240
113 ($658)$367$290$110,950
114 ($658)$366$291$110,658
115 ($658)$365$292$110,366
116 ($658)$364$293$110,072
117 ($658)$363$294$109,778
118 ($658)$362$295$109,483
119 ($658)$361$296$109,187
120 ($658)$360$297$108,889
Year 11 - 121 ($658)$359$298$108,591
122 ($658)$358$299$108,292
123 ($658)$357$300$107,992
124 ($658)$356$301$107,691
125 ($658)$355$302$107,388
126 ($658)$354$303$107,085
127 ($658)$353$304$106,781
128 ($658)$352$305$106,476
129 ($658)$351$306$106,170
130 ($658)$350$307$105,862
131 ($658)$349$308$105,554
132 ($658)$348$309$105,245
Year 12 - 133 ($658)$347$310$104,935
134 ($658)$346$311$104,624
135 ($658)$345$312$104,311
136 ($658)$344$313$103,998
137 ($658)$343$314$103,684
138 ($658)$342$315$103,368
139 ($658)$341$316$103,052
140 ($658)$340$317$102,734
141 ($658)$339$319$102,416
142 ($658)$338$320$102,096
143 ($658)$337$321$101,775
144 ($658)$336$322$101,454
Year 13 - 145 ($658)$335$323$101,131
146 ($658)$334$324$100,807
147 ($658)$333$325$100,482
148 ($658)$332$326$100,156
149 ($658)$331$327$99,829
150 ($658)$329$328$99,501
151 ($658)$328$329$99,172
152 ($658)$327$330$98,842
153 ($658)$326$331$98,510
154 ($658)$325$332$98,178
155 ($658)$324$334$97,844
156 ($658)$323$335$97,510
Year 14 - 157 ($658)$322$336$97,174
158 ($658)$321$337$96,837
159 ($658)$320$338$96,499
160 ($658)$318$339$96,160
161 ($658)$317$340$95,820
162 ($658)$316$341$95,478
163 ($658)$315$342$95,136
164 ($658)$314$344$94,792
165 ($658)$313$345$94,447
166 ($658)$312$346$94,102
167 ($658)$311$347$93,755
168 ($658)$309$348$93,406
Year 15 - 169 ($658)$308$349$93,057
170 ($658)$307$350$92,707
171 ($658)$306$352$92,355
172 ($658)$305$353$92,002
173 ($658)$304$354$91,648
174 ($658)$302$355$91,293
175 ($658)$301$356$90,937
176 ($658)$300$357$90,579
177 ($658)$299$359$90,221
178 ($658)$298$360$89,861
179 ($658)$297$361$89,500
180 ($658)$295$362$89,138
Year 16 - 181 ($658)$294$363$88,774
182 ($658)$293$365$88,410
183 ($658)$292$366$88,044
184 ($658)$291$367$87,677
185 ($658)$289$368$87,309
186 ($658)$288$369$86,939
187 ($658)$287$371$86,569
188 ($658)$286$372$86,197
189 ($658)$284$373$85,824
190 ($658)$283$374$85,449
191 ($658)$282$376$85,074
192 ($658)$281$377$84,697
Year 17 - 193 ($658)$279$378$84,319
194 ($658)$278$379$83,939
195 ($658)$277$381$83,559
196 ($658)$276$382$83,177
197 ($658)$274$383$82,794
198 ($658)$273$384$82,410
199 ($658)$272$386$82,024
200 ($658)$271$387$81,637
201 ($658)$269$388$81,249
202 ($658)$268$389$80,860
203 ($658)$267$391$80,469
204 ($658)$266$392$80,077
Year 18 - 205 ($658)$264$393$79,684
206 ($658)$263$395$79,289
207 ($658)$262$396$78,893
208 ($658)$260$397$78,496
209 ($658)$259$399$78,097
210 ($658)$258$400$77,698
211 ($658)$256$401$77,296
212 ($658)$255$402$76,894
213 ($658)$254$404$76,490
214 ($658)$252$405$76,085
215 ($658)$251$406$75,678
216 ($658)$250$408$75,271
Year 19 - 217 ($658)$248$409$74,862
218 ($658)$247$411$74,451
219 ($658)$246$412$74,039
220 ($658)$244$413$73,626
221 ($658)$243$415$73,211
222 ($658)$242$416$72,795
223 ($658)$240$417$72,378
224 ($658)$239$419$71,959
225 ($658)$237$420$71,539
226 ($658)$236$421$71,118
227 ($658)$235$423$70,695
228 ($658)$233$424$70,271
Year 20 - 229 ($658)$232$426$69,845
230 ($658)$230$427$69,418
231 ($658)$229$428$68,989
232 ($658)$228$430$68,560
233 ($658)$226$431$68,128
234 ($658)$225$433$67,695
235 ($658)$223$434$67,261
