« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$666 360 $100,621 $239,821

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $174,000
Down Payment $34,800$139,200
Year 1 - 1 ($666)$466$200$139,000
2 ($666)$466$201$138,800
3 ($666)$465$201$138,598
4 ($666)$464$202$138,397
5 ($666)$464$203$138,194
6 ($666)$463$203$137,991
7 ($666)$462$204$137,787
8 ($666)$462$205$137,582
9 ($666)$461$205$137,377
10 ($666)$460$206$137,171
11 ($666)$460$207$136,964
12 ($666)$459$207$136,757
Year 2 - 13 ($666)$458$208$136,549
14 ($666)$457$209$136,340
15 ($666)$457$209$136,131
16 ($666)$456$210$135,921
17 ($666)$455$211$135,710
18 ($666)$455$212$135,498
19 ($666)$454$212$135,286
20 ($666)$453$213$135,073
21 ($666)$452$214$134,860
22 ($666)$452$214$134,645
23 ($666)$451$215$134,430
24 ($666)$450$216$134,214
Year 3 - 25 ($666)$450$217$133,998
26 ($666)$449$217$133,780
27 ($666)$448$218$133,562
28 ($666)$447$219$133,344
29 ($666)$447$219$133,124
30 ($666)$446$220$132,904
31 ($666)$445$221$132,683
32 ($666)$444$222$132,461
33 ($666)$444$222$132,239
34 ($666)$443$223$132,016
35 ($666)$442$224$131,792
36 ($666)$442$225$131,567
Year 4 - 37 ($666)$441$225$131,342
38 ($666)$440$226$131,116
39 ($666)$439$227$130,889
40 ($666)$438$228$130,661
41 ($666)$438$228$130,433
42 ($666)$437$229$130,203
43 ($666)$436$230$129,973
44 ($666)$435$231$129,743
45 ($666)$435$232$129,511
46 ($666)$434$232$129,279
47 ($666)$433$233$129,046
48 ($666)$432$234$128,812
Year 5 - 49 ($666)$432$235$128,577
50 ($666)$431$235$128,342
51 ($666)$430$236$128,106
52 ($666)$429$237$127,868
53 ($666)$428$238$127,631
54 ($666)$428$239$127,392
55 ($666)$427$239$127,153
56 ($666)$426$240$126,912
57 ($666)$425$241$126,671
58 ($666)$424$242$126,430
59 ($666)$424$243$126,187
60 ($666)$423$243$125,944
Year 6 - 61 ($666)$422$244$125,699
62 ($666)$421$245$125,454
63 ($666)$420$246$125,208
64 ($666)$419$247$124,962
65 ($666)$419$248$124,714
66 ($666)$418$248$124,466
67 ($666)$417$249$124,216
68 ($666)$416$250$123,966
69 ($666)$415$251$123,716
70 ($666)$414$252$123,464
71 ($666)$414$253$123,211
72 ($666)$413$253$122,958
Year 7 - 73 ($666)$412$254$122,704
74 ($666)$411$255$122,448
75 ($666)$410$256$122,193
76 ($666)$409$257$121,936
77 ($666)$408$258$121,678
78 ($666)$408$259$121,419
79 ($666)$407$259$121,160
80 ($666)$406$260$120,900
81 ($666)$405$261$120,639
82 ($666)$404$262$120,377
83 ($666)$403$263$120,114
84 ($666)$402$264$119,850
Year 8 - 85 ($666)$401$265$119,585
86 ($666)$401$266$119,320
87 ($666)$400$266$119,053
88 ($666)$399$267$118,786
89 ($666)$398$268$118,518
90 ($666)$397$269$118,249
91 ($666)$396$270$117,978
92 ($666)$395$271$117,708
93 ($666)$394$272$117,436
94 ($666)$393$273$117,163
95 ($666)$392$274$116,889
96 ($666)$392$275$116,615
Year 9 - 97 ($666)$391$276$116,339
98 ($666)$390$276$116,063
99 ($666)$389$277$115,785
100 ($666)$388$278$115,507
101 ($666)$387$279$115,228
102 ($666)$386$280$114,948
103 ($666)$385$281$114,667
104 ($666)$384$282$114,385
105 ($666)$383$283$114,102
106 ($666)$382$284$113,818
107 ($666)$381$285$113,533
108 ($666)$380$286$113,247
Year 10 - 109 ($666)$379$287$112,960
110 ($666)$378$288$112,672
111 ($666)$377$289$112,384
112 ($666)$376$290$112,094
113 ($666)$376$291$111,803
114 ($666)$375$292$111,512
115 ($666)$374$293$111,219
116 ($666)$373$294$110,926
