« Back to all home prices

Mortgage Payment Schedule for a $174,000 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% ($34,800) 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
$662 360 $99,176 $238,376

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $174,000
Down Payment $34,800$139,200
Year 1 - 1 ($662)$461$202$138,998
2 ($662)$460$202$138,796
3 ($662)$459$203$138,593
4 ($662)$459$204$138,389
5 ($662)$458$204$138,185
6 ($662)$457$205$137,980
7 ($662)$456$206$137,774
8 ($662)$456$206$137,568
9 ($662)$455$207$137,361
10 ($662)$454$208$137,153
11 ($662)$454$208$136,945
12 ($662)$453$209$136,736
Year 2 - 13 ($662)$452$210$136,526
14 ($662)$452$210$136,316
15 ($662)$451$211$136,104
16 ($662)$450$212$135,893
17 ($662)$450$213$135,680
18 ($662)$449$213$135,467
19 ($662)$448$214$135,253
20 ($662)$447$215$135,038
21 ($662)$447$215$134,823
22 ($662)$446$216$134,606
23 ($662)$445$217$134,390
24 ($662)$445$218$134,172
Year 3 - 25 ($662)$444$218$133,954
26 ($662)$443$219$133,735
27 ($662)$442$220$133,515
28 ($662)$442$220$133,295
29 ($662)$441$221$133,073
30 ($662)$440$222$132,852
31 ($662)$440$223$132,629
32 ($662)$439$223$132,406
33 ($662)$438$224$132,181
34 ($662)$437$225$131,957
35 ($662)$437$226$131,731
36 ($662)$436$226$131,505
Year 4 - 37 ($662)$435$227$131,278
38 ($662)$434$228$131,050
39 ($662)$434$229$130,821
40 ($662)$433$229$130,592
41 ($662)$432$230$130,362
42 ($662)$431$231$130,131
43 ($662)$431$232$129,899
44 ($662)$430$232$129,667
45 ($662)$429$233$129,433
46 ($662)$428$234$129,200
47 ($662)$427$235$128,965
48 ($662)$427$235$128,729
Year 5 - 49 ($662)$426$236$128,493
50 ($662)$425$237$128,256
51 ($662)$424$238$128,018
52 ($662)$424$239$127,780
53 ($662)$423$239$127,540
54 ($662)$422$240$127,300
55 ($662)$421$241$127,059
56 ($662)$420$242$126,817
57 ($662)$420$243$126,574
58 ($662)$419$243$126,331
59 ($662)$418$244$126,087
60 ($662)$417$245$125,842
Year 6 - 61 ($662)$416$246$125,596
62 ($662)$416$247$125,349
63 ($662)$415$247$125,102
64 ($662)$414$248$124,854
65 ($662)$413$249$124,605
66 ($662)$412$250$124,355
67 ($662)$411$251$124,104
68 ($662)$411$252$123,852
69 ($662)$410$252$123,600
70 ($662)$409$253$123,347
71 ($662)$408$254$123,093
72 ($662)$407$255$122,838
Year 7 - 73 ($662)$406$256$122,582
74 ($662)$406$257$122,325
75 ($662)$405$257$122,068
76 ($662)$404$258$121,809
77 ($662)$403$259$121,550
78 ($662)$402$260$121,290
79 ($662)$401$261$121,029
80 ($662)$400$262$120,768
81 ($662)$400$263$120,505
82 ($662)$399$263$120,241
83 ($662)$398$264$119,977
84 ($662)$397$265$119,712
Year 8 - 85 ($662)$396$266$119,446
86 ($662)$395$267$119,179
87 ($662)$394$268$118,911
88 ($662)$393$269$118,642
89 ($662)$393$270$118,373
90 ($662)$392$271$118,102
91 ($662)$391$271$117,831
92 ($662)$390$272$117,558
93 ($662)$389$273$117,285
94 ($662)$388$274$117,011
95 ($662)$387$275$116,736
96 ($662)$386$276$116,460
Year 9 - 97 ($662)$385$277$116,183
98 ($662)$384$278$115,905
99 ($662)$383$279$115,626
100 ($662)$383$280$115,347
101 ($662)$382$281$115,066
102 ($662)$381$281$114,785
103 ($662)$380$282$114,502
104 ($662)$379$283$114,219
105 ($662)$378$284$113,935
106 ($662)$377$285$113,650
107 ($662)$376$286$113,363
108 ($662)$375$287$113,076
Year 10 - 109 ($662)$374$288$112,788
110 ($662)$373$289$112,499
111 ($662)$372$290$112,209
112 ($662)$371$291$111,918
113 ($662)$370$292$111,626