236 ($658)$222$436$66,826
237 ($658)$221$437$66,389
238 ($658)$219$438$65,950
239 ($658)$218$440$65,510
240 ($658)$216$441$65,069
Year 21 - 241 ($658)$215$443$64,626
242 ($658)$213$444$64,182
243 ($658)$212$446$63,736
244 ($658)$210$447$63,289
245 ($658)$209$449$62,840
246 ($658)$207$450$62,390
247 ($658)$206$452$61,938
248 ($658)$204$453$61,485
249 ($658)$203$455$61,030
250 ($658)$201$456$60,574
251 ($658)$200$458$60,117
252 ($658)$198$459$59,657
Year 22 - 253 ($658)$197$461$59,197
254 ($658)$195$462$58,735
255 ($658)$194$464$58,271
256 ($658)$192$465$57,806
257 ($658)$191$467$57,339
258 ($658)$189$468$56,870
259 ($658)$188$470$56,401
260 ($658)$186$471$55,929
261 ($658)$185$473$55,456
262 ($658)$183$475$54,982
263 ($658)$181$476$54,506
264 ($658)$180$478$54,028
Year 23 - 265 ($658)$178$479$53,549
266 ($658)$177$481$53,068
267 ($658)$175$482$52,585
268 ($658)$174$484$52,101
269 ($658)$172$486$51,616
270 ($658)$170$487$51,128
271 ($658)$169$489$50,640
272 ($658)$167$490$50,149
273 ($658)$165$492$49,657
274 ($658)$164$494$49,163
275 ($658)$162$495$48,668
276 ($658)$161$497$48,171
Year 24 - 277 ($658)$159$499$47,673
278 ($658)$157$500$47,172
279 ($658)$156$502$46,670
280 ($658)$154$504$46,167
281 ($658)$152$505$45,662
282 ($658)$151$507$45,155
283 ($658)$149$509$44,646
284 ($658)$147$510$44,136
285 ($658)$146$512$43,624
286 ($658)$144$514$43,111
287 ($658)$142$515$42,595
288 ($658)$141$517$42,078
Year 25 - 289 ($658)$139$519$41,560
290 ($658)$137$520$41,039
291 ($658)$135$522$40,517
292 ($658)$134$524$39,993
293 ($658)$132$526$39,468
294 ($658)$130$527$38,940
295 ($658)$129$529$38,411
296 ($658)$127$531$37,880
297 ($658)$125$533$37,348
298 ($658)$123$534$36,814
299 ($658)$121$536$36,277
300 ($658)$120$538$35,740
Year 26 - 301 ($658)$118$540$35,200
302 ($658)$116$541$34,659
303 ($658)$114$543$34,115
304 ($658)$113$545$33,570
305 ($658)$111$547$33,024
306 ($658)$109$549$32,475
307 ($658)$107$550$31,925
308 ($658)$105$552$31,373
309 ($658)$104$554$30,819
310 ($658)$102$556$30,263
311 ($658)$100$558$29,705
312 ($658)$98$560$29,145
Year 27 - 313 ($658)$96$561$28,584
314 ($658)$94$563$28,021
315 ($658)$92$565$27,456
316 ($658)$91$567$26,889
317 ($658)$89$569$26,320
318 ($658)$87$571$25,749
319 ($658)$85$573$25,177
320 ($658)$83$574$24,602
321 ($658)$81$576$24,026
322 ($658)$79$578$23,448
323 ($658)$77$580$22,867
324 ($658)$75$582$22,285
Year 28 - 325 ($658)$74$584$21,701
326 ($658)$72$586$21,115
327 ($658)$70$588$20,527
328 ($658)$68$590$19,938
329 ($658)$66$592$19,346
330 ($658)$64$594$18,752
331 ($658)$62$596$18,157
332 ($658)$60$598$17,559
333 ($658)$58$600$16,959
334 ($658)$56$602$16,358
335 ($658)$54$604$15,754
336 ($658)$52$606$15,149
Year 29 - 337 ($658)$50$608$14,541
338 ($658)$48$610$13,931
339 ($658)$46$612$13,320
340 ($658)$44$614$12,706
341 ($658)$42$616$12,091
342 ($658)$40$618$11,473
343 ($658)$38$620$10,853
344 ($658)$36$622$10,232
345 ($658)$34$624$9,608
346 ($658)$32$626$8,982
347 ($658)$30$628$8,354
348 ($658)$28$630$7,724
Year 30 - 349 ($658)$25$632$7,092
350 ($658)$23$634$6,458
351 ($658)$21$636$5,822
352 ($658)$19$638$5,183
353 ($658)$17$640$4,543
354 ($658)$15$643$3,900
355 ($658)$13$645$3,255
356 ($658)$11$647$2,609
357 ($658)$9$649$1,960
358 ($658)$6$651$1,309
359 ($658)$4$653$655
360 ($658)$2$655$0
TOTALS$98,320$138,400$236,720

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.