« 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($34,800) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$651 360 $95,157 $234,357

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 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

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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | 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  $174,000
Down Payment $34,800$139,200
Year 1 - 1 ($651)$444$207$138,993
2 ($651)$444$207$138,786
3 ($651)$443$208$138,578
4 ($651)$442$209$138,369
5 ($651)$442$209$138,160
6 ($651)$441$210$137,950
7 ($651)$440$211$137,739
8 ($651)$440$211$137,528
9 ($651)$439$212$137,316
10 ($651)$438$213$137,103
11 ($651)$438$213$136,890
12 ($651)$437$214$136,675
Year 2 - 13 ($651)$436$215$136,461
14 ($651)$436$215$136,245
15 ($651)$435$216$136,029
16 ($651)$434$217$135,812
17 ($651)$433$218$135,595
18 ($651)$433$218$135,376
19 ($651)$432$219$135,158
20 ($651)$431$220$134,938
21 ($651)$431$220$134,718
22 ($651)$430$221$134,497
23 ($651)$429$222$134,275
24 ($651)$429$222$134,052
Year 3 - 25 ($651)$428$223$133,829
26 ($651)$427$224$133,605
27 ($651)$426$225$133,381
28 ($651)$426$225$133,156
29 ($651)$425$226$132,930
30 ($651)$424$227$132,703
31 ($651)$424$227$132,475
32 ($651)$423$228$132,247
33 ($651)$422$229$132,018
34 ($651)$421$230$131,789
35 ($651)$421$230$131,558
36 ($651)$420$231$131,327
Year 4 - 37 ($651)$419$232$131,095
38 ($651)$418$233$130,863
39 ($651)$418$233$130,630
40 ($651)$417$234$130,395
41 ($651)$416$235$130,161
42 ($651)$415$236$129,925
43 ($651)$415$236$129,689
44 ($651)$414$237$129,452
45 ($651)$413$238$129,214
46 ($651)$412$239$128,975
47 ($651)$412$239$128,736
48 ($651)$411$240$128,496
Year 5 - 49 ($651)$410$241$128,255
50 ($651)$409$242$128,013
51 ($651)$409$242$127,771
52 ($651)$408$243$127,528
53 ($651)$407$244$127,284
54 ($651)$406$245$127,039
55 ($651)$405$246$126,793
56 ($651)$405$246$126,547
57 ($651)$404$247$126,300
58 ($651)$403$248$126,052
59 ($651)$402$249$125,804
60 ($651)$402$249$125,554
Year 6 - 61 ($651)$401$250$125,304
62 ($651)$400$251$125,053
63 ($651)$399$252$124,801
64 ($651)$398$253$124,548
65 ($651)$398$253$124,295
66 ($651)$397$254$124,040
67 ($651)$396$255$123,785
68 ($651)$395$256$123,529
69 ($651)$394$257$123,273
70 ($651)$393$258$123,015
71 ($651)$393$258$122,757
72 ($651)$392$259$122,498
Year 7 - 73 ($651)$391$260$122,238
74 ($651)$390$261$121,977
75 ($651)$389$262$121,715
76 ($651)$388$263$121,453
77 ($651)$388$263$121,189
78 ($651)$387$264$120,925
79 ($651)$386$265$120,660
80 ($651)$385$266$120,394
81 ($651)$384$267$120,127
82 ($651)$383$268$119,860
83 ($651)$383$268$119,591
84 ($651)$382$269$119,322
Year 8 - 85 ($651)$381$270$119,052
86 ($651)$380$271$118,781
87 ($651)$379$272$118,509
88 ($651)$378$273$118,236
89 ($651)$377$274$117,963
90 ($651)$376$274$117,688
91 ($651)$376$275$117,413
92 ($651)$375$276$117,136
93 ($651)$374$277$116,859
94 ($651)$373$278$116,581
95 ($651)$372$279$116,302
96 ($651)$371$280$116,023
Year 9 - 97 ($651)$370$281$115,742
98 ($651)$369$282$115,460
99 ($651)$369$282$115,178
100 ($651)$368$283$114,894
101 ($651)$367$284$114,610
102 ($651)$366$285$114,325
103 ($651)$365$286$114,039
104 ($651)$364$287$113,752
105 ($651)$363$288$113,464
106 ($651)$362$289$113,175
107 ($651)$361$290$112,885
108 ($651)$360$291$112,595
Year 10 - 109 ($651)$359$292$112,303
