« Back to all home prices

Mortgage Payment Schedule for a $177,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($35,400) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$679 360 $102,944 $244,544

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $177,000
Down Payment $35,400$141,600
Year 1 - 1 ($679)$477$203$141,397
2 ($679)$476$203$141,194
3 ($679)$475$204$140,990
4 ($679)$475$205$140,786
5 ($679)$474$205$140,580
6 ($679)$473$206$140,374
7 ($679)$473$207$140,168
8 ($679)$472$207$139,960
9 ($679)$471$208$139,752
10 ($679)$470$209$139,543
11 ($679)$470$209$139,334
12 ($679)$469$210$139,124
Year 2 - 13 ($679)$468$211$138,913
14 ($679)$468$212$138,701
15 ($679)$467$212$138,489
16 ($679)$466$213$138,276
17 ($679)$466$214$138,062
18 ($679)$465$214$137,848
19 ($679)$464$215$137,632
20 ($679)$463$216$137,416
21 ($679)$463$217$137,200
22 ($679)$462$217$136,982
23 ($679)$461$218$136,764
24 ($679)$460$219$136,545
Year 3 - 25 ($679)$460$220$136,326
26 ($679)$459$220$136,105
27 ($679)$458$221$135,884
28 ($679)$457$222$135,663
29 ($679)$457$223$135,440
30 ($679)$456$223$135,217
31 ($679)$455$224$134,993
32 ($679)$454$225$134,768
33 ($679)$454$226$134,542
34 ($679)$453$226$134,316
35 ($679)$452$227$134,089
36 ($679)$451$228$133,861
Year 4 - 37 ($679)$451$229$133,632
38 ($679)$450$229$133,403
39 ($679)$449$230$133,173
40 ($679)$448$231$132,942
41 ($679)$448$232$132,710
42 ($679)$447$232$132,478
43 ($679)$446$233$132,244
44 ($679)$445$234$132,010
45 ($679)$444$235$131,775
46 ($679)$444$236$131,540
47 ($679)$443$236$131,303
48 ($679)$442$237$131,066
Year 5 - 49 ($679)$441$238$130,828
50 ($679)$440$239$130,589
51 ($679)$440$240$130,350
52 ($679)$439$240$130,109
53 ($679)$438$241$129,868
54 ($679)$437$242$129,626
55 ($679)$436$243$129,383
56 ($679)$436$244$129,139
57 ($679)$435$245$128,895
58 ($679)$434$245$128,649
59 ($679)$433$246$128,403
60 ($679)$432$247$128,156
Year 6 - 61 ($679)$431$248$127,908
62 ($679)$431$249$127,660
63 ($679)$430$250$127,410
64 ($679)$429$250$127,160
65 ($679)$428$251$126,909
66 ($679)$427$252$126,657
67 ($679)$426$253$126,404
68 ($679)$426$254$126,150
69 ($679)$425$255$125,895
70 ($679)$424$255$125,640
71 ($679)$423$256$125,384
72 ($679)$422$257$125,127
Year 7 - 73 ($679)$421$258$124,869
74 ($679)$420$259$124,610
75 ($679)$420$260$124,350
76 ($679)$419$261$124,089
77 ($679)$418$262$123,828
78 ($679)$417$262$123,565
79 ($679)$416$263$123,302
80 ($679)$415$264$123,038
81 ($679)$414$265$122,773
82 ($679)$413$266$122,507
83 ($679)$412$267$122,240
84 ($679)$412$268$121,972
Year 8 - 85 ($679)$411$269$121,704
86 ($679)$410$270$121,434
87 ($679)$409$270$121,164
88 ($679)$408$271$120,892
89 ($679)$407$272$120,620
90 ($679)$406$273$120,347
91 ($679)$405$274$120,073
92 ($679)$404$275$119,798
93 ($679)$403$276$119,522
94 ($679)$402$277$119,245
95 ($679)$401$278$118,967
96 ($679)$401$279$118,688
Year 9 - 97 ($679)$400$280$118,408
98 ($679)$399$281$118,128
99 ($679)$398$282$117,846
100 ($679)$397$283$117,564
101 ($679)$396$283$117,280
102 ($679)$395$284$116,996
103 ($679)$394$285$116,710
104 ($679)$393$286$116,424
105 ($679)$392$287$116,137
106 ($679)$391$288$115,848
107 ($679)$390$289$115,559
108 ($679)$389$290$115,269
Year 10 - 109 ($679)$388$291$114,978
110 ($679)$387$292$114,685
111 ($679)$386$293$114,392
112 ($679)$385$294$114,098
113 ($679)$384$295$113,803
