« Back to all home prices

Mortgage Payment Schedule for a $175,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($35,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$661 360 $98,010 $238,010

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 30 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 day rate lock

NMLS #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 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  $175,000
Down Payment $35,000$140,000
Year 1 - 1 ($661)$456$205$139,795
2 ($661)$455$206$139,589
3 ($661)$455$206$139,383
4 ($661)$454$207$139,176
5 ($661)$453$208$138,968
6 ($661)$453$208$138,760
7 ($661)$452$209$138,551
8 ($661)$451$210$138,341
9 ($661)$451$210$138,131
10 ($661)$450$211$137,920
11 ($661)$449$212$137,708
12 ($661)$449$212$137,496
Year 2 - 13 ($661)$448$213$137,283
14 ($661)$447$214$137,069
15 ($661)$447$215$136,854
16 ($661)$446$215$136,639
17 ($661)$445$216$136,423
18 ($661)$445$217$136,207
19 ($661)$444$217$135,989
20 ($661)$443$218$135,771
21 ($661)$442$219$135,552
22 ($661)$442$219$135,333
23 ($661)$441$220$135,113
24 ($661)$440$221$134,892
Year 3 - 25 ($661)$440$222$134,670
26 ($661)$439$222$134,448
27 ($661)$438$223$134,225
28 ($661)$437$224$134,001
29 ($661)$437$225$133,777
30 ($661)$436$225$133,551
31 ($661)$435$226$133,325
32 ($661)$434$227$133,099
33 ($661)$434$227$132,871
34 ($661)$433$228$132,643
35 ($661)$432$229$132,414
36 ($661)$431$230$132,184
Year 4 - 37 ($661)$431$230$131,954
38 ($661)$430$231$131,723
39 ($661)$429$232$131,491
40 ($661)$428$233$131,258
41 ($661)$428$233$131,025
42 ($661)$427$234$130,790
43 ($661)$426$235$130,555
44 ($661)$425$236$130,320
45 ($661)$425$237$130,083
46 ($661)$424$237$129,846
47 ($661)$423$238$129,608
48 ($661)$422$239$129,369
Year 5 - 49 ($661)$422$240$129,129
50 ($661)$421$240$128,889
51 ($661)$420$241$128,648
52 ($661)$419$242$128,406
53 ($661)$418$243$128,163
54 ($661)$418$244$127,920
55 ($661)$417$244$127,675
56 ($661)$416$245$127,430
57 ($661)$415$246$127,184
58 ($661)$414$247$126,937
59 ($661)$414$248$126,690
60 ($661)$413$248$126,442
Year 6 - 61 ($661)$412$249$126,192
62 ($661)$411$250$125,942
63 ($661)$410$251$125,692
64 ($661)$410$252$125,440
65 ($661)$409$252$125,188
66 ($661)$408$253$124,934
67 ($661)$407$254$124,680
68 ($661)$406$255$124,425
69 ($661)$405$256$124,170
70 ($661)$405$257$123,913
71 ($661)$404$257$123,656
72 ($661)$403$258$123,398
Year 7 - 73 ($661)$402$259$123,139
74 ($661)$401$260$122,879
75 ($661)$400$261$122,618
76 ($661)$400$262$122,356
77 ($661)$399$262$122,094
78 ($661)$398$263$121,830
79 ($661)$397$264$121,566
80 ($661)$396$265$121,301
81 ($661)$395$266$121,035
82 ($661)$394$267$120,769
83 ($661)$394$268$120,501
84 ($661)$393$269$120,232
Year 8 - 85 ($661)$392$269$119,963
86 ($661)$391$270$119,693
87 ($661)$390$271$119,422
88 ($661)$389$272$119,150
89 ($661)$388$273$118,877
90 ($661)$387$274$118,603
91 ($661)$386$275$118,328
92 ($661)$386$276$118,053
93 ($661)$385$276$117,776
94 ($661)$384$277$117,499
95 ($661)$383$278$117,221
96 ($661)$382$279$116,941
Year 9 - 97 ($661)$381$280$116,661
98 ($661)$380$281$116,380
99 ($661)$379$282$116,098
100 ($661)$378$283$115,815
101 ($661)$377$284$115,532
102 ($661)$376$285$115,247
103 ($661)$376$286$114,961
104 ($661)$375$287$114,675
105 ($661)$374$287$114,387
106 ($661)$373$288$114,099
107 ($661)$372$289$113,810
108 ($661)$371$290$113,519
Year 10 - 109 ($661)$370$291$113,228