110 ($651)$358$293$112,010
111 ($651)$357$293$111,717
112 ($651)$357$294$111,422
113 ($651)$356$295$111,127
114 ($651)$355$296$110,831
115 ($651)$354$297$110,534
116 ($651)$353$298$110,235
117 ($651)$352$299$109,936
118 ($651)$351$300$109,636
119 ($651)$350$301$109,335
120 ($651)$349$302$109,033
Year 11 - 121 ($651)$348$303$108,730
122 ($651)$347$304$108,426
123 ($651)$346$305$108,121
124 ($651)$345$306$107,815
125 ($651)$344$307$107,508
126 ($651)$343$308$107,200
127 ($651)$342$309$106,892
128 ($651)$341$310$106,582
129 ($651)$340$311$106,271
130 ($651)$339$312$105,959
131 ($651)$338$313$105,646
132 ($651)$337$314$105,332
Year 12 - 133 ($651)$336$315$105,018
134 ($651)$335$316$104,702
135 ($651)$334$317$104,385
136 ($651)$333$318$104,067
137 ($651)$332$319$103,748
138 ($651)$331$320$103,429
139 ($651)$330$321$103,108
140 ($651)$329$322$102,786
141 ($651)$328$323$102,463
142 ($651)$327$324$102,139
143 ($651)$326$325$101,814
144 ($651)$325$326$101,488
Year 13 - 145 ($651)$324$327$101,161
146 ($651)$323$328$100,833
147 ($651)$322$329$100,503
148 ($651)$321$330$100,173
149 ($651)$320$331$99,842
150 ($651)$319$332$99,510
151 ($651)$318$333$99,176
152 ($651)$317$334$98,842
153 ($651)$315$336$98,506
154 ($651)$314$337$98,170
155 ($651)$313$338$97,832
156 ($651)$312$339$97,493
Year 14 - 157 ($651)$311$340$97,153
158 ($651)$310$341$96,813
159 ($651)$309$342$96,471
160 ($651)$308$343$96,127
161 ($651)$307$344$95,783
162 ($651)$306$345$95,438
163 ($651)$305$346$95,092
164 ($651)$304$347$94,744
165 ($651)$302$349$94,395
166 ($651)$301$350$94,046
167 ($651)$300$351$93,695
168 ($651)$299$352$93,343
Year 15 - 169 ($651)$298$353$92,990
170 ($651)$297$354$92,636
171 ($651)$296$355$92,280
172 ($651)$295$356$91,924
173 ($651)$293$358$91,566
174 ($651)$292$359$91,208
175 ($651)$291$360$90,848
176 ($651)$290$361$90,487
177 ($651)$289$362$90,124
178 ($651)$288$363$89,761
179 ($651)$286$365$89,397
180 ($651)$285$366$89,031
Year 16 - 181 ($651)$284$367$88,664
182 ($651)$283$368$88,296
183 ($651)$282$369$87,927
184 ($651)$281$370$87,557
185 ($651)$279$372$87,185
186 ($651)$278$373$86,812
187 ($651)$277$374$86,438
188 ($651)$276$375$86,063
189 ($651)$275$376$85,687
190 ($651)$273$378$85,309
191 ($651)$272$379$84,931
192 ($651)$271$380$84,551
Year 17 - 193 ($651)$270$381$84,170
194 ($651)$269$382$83,787
195 ($651)$267$384$83,404
196 ($651)$266$385$83,019
197 ($651)$265$386$82,633
198 ($651)$264$387$82,246
199 ($651)$263$388$81,857
200 ($651)$261$390$81,467
201 ($651)$260$391$81,076
202 ($651)$259$392$80,684
203 ($651)$258$393$80,291
204 ($651)$256$395$79,896
Year 18 - 205 ($651)$255$396$79,500
206 ($651)$254$397$79,103
207 ($651)$252$399$78,704
208 ($651)$251$400$78,304
209 ($651)$250$401$77,903
210 ($651)$249$402$77,501
211 ($651)$247$404$77,097
212 ($651)$246$405$76,693
213 ($651)$245$406$76,286
214 ($651)$243$408$75,879
215 ($651)$242$409$75,470
216 ($651)$241$410$75,060
Year 19 - 217 ($651)$240$411$74,648
218 ($651)$238$413$74,236
219 ($651)$237$414$73,822
220 ($651)$236$415$73,406
221 ($651)$234$417$72,990
222 ($651)$233$418$72,572
223 ($651)$232$419$72,152
224 ($651)$230$421$71,731
225 ($651)$229$422$71,309
226 ($651)$228$423$70,886
227 ($651)$226$425$70,461
228 ($651)$225$426$70,035
Year 20 - 229 ($651)$224$427$69,608
230 ($651)$222$429$69,179
231 ($651)$221$430$68,749
232 ($651)$219$432$68,317
233 ($651)$218$433$67,884
234 ($651)$217$434$67,450