114 ($679)$383$296$113,507
115 ($679)$382$297$113,210
116 ($679)$381$298$112,911
117 ($679)$380$299$112,612
118 ($679)$379$300$112,312
119 ($679)$378$301$112,011
120 ($679)$377$302$111,709
Year 11 - 121 ($679)$376$303$111,405
122 ($679)$375$304$111,101
123 ($679)$374$305$110,796
124 ($679)$373$306$110,490
125 ($679)$372$307$110,182
126 ($679)$371$308$109,874
127 ($679)$370$309$109,565
128 ($679)$369$310$109,254
129 ($679)$368$311$108,943
130 ($679)$367$313$108,630
131 ($679)$366$314$108,317
132 ($679)$365$315$108,002
Year 12 - 133 ($679)$364$316$107,686
134 ($679)$363$317$107,370
135 ($679)$361$318$107,052
136 ($679)$360$319$106,733
137 ($679)$359$320$106,413
138 ($679)$358$321$106,092
139 ($679)$357$322$105,770
140 ($679)$356$323$105,447
141 ($679)$355$324$105,122
142 ($679)$354$325$104,797
143 ($679)$353$326$104,471
144 ($679)$352$328$104,143
Year 13 - 145 ($679)$351$329$103,814
146 ($679)$350$330$103,485
147 ($679)$348$331$103,154
148 ($679)$347$332$102,822
149 ($679)$346$333$102,489
150 ($679)$345$334$102,154
151 ($679)$344$335$101,819
152 ($679)$343$336$101,482
153 ($679)$342$338$101,145
154 ($679)$341$339$100,806
155 ($679)$339$340$100,466
156 ($679)$338$341$100,125
Year 14 - 157 ($679)$337$342$99,783
158 ($679)$336$343$99,439
159 ($679)$335$345$99,095
160 ($679)$334$346$98,749
161 ($679)$332$347$98,402
162 ($679)$331$348$98,054
163 ($679)$330$349$97,705
164 ($679)$329$350$97,355
165 ($679)$328$352$97,003
166 ($679)$327$353$96,651
167 ($679)$325$354$96,297
168 ($679)$324$355$95,942
Year 15 - 169 ($679)$323$356$95,585
170 ($679)$322$357$95,228
171 ($679)$321$359$94,869
172 ($679)$319$360$94,509
173 ($679)$318$361$94,148
174 ($679)$317$362$93,786
175 ($679)$316$364$93,422
176 ($679)$315$365$93,058
177 ($679)$313$366$92,692
178 ($679)$312$367$92,324
179 ($679)$311$368$91,956
180 ($679)$310$370$91,586
Year 16 - 181 ($679)$308$371$91,215
182 ($679)$307$372$90,843
183 ($679)$306$373$90,470
184 ($679)$305$375$90,095
185 ($679)$303$376$89,719
186 ($679)$302$377$89,342
187 ($679)$301$379$88,963
188 ($679)$300$380$88,583
189 ($679)$298$381$88,202
190 ($679)$297$382$87,820
191 ($679)$296$384$87,436
192 ($679)$294$385$87,051
Year 17 - 193 ($679)$293$386$86,665
194 ($679)$292$388$86,278
195 ($679)$290$389$85,889
196 ($679)$289$390$85,499
197 ($679)$288$391$85,107
198 ($679)$287$393$84,715
199 ($679)$285$394$84,320
200 ($679)$284$395$83,925
201 ($679)$283$397$83,528
202 ($679)$281$398$83,130
203 ($679)$280$399$82,731
204 ($679)$279$401$82,330
Year 18 - 205 ($679)$277$402$81,928
206 ($679)$276$403$81,525
207 ($679)$274$405$81,120
208 ($679)$273$406$80,714
209 ($679)$272$408$80,306
210 ($679)$270$409$79,897
211 ($679)$269$410$79,487
212 ($679)$268$412$79,075
213 ($679)$266$413$78,662
214 ($679)$265$414$78,248
215 ($679)$263$416$77,832
216 ($679)$262$417$77,414
Year 19 - 217 ($679)$261$419$76,996
218 ($679)$259$420$76,576
219 ($679)$258$421$76,154
220 ($679)$256$423$75,731
221 ($679)$255$424$75,307
222 ($679)$254$426$74,881
223 ($679)$252$427$74,454
224 ($679)$251$429$74,025
225 ($679)$249$430$73,595
226 ($679)$248$432$73,164
227 ($679)$246$433$72,731
228 ($679)$245$434$72,296
Year 20 - 229 ($679)$243$436$71,860
230 ($679)$242$437$71,423
231 ($679)$240$439$70,984
232 ($679)$239$440$70,544
233 ($679)$237$442$70,102
234 ($679)$236$443$69,659
235 ($679)$235$445$69,214
236 ($679)$233$446$68,768
