« Back to all home prices

Mortgage Payment Schedule for a $178,000 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% ($35,600) 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
$677 360 $101,456 $243,856

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $178,000
Down Payment $35,600$142,400
Year 1 - 1 ($677)$471$206$142,194
2 ($677)$470$207$141,987
3 ($677)$470$208$141,779
4 ($677)$469$208$141,571
5 ($677)$468$209$141,362
6 ($677)$468$210$141,152
7 ($677)$467$210$140,942
8 ($677)$466$211$140,731
9 ($677)$466$212$140,519
10 ($677)$465$212$140,306
11 ($677)$464$213$140,093
12 ($677)$463$214$139,879
Year 2 - 13 ($677)$463$215$139,665
14 ($677)$462$215$139,449
15 ($677)$461$216$139,233
16 ($677)$461$217$139,016
17 ($677)$460$217$138,799
18 ($677)$459$218$138,581
19 ($677)$458$219$138,362
20 ($677)$458$220$138,142
21 ($677)$457$220$137,922
22 ($677)$456$221$137,701
23 ($677)$456$222$137,479
24 ($677)$455$223$137,256
Year 3 - 25 ($677)$454$223$137,033
26 ($677)$453$224$136,809
27 ($677)$453$225$136,584
28 ($677)$452$226$136,359
29 ($677)$451$226$136,133
30 ($677)$450$227$135,906
31 ($677)$450$228$135,678
32 ($677)$449$229$135,449
33 ($677)$448$229$135,220
34 ($677)$447$230$134,990
35 ($677)$447$231$134,759
36 ($677)$446$232$134,528
Year 4 - 37 ($677)$445$232$134,295
38 ($677)$444$233$134,062
39 ($677)$444$234$133,828
40 ($677)$443$235$133,594
41 ($677)$442$235$133,358
42 ($677)$441$236$133,122
43 ($677)$440$237$132,885
44 ($677)$440$238$132,648
45 ($677)$439$239$132,409
46 ($677)$438$239$132,170
47 ($677)$437$240$131,930
48 ($677)$436$241$131,689
Year 5 - 49 ($677)$436$242$131,447
50 ($677)$435$243$131,204
51 ($677)$434$243$130,961
52 ($677)$433$244$130,717
53 ($677)$432$245$130,472
54 ($677)$432$246$130,226
55 ($677)$431$247$129,980
56 ($677)$430$247$129,732
57 ($677)$429$248$129,484
58 ($677)$428$249$129,235
59 ($677)$428$250$128,985
60 ($677)$427$251$128,735
Year 6 - 61 ($677)$426$251$128,483
62 ($677)$425$252$128,231
63 ($677)$424$253$127,978
64 ($677)$423$254$127,724
65 ($677)$423$255$127,469
66 ($677)$422$256$127,213
67 ($677)$421$257$126,957
68 ($677)$420$257$126,699
69 ($677)$419$258$126,441
70 ($677)$418$259$126,182
71 ($677)$417$260$125,922
72 ($677)$417$261$125,661
Year 7 - 73 ($677)$416$262$125,400
74 ($677)$415$263$125,137
75 ($677)$414$263$124,874
76 ($677)$413$264$124,610
77 ($677)$412$265$124,345
78 ($677)$411$266$124,079
79 ($677)$410$267$123,812
80 ($677)$410$268$123,544
81 ($677)$409$269$123,275
82 ($677)$408$270$123,006
83 ($677)$407$270$122,735
84 ($677)$406$271$122,464
Year 8 - 85 ($677)$405$272$122,192
86 ($677)$404$273$121,919
87 ($677)$403$274$121,645
88 ($677)$402$275$121,370
89 ($677)$402$276$121,094
90 ($677)$401$277$120,817
91 ($677)$400$278$120,539
92 ($677)$399$279$120,261
93 ($677)$398$280$119,981
94 ($677)$397$280$119,701
95 ($677)$396$281$119,419
96 ($677)$395$282$119,137
Year 9 - 97 ($677)$394$283$118,854
98 ($677)$393$284$118,570
99 ($677)$392$285$118,285
100 ($677)$391$286$117,999
101 ($677)$390$287$117,712
102 ($677)$389$288$117,424
103 ($677)$388$289$117,135
104 ($677)$388$290$116,845
105 ($677)$387$291$116,554
106 ($677)$386$292$116,262
107 ($677)$385$293$115,969
108 ($677)$384$294$115,676
Year 10 - 109 ($677)$383$295$115,381
110 ($677)$382$296$115,085
111 ($677)$381$297$114,789
112 ($677)$380$298$114,491
113 ($677)$379$299$114,193