117 ($666)$372$295$110,631
118 ($666)$371$296$110,335
119 ($666)$370$297$110,039
120 ($666)$369$298$109,741
Year 11 - 121 ($666)$368$299$109,443
122 ($666)$367$300$109,143
123 ($666)$366$301$108,843
124 ($666)$365$302$108,541
125 ($666)$364$303$108,239
126 ($666)$363$304$107,935
127 ($666)$362$305$107,630
128 ($666)$361$306$107,325
129 ($666)$360$307$107,018
130 ($666)$359$308$106,711
131 ($666)$357$309$106,402
132 ($666)$356$310$106,092
Year 12 - 133 ($666)$355$311$105,781
134 ($666)$354$312$105,470
135 ($666)$353$313$105,157
136 ($666)$352$314$104,843
137 ($666)$351$315$104,528
138 ($666)$350$316$104,212
139 ($666)$349$317$103,895
140 ($666)$348$318$103,577
141 ($666)$347$319$103,258
142 ($666)$346$320$102,937
143 ($666)$345$321$102,616
144 ($666)$344$322$102,294
Year 13 - 145 ($666)$343$323$101,970
146 ($666)$342$325$101,646
147 ($666)$341$326$101,320
148 ($666)$339$327$100,993
149 ($666)$338$328$100,665
150 ($666)$337$329$100,336
151 ($666)$336$330$100,006
152 ($666)$335$331$99,675
153 ($666)$334$332$99,343
154 ($666)$333$333$99,010
155 ($666)$332$334$98,675
156 ($666)$331$336$98,339
Year 14 - 157 ($666)$329$337$98,003
158 ($666)$328$338$97,665
159 ($666)$327$339$97,326
160 ($666)$326$340$96,986
161 ($666)$325$341$96,644
162 ($666)$324$342$96,302
163 ($666)$323$344$95,959
164 ($666)$321$345$95,614
165 ($666)$320$346$95,268
166 ($666)$319$347$94,921
167 ($666)$318$348$94,573
168 ($666)$317$349$94,223
Year 15 - 169 ($666)$316$351$93,873
170 ($666)$314$352$93,521
171 ($666)$313$353$93,168
172 ($666)$312$354$92,814
173 ($666)$311$355$92,459
174 ($666)$310$356$92,103
175 ($666)$309$358$91,745
176 ($666)$307$359$91,386
177 ($666)$306$360$91,026
178 ($666)$305$361$90,665
179 ($666)$304$362$90,302
180 ($666)$303$364$89,939
Year 16 - 181 ($666)$301$365$89,574
182 ($666)$300$366$89,208
183 ($666)$299$367$88,840
184 ($666)$298$369$88,472
185 ($666)$296$370$88,102
186 ($666)$295$371$87,731
187 ($666)$294$372$87,359
188 ($666)$293$374$86,985
189 ($666)$291$375$86,611
190 ($666)$290$376$86,235
191 ($666)$289$377$85,857
192 ($666)$288$379$85,479
Year 17 - 193 ($666)$286$380$85,099
194 ($666)$285$381$84,718
195 ($666)$284$382$84,335
196 ($666)$283$384$83,952
197 ($666)$281$385$83,567
198 ($666)$280$386$83,181
199 ($666)$279$388$82,793
200 ($666)$277$389$82,404
201 ($666)$276$390$82,014
202 ($666)$275$391$81,623
203 ($666)$273$393$81,230
204 ($666)$272$394$80,836
Year 18 - 205 ($666)$271$395$80,441
206 ($666)$269$397$80,044
207 ($666)$268$398$79,646
208 ($666)$267$399$79,247
209 ($666)$265$401$78,846
210 ($666)$264$402$78,444
211 ($666)$263$403$78,040
212 ($666)$261$405$77,636
213 ($666)$260$406$77,230
214 ($666)$259$407$76,822
215 ($666)$257$409$76,413
216 ($666)$256$410$76,003
Year 19 - 217 ($666)$255$412$75,592
218 ($666)$253$413$75,179
219 ($666)$252$414$74,764
220 ($666)$250$416$74,349
221 ($666)$249$417$73,932
222 ($666)$248$418$73,513
223 ($666)$246$420$73,093
224 ($666)$245$421$72,672
225 ($666)$243$423$72,249
226 ($666)$242$424$71,825
227 ($666)$241$426$71,399
228 ($666)$239$427$70,973
Year 20 - 229 ($666)$238$428$70,544
230 ($666)$236$430$70,114
231 ($666)$235$431$69,683
232 ($666)$233$433$69,250
233 ($666)$232$434$68,816
234 ($666)$231$436$68,380
235 ($666)$229$437$67,943
236 ($666)$228$439$67,505
237 ($666)$226$440$67,065
238 ($666)$225$442$66,623