110 ($661)$369$292$112,936
111 ($661)$368$293$112,643
112 ($661)$367$294$112,348
113 ($661)$366$295$112,053
114 ($661)$365$296$111,757
115 ($661)$364$297$111,460
116 ($661)$363$298$111,162
117 ($661)$362$299$110,863
118 ($661)$361$300$110,564
119 ($661)$360$301$110,263
120 ($661)$359$302$109,961
Year 11 - 121 ($661)$358$303$109,658
122 ($661)$357$304$109,354
123 ($661)$356$305$109,049
124 ($661)$355$306$108,744
125 ($661)$354$307$108,437
126 ($661)$353$308$108,129
127 ($661)$352$309$107,820
128 ($661)$351$310$107,510
129 ($661)$350$311$107,199
130 ($661)$349$312$106,888
131 ($661)$348$313$106,575
132 ($661)$347$314$106,261
Year 12 - 133 ($661)$346$315$105,946
134 ($661)$345$316$105,630
135 ($661)$344$317$105,313
136 ($661)$343$318$104,995
137 ($661)$342$319$104,676
138 ($661)$341$320$104,356
139 ($661)$340$321$104,035
140 ($661)$339$322$103,713
141 ($661)$338$323$103,389
142 ($661)$337$324$103,065
143 ($661)$336$325$102,740
144 ($661)$335$326$102,413
Year 13 - 145 ($661)$334$327$102,086
146 ($661)$333$329$101,758
147 ($661)$332$330$101,428
148 ($661)$330$331$101,097
149 ($661)$329$332$100,766
150 ($661)$328$333$100,433
151 ($661)$327$334$100,099
152 ($661)$326$335$99,764
153 ($661)$325$336$99,428
154 ($661)$324$337$99,091
155 ($661)$323$338$98,752
156 ($661)$322$339$98,413
Year 14 - 157 ($661)$321$340$98,073
158 ($661)$320$342$97,731
159 ($661)$318$343$97,388
160 ($661)$317$344$97,044
161 ($661)$316$345$96,700
162 ($661)$315$346$96,353
163 ($661)$314$347$96,006
164 ($661)$313$348$95,658
165 ($661)$312$349$95,308
166 ($661)$311$351$94,958
167 ($661)$309$352$94,606
168 ($661)$308$353$94,253
Year 15 - 169 ($661)$307$354$93,899
170 ($661)$306$355$93,544
171 ($661)$305$356$93,188
172 ($661)$304$358$92,830
173 ($661)$302$359$92,472
174 ($661)$301$360$92,112
175 ($661)$300$361$91,751
176 ($661)$299$362$91,389
177 ($661)$298$363$91,025
178 ($661)$297$365$90,661
179 ($661)$295$366$90,295
180 ($661)$294$367$89,928
Year 16 - 181 ($661)$293$368$89,560
182 ($661)$292$369$89,191
183 ($661)$291$371$88,820
184 ($661)$289$372$88,448
185 ($661)$288$373$88,075
186 ($661)$287$374$87,701
187 ($661)$286$375$87,326
188 ($661)$285$377$86,949
189 ($661)$283$378$86,571
190 ($661)$282$379$86,192
191 ($661)$281$380$85,812
192 ($661)$280$382$85,430
Year 17 - 193 ($661)$278$383$85,048
194 ($661)$277$384$84,664
195 ($661)$276$385$84,278
196 ($661)$275$387$83,892
197 ($661)$273$388$83,504
198 ($661)$272$389$83,115
199 ($661)$271$390$82,725
200 ($661)$270$392$82,333
201 ($661)$268$393$81,940
202 ($661)$267$394$81,546
203 ($661)$266$395$81,151
204 ($661)$264$397$80,754
Year 18 - 205 ($661)$263$398$80,356
206 ($661)$262$399$79,957
207 ($661)$261$401$79,556
208 ($661)$259$402$79,154
209 ($661)$258$403$78,751
210 ($661)$257$405$78,346
211 ($661)$255$406$77,940
212 ($661)$254$407$77,533
213 ($661)$253$409$77,125
214 ($661)$251$410$76,715
215 ($661)$250$411$76,304
216 ($661)$249$413$75,891
Year 19 - 217 ($661)$247$414$75,477
218 ($661)$246$415$75,062
219 ($661)$245$417$74,646
220 ($661)$243$418$74,228
221 ($661)$242$419$73,808
222 ($661)$240$421$73,388
223 ($661)$239$422$72,966
224 ($661)$238$423$72,542
225 ($661)$236$425$72,118
226 ($661)$235$426$71,691
227 ($661)$234$428$71,264
228 ($661)$232$429$70,835
Year 20 - 229 ($661)$231$430$70,405
230 ($661)$229$432$69,973
231 ($661)$228$433$69,540
232 ($661)$227$435$69,105
233 ($661)$225$436$68,669
234 ($661)$224$437$68,232