114 ($677)$378$300$113,893
115 ($677)$377$301$113,592
116 ($677)$376$302$113,291
117 ($677)$375$303$112,988
118 ($677)$374$304$112,685
119 ($677)$373$305$112,380
120 ($677)$372$306$112,074
Year 11 - 121 ($677)$371$307$111,768
122 ($677)$370$308$111,460
123 ($677)$369$309$111,152
124 ($677)$368$310$110,842
125 ($677)$367$311$110,531
126 ($677)$366$312$110,220
127 ($677)$365$313$109,907
128 ($677)$364$314$109,593
129 ($677)$363$315$109,278
130 ($677)$362$316$108,962
131 ($677)$360$317$108,646
132 ($677)$359$318$108,328
Year 12 - 133 ($677)$358$319$108,009
134 ($677)$357$320$107,689
135 ($677)$356$321$107,367
136 ($677)$355$322$107,045
137 ($677)$354$323$106,722
138 ($677)$353$324$106,398
139 ($677)$352$325$106,072
140 ($677)$351$326$105,746
141 ($677)$350$328$105,418
142 ($677)$349$329$105,090
143 ($677)$348$330$104,760
144 ($677)$347$331$104,429
Year 13 - 145 ($677)$345$332$104,097
146 ($677)$344$333$103,764
147 ($677)$343$334$103,430
148 ($677)$342$335$103,095
149 ($677)$341$336$102,759
150 ($677)$340$337$102,421
151 ($677)$339$339$102,083
152 ($677)$338$340$101,743
153 ($677)$337$341$101,402
154 ($677)$335$342$101,060
155 ($677)$334$343$100,717
156 ($677)$333$344$100,373
Year 14 - 157 ($677)$332$345$100,028
158 ($677)$331$346$99,681
159 ($677)$330$348$99,334
160 ($677)$329$349$98,985
161 ($677)$327$350$98,635
162 ($677)$326$351$98,284
163 ($677)$325$352$97,932
164 ($677)$324$353$97,579
165 ($677)$323$355$97,224
166 ($677)$322$356$96,868
167 ($677)$320$357$96,511
168 ($677)$319$358$96,153
Year 15 - 169 ($677)$318$359$95,794
170 ($677)$317$360$95,434
171 ($677)$316$362$95,072
172 ($677)$315$363$94,709
173 ($677)$313$364$94,345
174 ($677)$312$365$93,980
175 ($677)$311$366$93,613
176 ($677)$310$368$93,246
177 ($677)$308$369$92,877
178 ($677)$307$370$92,507
179 ($677)$306$371$92,135
180 ($677)$305$373$91,763
Year 16 - 181 ($677)$304$374$91,389
182 ($677)$302$375$91,014
183 ($677)$301$376$90,638
184 ($677)$300$378$90,260
185 ($677)$299$379$89,881
186 ($677)$297$380$89,501
187 ($677)$296$381$89,120
188 ($677)$295$383$88,737
189 ($677)$294$384$88,354
190 ($677)$292$385$87,969
191 ($677)$291$386$87,582
192 ($677)$290$388$87,195
Year 17 - 193 ($677)$288$389$86,806
194 ($677)$287$390$86,415
195 ($677)$286$391$86,024
196 ($677)$285$393$85,631
197 ($677)$283$394$85,237
198 ($677)$282$395$84,842
199 ($677)$281$397$84,445
200 ($677)$279$398$84,047
201 ($677)$278$399$83,648
202 ($677)$277$401$83,247
203 ($677)$275$402$82,845
204 ($677)$274$403$82,442
Year 18 - 205 ($677)$273$405$82,037
206 ($677)$271$406$81,631
207 ($677)$270$407$81,224
208 ($677)$269$409$80,815
209 ($677)$267$410$80,405
210 ($677)$266$411$79,994
211 ($677)$265$413$79,581
212 ($677)$263$414$79,167
213 ($677)$262$415$78,752
214 ($677)$261$417$78,335
215 ($677)$259$418$77,916
216 ($677)$258$420$77,497
Year 19 - 217 ($677)$256$421$77,076
218 ($677)$255$422$76,653
219 ($677)$254$424$76,230
220 ($677)$252$425$75,805
221 ($677)$251$427$75,378
222 ($677)$249$428$74,950
223 ($677)$248$429$74,521
224 ($677)$247$431$74,090
225 ($677)$245$432$73,657
226 ($677)$244$434$73,224
227 ($677)$242$435$72,789
228 ($677)$241$437$72,352
Year 20 - 229 ($677)$239$438$71,914
230 ($677)$238$439$71,475
231 ($677)$236$441$71,034
232 ($677)$235$442$70,591
233 ($677)$234$444$70,147
234 ($677)$232$445$69,702
235 ($677)$231$447$69,255
236 ($677)$229$448$68,807