114 ($662)$369$293$111,334
115 ($662)$368$294$111,040
116 ($662)$367$295$110,745
117 ($662)$366$296$110,449
118 ($662)$365$297$110,152
119 ($662)$364$298$109,855
120 ($662)$363$299$109,556
Year 11 - 121 ($662)$362$300$109,256
122 ($662)$361$301$108,956
123 ($662)$360$302$108,654
124 ($662)$359$303$108,351
125 ($662)$358$304$108,047
126 ($662)$357$305$107,743
127 ($662)$356$306$107,437
128 ($662)$355$307$107,130
129 ($662)$354$308$106,823
130 ($662)$353$309$106,514
131 ($662)$352$310$106,204
132 ($662)$351$311$105,893
Year 12 - 133 ($662)$350$312$105,581
134 ($662)$349$313$105,269
135 ($662)$348$314$104,955
136 ($662)$347$315$104,640
137 ($662)$346$316$104,324
138 ($662)$345$317$104,007
139 ($662)$344$318$103,689
140 ($662)$343$319$103,370
141 ($662)$342$320$103,049
142 ($662)$341$321$102,728
143 ($662)$340$322$102,406
144 ($662)$339$323$102,082
Year 13 - 145 ($662)$338$324$101,758
146 ($662)$337$326$101,433
147 ($662)$336$327$101,106
148 ($662)$334$328$100,778
149 ($662)$333$329$100,450
150 ($662)$332$330$100,120
151 ($662)$331$331$99,789
152 ($662)$330$332$99,457
153 ($662)$329$333$99,124
154 ($662)$328$334$98,789
155 ($662)$327$335$98,454
156 ($662)$326$336$98,118
Year 14 - 157 ($662)$325$338$97,780
158 ($662)$323$339$97,441
159 ($662)$322$340$97,102
160 ($662)$321$341$96,761
161 ($662)$320$342$96,419
162 ($662)$319$343$96,076
163 ($662)$318$344$95,731
164 ($662)$317$345$95,386
165 ($662)$316$347$95,039
166 ($662)$314$348$94,691
167 ($662)$313$349$94,343
168 ($662)$312$350$93,993
Year 15 - 169 ($662)$311$351$93,641
170 ($662)$310$352$93,289
171 ($662)$309$354$92,935
172 ($662)$307$355$92,581
173 ($662)$306$356$92,225
174 ($662)$305$357$91,868
175 ($662)$304$358$91,510
176 ($662)$303$359$91,150
177 ($662)$302$361$90,790
178 ($662)$300$362$90,428
179 ($662)$299$363$90,065
180 ($662)$298$364$89,701
Year 16 - 181 ($662)$297$365$89,335
182 ($662)$296$367$88,969
183 ($662)$294$368$88,601
184 ($662)$293$369$88,232
185 ($662)$292$370$87,861
186 ($662)$291$371$87,490
187 ($662)$289$373$87,117
188 ($662)$288$374$86,743
189 ($662)$287$375$86,368
190 ($662)$286$376$85,992
191 ($662)$284$378$85,614
192 ($662)$283$379$85,235
Year 17 - 193 ($662)$282$380$84,855
194 ($662)$281$381$84,474
195 ($662)$279$383$84,091
196 ($662)$278$384$83,707
197 ($662)$277$385$83,322
198 ($662)$276$387$82,935
199 ($662)$274$388$82,547
200 ($662)$273$389$82,158
201 ($662)$272$390$81,768
202 ($662)$271$392$81,376
203 ($662)$269$393$80,983
204 ($662)$268$394$80,589
Year 18 - 205 ($662)$267$396$80,194
206 ($662)$265$397$79,797
207 ($662)$264$398$79,399
208 ($662)$263$399$78,999
209 ($662)$261$401$78,598
210 ($662)$260$402$78,196
211 ($662)$259$403$77,793
212 ($662)$257$405$77,388
213 ($662)$256$406$76,982
214 ($662)$255$407$76,574
215 ($662)$253$409$76,166
216 ($662)$252$410$75,755
Year 19 - 217 ($662)$251$412$75,344
218 ($662)$249$413$74,931
219 ($662)$248$414$74,517
220 ($662)$247$416$74,101
221 ($662)$245$417$73,684
222 ($662)$244$418$73,266
223 ($662)$242$420$72,846
224 ($662)$241$421$72,425
225 ($662)$240$423$72,002
226 ($662)$238$424$71,578
227 ($662)$237$425$71,153
228 ($662)$235$427$70,726
Year 20 - 229 ($662)$234$428$70,298
230 ($662)$233$430$69,868
231 ($662)$231$431$69,437
232 ($662)$230$432$69,005
233 ($662)$228$434$68,571
234 ($662)$227$435$68,136
235 ($662)$225$437$67,699
236 ($662)$224$438$67,261