235 ($661)$222$439$67,793
236 ($661)$221$440$67,353
237 ($661)$219$442$66,911
238 ($661)$218$443$66,468
239 ($661)$217$445$66,023
240 ($661)$215$446$65,577
Year 21 - 241 ($661)$214$447$65,130
242 ($661)$212$449$64,681
243 ($661)$211$450$64,231
244 ($661)$209$452$63,779
245 ($661)$208$453$63,325
246 ($661)$206$455$62,871
247 ($661)$205$456$62,414
248 ($661)$203$458$61,957
249 ($661)$202$459$61,497
250 ($661)$200$461$61,037
251 ($661)$199$462$60,574
252 ($661)$197$464$60,111
Year 22 - 253 ($661)$196$465$59,645
254 ($661)$194$467$59,178
255 ($661)$193$468$58,710
256 ($661)$191$470$58,240
257 ($661)$190$471$57,769
258 ($661)$188$473$57,296
259 ($661)$187$474$56,822
260 ($661)$185$476$56,346
261 ($661)$184$478$55,868
262 ($661)$182$479$55,389
263 ($661)$180$481$54,908
264 ($661)$179$482$54,426
Year 23 - 265 ($661)$177$484$53,942
266 ($661)$176$485$53,457
267 ($661)$174$487$52,970
268 ($661)$173$489$52,481
269 ($661)$171$490$51,991
270 ($661)$169$492$51,499
271 ($661)$168$493$51,006
272 ($661)$166$495$50,511
273 ($661)$165$497$50,015
274 ($661)$163$498$49,516
275 ($661)$161$500$49,017
276 ($661)$160$501$48,515
Year 24 - 277 ($661)$158$503$48,012
278 ($661)$156$505$47,508
279 ($661)$155$506$47,001
280 ($661)$153$508$46,493
281 ($661)$151$510$45,984
282 ($661)$150$511$45,472
283 ($661)$148$513$44,959
284 ($661)$146$515$44,445
285 ($661)$145$516$43,928
286 ($661)$143$518$43,410
287 ($661)$141$520$42,891
288 ($661)$140$521$42,369
Year 25 - 289 ($661)$138$523$41,846
290 ($661)$136$525$41,321
291 ($661)$135$526$40,795
292 ($661)$133$528$40,267
293 ($661)$131$530$39,737
294 ($661)$129$532$39,205
295 ($661)$128$533$38,672
296 ($661)$126$535$38,136
297 ($661)$124$537$37,600
298 ($661)$123$539$37,061
299 ($661)$121$540$36,521
300 ($661)$119$542$35,978
Year 26 - 301 ($661)$117$544$35,435
302 ($661)$115$546$34,889
303 ($661)$114$547$34,341
304 ($661)$112$549$33,792
305 ($661)$110$551$33,241
306 ($661)$108$553$32,688
307 ($661)$107$555$32,134
308 ($661)$105$556$31,577
309 ($661)$103$558$31,019
310 ($661)$101$560$30,459
311 ($661)$99$562$29,897
312 ($661)$97$564$29,333
Year 27 - 313 ($661)$96$566$28,768
314 ($661)$94$567$28,200
315 ($661)$92$569$27,631
316 ($661)$90$571$27,060
317 ($661)$88$573$26,487
318 ($661)$86$575$25,912
319 ($661)$84$577$25,335
320 ($661)$83$579$24,757
321 ($661)$81$580$24,176
322 ($661)$79$582$23,594
323 ($661)$77$584$23,010
324 ($661)$75$586$22,424
Year 28 - 325 ($661)$73$588$21,836
326 ($661)$71$590$21,246
327 ($661)$69$592$20,654
328 ($661)$67$594$20,060
329 ($661)$65$596$19,464
330 ($661)$63$598$18,866
331 ($661)$61$600$18,267
332 ($661)$60$602$17,665
333 ($661)$58$604$17,061
334 ($661)$56$606$16,456
335 ($661)$54$608$15,848
336 ($661)$52$609$15,239
Year 29 - 337 ($661)$50$611$14,627
338 ($661)$48$613$14,014
339 ($661)$46$615$13,398
340 ($661)$44$617$12,781
341 ($661)$42$619$12,161
342 ($661)$40$622$11,540
343 ($661)$38$624$10,916
344 ($661)$36$626$10,291
345 ($661)$34$628$9,663
346 ($661)$31$630$9,034
347 ($661)$29$632$8,402
348 ($661)$27$634$7,768
Year 30 - 349 ($661)$25$636$7,132
350 ($661)$23$638$6,494
351 ($661)$21$640$5,854
352 ($661)$19$642$5,212
353 ($661)$17$644$4,568
354 ($661)$15$646$3,922
355 ($661)$13$648$3,274
356 ($661)$11$650$2,623
357 ($661)$9$653$1,971
358 ($661)$6$655$1,316
359 ($661)$4$657$659
360 ($661)$2$659$0
TOTALS$98,010$140,000$238,010

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.