237 ($677)$228$450$68,357
238 ($677)$226$451$67,906
239 ($677)$225$453$67,453
240 ($677)$223$454$66,999
Year 21 - 241 ($677)$222$456$66,543
242 ($677)$220$457$66,086
243 ($677)$219$459$65,627
244 ($677)$217$460$65,167
245 ($677)$216$462$64,705
246 ($677)$214$463$64,242
247 ($677)$213$465$63,777
248 ($677)$211$466$63,311
249 ($677)$209$468$62,843
250 ($677)$208$469$62,373
251 ($677)$206$471$61,902
252 ($677)$205$473$61,430
Year 22 - 253 ($677)$203$474$60,956
254 ($677)$202$476$60,480
255 ($677)$200$477$60,003
256 ($677)$199$479$59,524
257 ($677)$197$480$59,043
258 ($677)$195$482$58,561
259 ($677)$194$484$58,078
260 ($677)$192$485$57,592
261 ($677)$191$487$57,106
262 ($677)$189$488$56,617
263 ($677)$187$490$56,127
264 ($677)$186$492$55,635
Year 23 - 265 ($677)$184$493$55,142
266 ($677)$182$495$54,647
267 ($677)$181$497$54,151
268 ($677)$179$498$53,652
269 ($677)$177$500$53,152
270 ($677)$176$502$52,651
271 ($677)$174$503$52,148
272 ($677)$173$505$51,643
273 ($677)$171$507$51,136
274 ($677)$169$508$50,628
275 ($677)$167$510$50,118
276 ($677)$166$512$49,607
Year 24 - 277 ($677)$164$513$49,093
278 ($677)$162$515$48,578
279 ($677)$161$517$48,062
280 ($677)$159$518$47,543
281 ($677)$157$520$47,023
282 ($677)$156$522$46,501
283 ($677)$154$524$45,978
284 ($677)$152$525$45,453
285 ($677)$150$527$44,926
286 ($677)$149$529$44,397
287 ($677)$147$530$43,866
288 ($677)$145$532$43,334
Year 25 - 289 ($677)$143$534$42,800
290 ($677)$142$536$42,264
291 ($677)$140$538$41,727
292 ($677)$138$539$41,187
293 ($677)$136$541$40,646
294 ($677)$134$543$40,103
295 ($677)$133$545$39,559
296 ($677)$131$547$39,012
297 ($677)$129$548$38,464
298 ($677)$127$550$37,914
299 ($677)$125$552$37,362
300 ($677)$124$554$36,808
Year 26 - 301 ($677)$122$556$36,252
302 ($677)$120$557$35,695
303 ($677)$118$559$35,136
304 ($677)$116$561$34,575
305 ($677)$114$563$34,012
306 ($677)$113$565$33,447
307 ($677)$111$567$32,880
308 ($677)$109$569$32,311
309 ($677)$107$570$31,741
310 ($677)$105$572$31,169
311 ($677)$103$574$30,594
312 ($677)$101$576$30,018
Year 27 - 313 ($677)$99$578$29,440
314 ($677)$97$580$28,860
315 ($677)$95$582$28,278
316 ($677)$94$584$27,694
317 ($677)$92$586$27,109
318 ($677)$90$588$26,521
319 ($677)$88$590$25,931
320 ($677)$86$592$25,340
321 ($677)$84$594$24,746
322 ($677)$82$596$24,151
323 ($677)$80$597$23,553
324 ($677)$78$599$22,954
Year 28 - 325 ($677)$76$601$22,352
326 ($677)$74$603$21,749
327 ($677)$72$605$21,143
328 ($677)$70$607$20,536
329 ($677)$68$609$19,927
330 ($677)$66$611$19,315
331 ($677)$64$613$18,702
332 ($677)$62$616$18,086
333 ($677)$60$618$17,469
334 ($677)$58$620$16,849
335 ($677)$56$622$16,227
336 ($677)$54$624$15,604
Year 29 - 337 ($677)$52$626$14,978
338 ($677)$50$628$14,350
339 ($677)$47$630$13,720
340 ($677)$45$632$13,088
341 ($677)$43$634$12,454
342 ($677)$41$636$11,818
343 ($677)$39$638$11,180
344 ($677)$37$640$10,539
345 ($677)$35$643$9,897
346 ($677)$33$645$9,252
347 ($677)$31$647$8,605
348 ($677)$28$649$7,956
Year 30 - 349 ($677)$26$651$7,305
350 ($677)$24$653$6,652
351 ($677)$22$655$5,997
352 ($677)$20$658$5,339
353 ($677)$18$660$4,680
354 ($677)$15$662$4,018
355 ($677)$13$664$3,354
356 ($677)$11$666$2,687
357 ($677)$9$668$2,019
358 ($677)$7$671$1,348
359 ($677)$4$673$675
360 ($677)$2$675$0
TOTALS$101,456$142,400$243,856

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.