237 ($662)$223$440$66,821
238 ($662)$221$441$66,380
239 ($662)$220$443$65,938
240 ($662)$218$444$65,494
Year 21 - 241 ($662)$217$445$65,048
242 ($662)$215$447$64,601
243 ($662)$214$448$64,153
244 ($662)$212$450$63,703
245 ($662)$211$451$63,251
246 ($662)$209$453$62,798
247 ($662)$208$454$62,344
248 ($662)$206$456$61,888
249 ($662)$205$457$61,431
250 ($662)$203$459$60,972
251 ($662)$202$460$60,511
252 ($662)$200$462$60,049
Year 22 - 253 ($662)$199$463$59,586
254 ($662)$197$465$59,121
255 ($662)$196$467$58,654
256 ($662)$194$468$58,186
257 ($662)$192$470$57,717
258 ($662)$191$471$57,245
259 ($662)$189$473$56,773
260 ($662)$188$474$56,298
261 ($662)$186$476$55,822
262 ($662)$185$477$55,345
263 ($662)$183$479$54,866
264 ($662)$182$481$54,385
Year 23 - 265 ($662)$180$482$53,903
266 ($662)$178$484$53,419
267 ($662)$177$485$52,934
268 ($662)$175$487$52,447
269 ($662)$174$489$51,958
270 ($662)$172$490$51,468
271 ($662)$170$492$50,976
272 ($662)$169$494$50,482
273 ($662)$167$495$49,987
274 ($662)$165$497$49,490
275 ($662)$164$498$48,992
276 ($662)$162$500$48,492
Year 24 - 277 ($662)$160$502$47,990
278 ($662)$159$503$47,487
279 ($662)$157$505$46,982
280 ($662)$155$507$46,475
281 ($662)$154$508$45,967
282 ($662)$152$510$45,457
283 ($662)$150$512$44,945
284 ($662)$149$513$44,431
285 ($662)$147$515$43,916
286 ($662)$145$517$43,399
287 ($662)$144$519$42,881
288 ($662)$142$520$42,360
Year 25 - 289 ($662)$140$522$41,838
290 ($662)$138$524$41,315
291 ($662)$137$525$40,789
292 ($662)$135$527$40,262
293 ($662)$133$529$39,733
294 ($662)$131$531$39,202
295 ($662)$130$532$38,670
296 ($662)$128$534$38,136
297 ($662)$126$536$37,600
298 ($662)$124$538$37,062
299 ($662)$123$540$36,522
300 ($662)$121$541$35,981
Year 26 - 301 ($662)$119$543$35,438
302 ($662)$117$545$34,893
303 ($662)$115$547$34,346
304 ($662)$114$549$33,798
305 ($662)$112$550$33,247
306 ($662)$110$552$32,695
307 ($662)$108$554$32,141
308 ($662)$106$556$31,585
309 ($662)$104$558$31,028
310 ($662)$103$560$30,468
311 ($662)$101$561$29,907
312 ($662)$99$563$29,344
Year 27 - 313 ($662)$97$565$28,779
314 ($662)$95$567$28,212
315 ($662)$93$569$27,643
316 ($662)$91$571$27,072
317 ($662)$90$573$26,499
318 ($662)$88$574$25,925
319 ($662)$86$576$25,349
320 ($662)$84$578$24,770
321 ($662)$82$580$24,190
322 ($662)$80$582$23,608
323 ($662)$78$584$23,024
324 ($662)$76$586$22,438
Year 28 - 325 ($662)$74$588$21,850
326 ($662)$72$590$21,260
327 ($662)$70$592$20,668
328 ($662)$68$594$20,075
329 ($662)$66$596$19,479
330 ($662)$64$598$18,881
331 ($662)$62$600$18,281
332 ($662)$60$602$17,680
333 ($662)$58$604$17,076
334 ($662)$56$606$16,470
335 ($662)$54$608$15,863
336 ($662)$52$610$15,253
Year 29 - 337 ($662)$50$612$14,641
338 ($662)$48$614$14,028
339 ($662)$46$616$13,412
340 ($662)$44$618$12,794
341 ($662)$42$620$12,174
342 ($662)$40$622$11,552
343 ($662)$38$624$10,928
344 ($662)$36$626$10,302
345 ($662)$34$628$9,674
346 ($662)$32$630$9,044
347 ($662)$30$632$8,412
348 ($662)$28$634$7,778
Year 30 - 349 ($662)$26$636$7,141
350 ($662)$24$639$6,503
351 ($662)$22$641$5,862
352 ($662)$19$643$5,219
353 ($662)$17$645$4,574
354 ($662)$15$647$3,927
355 ($662)$13$649$3,278
356 ($662)$11$651$2,627
357 ($662)$9$653$1,973
358 ($662)$7$656$1,318
359 ($662)$4$658$660
360 ($662)$2$660$0
TOTALS$99,176$139,200$238,376

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.