239 ($666)$223$443$66,180
240 ($666)$222$444$65,736
Year 21 - 241 ($666)$220$446$65,290
242 ($666)$219$447$64,842
243 ($666)$217$449$64,393
244 ($666)$216$450$63,943
245 ($666)$214$452$63,491
246 ($666)$213$453$63,038
247 ($666)$211$455$62,583
248 ($666)$210$457$62,126
249 ($666)$208$458$61,668
250 ($666)$207$460$61,208
251 ($666)$205$461$60,747
252 ($666)$204$463$60,285
Year 22 - 253 ($666)$202$464$59,820
254 ($666)$200$466$59,355
255 ($666)$199$467$58,887
256 ($666)$197$469$58,418
257 ($666)$196$470$57,948
258 ($666)$194$472$57,476
259 ($666)$193$474$57,002
260 ($666)$191$475$56,527
261 ($666)$189$477$56,050
262 ($666)$188$478$55,572
263 ($666)$186$480$55,092
264 ($666)$185$482$54,610
Year 23 - 265 ($666)$183$483$54,127
266 ($666)$181$485$53,642
267 ($666)$180$486$53,156
268 ($666)$178$488$52,668
269 ($666)$176$490$52,178
270 ($666)$175$491$51,687
271 ($666)$173$493$51,194
272 ($666)$171$495$50,699
273 ($666)$170$496$50,203
274 ($666)$168$498$49,705
275 ($666)$167$500$49,205
276 ($666)$165$501$48,704
Year 24 - 277 ($666)$163$503$48,201
278 ($666)$161$505$47,696
279 ($666)$160$506$47,189
280 ($666)$158$508$46,681
281 ($666)$156$510$46,172
282 ($666)$155$511$45,660
283 ($666)$153$513$45,147
284 ($666)$151$515$44,632
285 ($666)$150$517$44,115
286 ($666)$148$518$43,597
287 ($666)$146$520$43,077
288 ($666)$144$522$42,555
Year 25 - 289 ($666)$143$524$42,031
290 ($666)$141$525$41,506
291 ($666)$139$527$40,979
292 ($666)$137$529$40,450
293 ($666)$136$531$39,919
294 ($666)$134$532$39,387
295 ($666)$132$534$38,853
296 ($666)$130$536$38,317
297 ($666)$128$538$37,779
298 ($666)$127$540$37,239
299 ($666)$125$541$36,698
300 ($666)$123$543$36,155
Year 26 - 301 ($666)$121$545$35,610
302 ($666)$119$547$35,063
303 ($666)$117$549$34,514
304 ($666)$116$551$33,963
305 ($666)$114$552$33,411
306 ($666)$112$554$32,857
307 ($666)$110$556$32,301
308 ($666)$108$558$31,743
309 ($666)$106$560$31,183
310 ($666)$104$562$30,621
311 ($666)$103$564$30,058
312 ($666)$101$565$29,492
Year 27 - 313 ($666)$99$567$28,925
314 ($666)$97$569$28,355
315 ($666)$95$571$27,784
316 ($666)$93$573$27,211
317 ($666)$91$575$26,636
318 ($666)$89$577$26,059
319 ($666)$87$579$25,480
320 ($666)$85$581$24,900
321 ($666)$83$583$24,317
322 ($666)$81$585$23,732
323 ($666)$80$587$23,145
324 ($666)$78$589$22,557
Year 28 - 325 ($666)$76$591$21,966
326 ($666)$74$593$21,374
327 ($666)$72$595$20,779
328 ($666)$70$597$20,183
329 ($666)$68$599$19,584
330 ($666)$66$601$18,983
331 ($666)$64$603$18,381
332 ($666)$62$605$17,776
333 ($666)$60$607$17,170
334 ($666)$58$609$16,561
335 ($666)$55$611$15,950
336 ($666)$53$613$15,338
Year 29 - 337 ($666)$51$615$14,723
338 ($666)$49$617$14,106
339 ($666)$47$619$13,487
340 ($666)$45$621$12,866
341 ($666)$43$623$12,243
342 ($666)$41$625$11,618
343 ($666)$39$627$10,991
344 ($666)$37$629$10,361
345 ($666)$35$631$9,730
346 ($666)$33$634$9,096
347 ($666)$30$636$8,460
348 ($666)$28$638$7,823
Year 30 - 349 ($666)$26$640$7,183
350 ($666)$24$642$6,541
351 ($666)$22$644$5,896
352 ($666)$20$646$5,250
353 ($666)$18$649$4,601
354 ($666)$15$651$3,951
355 ($666)$13$653$3,298
356 ($666)$11$655$2,643
357 ($666)$9$657$1,985
358 ($666)$7$660$1,326
359 ($666)$4$662$664
360 ($666)$2$664$0
TOTALS$100,621$139,200$239,821

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.