237 ($679)$232$448$68,320
238 ($679)$230$449$67,871
239 ($679)$228$451$67,420
240 ($679)$227$452$66,968
Year 21 - 241 ($679)$225$454$66,514
242 ($679)$224$455$66,059
243 ($679)$222$457$65,602
244 ($679)$221$458$65,143
245 ($679)$219$460$64,683
246 ($679)$218$462$64,222
247 ($679)$216$463$63,759
248 ($679)$215$465$63,294
249 ($679)$213$466$62,828
250 ($679)$212$468$62,360
251 ($679)$210$469$61,891
252 ($679)$208$471$61,420
Year 22 - 253 ($679)$207$473$60,947
254 ($679)$205$474$60,473
255 ($679)$204$476$59,997
256 ($679)$202$477$59,520
257 ($679)$200$479$59,041
258 ($679)$199$481$58,561
259 ($679)$197$482$58,079
260 ($679)$196$484$57,595
261 ($679)$194$485$57,109
262 ($679)$192$487$56,622
263 ($679)$191$489$56,134
264 ($679)$189$490$55,643
Year 23 - 265 ($679)$187$492$55,152
266 ($679)$186$494$54,658
267 ($679)$184$495$54,163
268 ($679)$182$497$53,666
269 ($679)$181$499$53,167
270 ($679)$179$500$52,667
271 ($679)$177$502$52,165
272 ($679)$176$504$51,661
273 ($679)$174$505$51,156
274 ($679)$172$507$50,649
275 ($679)$171$509$50,140
276 ($679)$169$510$49,629
Year 24 - 277 ($679)$167$512$49,117
278 ($679)$165$514$48,603
279 ($679)$164$516$48,088
280 ($679)$162$517$47,570
281 ($679)$160$519$47,051
282 ($679)$158$521$46,530
283 ($679)$157$523$46,008
284 ($679)$155$524$45,483
285 ($679)$153$526$44,957
286 ($679)$151$528$44,429
287 ($679)$150$530$43,899
288 ($679)$148$531$43,368
Year 25 - 289 ($679)$146$533$42,835
290 ($679)$144$535$42,300
291 ($679)$142$537$41,763
292 ($679)$141$539$41,224
293 ($679)$139$541$40,683
294 ($679)$137$542$40,141
295 ($679)$135$544$39,597
296 ($679)$133$546$39,051
297 ($679)$131$548$38,503
298 ($679)$130$550$37,954
299 ($679)$128$552$37,402
300 ($679)$126$553$36,849
Year 26 - 301 ($679)$124$555$36,293
302 ($679)$122$557$35,736
303 ($679)$120$559$35,177
304 ($679)$118$561$34,616
305 ($679)$117$563$34,054
306 ($679)$115$565$33,489
307 ($679)$113$567$32,923
308 ($679)$111$568$32,354
309 ($679)$109$570$31,784
310 ($679)$107$572$31,211
311 ($679)$105$574$30,637
312 ($679)$103$576$30,061
Year 27 - 313 ($679)$101$578$29,483
314 ($679)$99$580$28,903
315 ($679)$97$582$28,321
316 ($679)$95$584$27,737
317 ($679)$93$586$27,151
318 ($679)$91$588$26,563
319 ($679)$89$590$25,973
320 ($679)$87$592$25,382
321 ($679)$85$594$24,788
322 ($679)$83$596$24,192
323 ($679)$81$598$23,594
324 ($679)$79$600$22,994
Year 28 - 325 ($679)$77$602$22,392
326 ($679)$75$604$21,788
327 ($679)$73$606$21,182
328 ($679)$71$608$20,575
329 ($679)$69$610$19,964
330 ($679)$67$612$19,352
331 ($679)$65$614$18,738
332 ($679)$63$616$18,122
333 ($679)$61$618$17,504
334 ($679)$59$620$16,883
335 ($679)$57$622$16,261
336 ($679)$55$625$15,636
Year 29 - 337 ($679)$53$627$15,010
338 ($679)$51$629$14,381
339 ($679)$48$631$13,750
340 ($679)$46$633$13,117
341 ($679)$44$635$12,482
342 ($679)$42$637$11,845
343 ($679)$40$639$11,205
344 ($679)$38$642$10,564
345 ($679)$36$644$9,920
346 ($679)$33$646$9,274
347 ($679)$31$648$8,626
348 ($679)$29$650$7,976
Year 30 - 349 ($679)$27$652$7,323
350 ($679)$25$655$6,669
351 ($679)$22$657$6,012
352 ($679)$20$659$5,353
353 ($679)$18$661$4,692
354 ($679)$16$663$4,028
355 ($679)$14$666$3,362
356 ($679)$11$668$2,694
357 ($679)$9$670$2,024
358 ($679)$7$672$1,352
359 ($679)$5$675$677
360 ($679)$2$677$0
TOTALS$102,944$141,600$244,544

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.