235 ($651)$215$436$67,014
236 ($651)$214$437$66,577
237 ($651)$212$439$66,138
238 ($651)$211$440$65,699
239 ($651)$210$441$65,257
240 ($651)$208$443$64,815
Year 21 - 241 ($651)$207$444$64,370
242 ($651)$205$446$63,925
243 ($651)$204$447$63,478
244 ($651)$203$448$63,030
245 ($651)$201$450$62,580
246 ($651)$200$451$62,128
247 ($651)$198$453$61,676
248 ($651)$197$454$61,222
249 ($651)$195$456$60,766
250 ($651)$194$457$60,309
251 ($651)$192$459$59,850
252 ($651)$191$460$59,391
Year 22 - 253 ($651)$190$461$58,929
254 ($651)$188$463$58,466
255 ($651)$187$464$58,002
256 ($651)$185$466$57,536
257 ($651)$184$467$57,069
258 ($651)$182$469$56,600
259 ($651)$181$470$56,129
260 ($651)$179$472$55,658
261 ($651)$178$473$55,184
262 ($651)$176$475$54,709
263 ($651)$175$476$54,233
264 ($651)$173$478$53,755
Year 23 - 265 ($651)$172$479$53,276
266 ($651)$170$481$52,795
267 ($651)$169$482$52,312
268 ($651)$167$484$51,828
269 ($651)$165$486$51,343
270 ($651)$164$487$50,855
271 ($651)$162$489$50,367
272 ($651)$161$490$49,877
273 ($651)$159$492$49,385
274 ($651)$158$493$48,891
275 ($651)$156$495$48,396
276 ($651)$154$497$47,900
Year 24 - 277 ($651)$153$498$47,402
278 ($651)$151$500$46,902
279 ($651)$150$501$46,401
280 ($651)$148$503$45,898
281 ($651)$146$505$45,393
282 ($651)$145$506$44,887
283 ($651)$143$508$44,380
284 ($651)$142$509$43,870
285 ($651)$140$511$43,359
286 ($651)$138$513$42,847
287 ($651)$137$514$42,332
288 ($651)$135$516$41,816
Year 25 - 289 ($651)$133$518$41,299
290 ($651)$132$519$40,780
291 ($651)$130$521$40,259
292 ($651)$128$522$39,736
293 ($651)$127$524$39,212
294 ($651)$125$526$38,686
295 ($651)$123$528$38,159
296 ($651)$122$529$37,630
297 ($651)$120$531$37,099
298 ($651)$118$533$36,566
299 ($651)$117$534$36,032
300 ($651)$115$536$35,496
Year 26 - 301 ($651)$113$538$34,958
302 ($651)$112$539$34,419
303 ($651)$110$541$33,878
304 ($651)$108$543$33,335
305 ($651)$106$545$32,790
306 ($651)$105$546$32,244
307 ($651)$103$548$31,696
308 ($651)$101$550$31,146
309 ($651)$99$552$30,594
310 ($651)$98$553$30,041
311 ($651)$96$555$29,486
312 ($651)$94$557$28,929
Year 27 - 313 ($651)$92$559$28,370
314 ($651)$91$560$27,810
315 ($651)$89$562$27,248
316 ($651)$87$564$26,684
317 ($651)$85$566$26,118
318 ($651)$83$568$25,550
319 ($651)$82$569$24,981
320 ($651)$80$571$24,410
321 ($651)$78$573$23,836
322 ($651)$76$575$23,262
323 ($651)$74$577$22,685
324 ($651)$72$579$22,106
Year 28 - 325 ($651)$71$580$21,526
326 ($651)$69$582$20,943
327 ($651)$67$584$20,359
328 ($651)$65$586$19,773
329 ($651)$63$588$19,185
330 ($651)$61$590$18,596
331 ($651)$59$592$18,004
332 ($651)$57$594$17,410
333 ($651)$56$595$16,815
334 ($651)$54$597$16,218
335 ($651)$52$599$15,619
336 ($651)$50$601$15,017
Year 29 - 337 ($651)$48$603$14,414
338 ($651)$46$605$13,809
339 ($651)$44$607$13,202
340 ($651)$42$609$12,594
341 ($651)$40$611$11,983
342 ($651)$38$613$11,370
343 ($651)$36$615$10,755
344 ($651)$34$617$10,139
345 ($651)$32$619$9,520
346 ($651)$30$621$8,899
347 ($651)$28$623$8,277
348 ($651)$26$625$7,652
Year 30 - 349 ($651)$24$627$7,026
350 ($651)$22$629$6,397
351 ($651)$20$631$5,767
352 ($651)$18$633$5,134
353 ($651)$16$635$4,499
354 ($651)$14$637$3,863
355 ($651)$12$639$3,224
356 ($651)$10$641$2,583
357 ($651)$8$643$1,941
358 ($651)$6$645$1,296
359 ($651)$4$647$649
360 ($651)$2$649$0
TOTALS$95,157$139,200$234,357

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.