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

Mortgage Parameters


Less than 20% ($35,600) 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
$666 360 $97,345 $239,745

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  $178,000
Down Payment $35,600$142,400
Year 1 - 1 ($666)$454$211$142,189
2 ($666)$454$212$141,976
3 ($666)$453$213$141,764
4 ($666)$452$213$141,550
5 ($666)$452$214$141,336
6 ($666)$451$215$141,121
7 ($666)$450$216$140,906
8 ($666)$450$216$140,689
9 ($666)$449$217$140,472
10 ($666)$448$218$140,255
11 ($666)$448$218$140,036
12 ($666)$447$219$139,817
Year 2 - 13 ($666)$446$220$139,598
14 ($666)$446$220$139,377
15 ($666)$445$221$139,156
16 ($666)$444$222$138,934
17 ($666)$443$223$138,712
18 ($666)$443$223$138,489
19 ($666)$442$224$138,265
20 ($666)$441$225$138,040
21 ($666)$441$225$137,815
22 ($666)$440$226$137,589
23 ($666)$439$227$137,362
24 ($666)$438$228$137,134
Year 3 - 25 ($666)$438$228$136,906
26 ($666)$437$229$136,677
27 ($666)$436$230$136,447
28 ($666)$435$230$136,217
29 ($666)$435$231$135,985
30 ($666)$434$232$135,754
31 ($666)$433$233$135,521
32 ($666)$433$233$135,287
33 ($666)$432$234$135,053
34 ($666)$431$235$134,818
35 ($666)$430$236$134,583
36 ($666)$430$236$134,346
Year 4 - 37 ($666)$429$237$134,109
38 ($666)$428$238$133,871
39 ($666)$427$239$133,633
40 ($666)$427$239$133,393
41 ($666)$426$240$133,153
42 ($666)$425$241$132,912
43 ($666)$424$242$132,670
44 ($666)$423$243$132,428
45 ($666)$423$243$132,184
46 ($666)$422$244$131,940
47 ($666)$421$245$131,695
48 ($666)$420$246$131,450
Year 5 - 49 ($666)$420$246$131,203
50 ($666)$419$247$130,956
51 ($666)$418$248$130,708
52 ($666)$417$249$130,459
53 ($666)$416$250$130,210
54 ($666)$416$250$129,959
55 ($666)$415$251$129,708
56 ($666)$414$252$129,456
57 ($666)$413$253$129,204
58 ($666)$412$254$128,950
59 ($666)$412$254$128,696
60 ($666)$411$255$128,440
Year 6 - 61 ($666)$410$256$128,184
62 ($666)$409$257$127,927
63 ($666)$408$258$127,670
64 ($666)$407$258$127,411
65 ($666)$407$259$127,152
66 ($666)$406$260$126,892
67 ($666)$405$261$126,631
68 ($666)$404$262$126,369
69 ($666)$403$263$126,107
70 ($666)$402$263$125,843
71 ($666)$402$264$125,579
72 ($666)$401$265$125,314
Year 7 - 73 ($666)$400$266$125,048
74 ($666)$399$267$124,781
75 ($666)$398$268$124,513
76 ($666)$397$269$124,245
77 ($666)$397$269$123,975
78 ($666)$396$270$123,705
79 ($666)$395$271$123,434
80 ($666)$394$272$123,162
81 ($666)$393$273$122,889
82 ($666)$392$274$122,615
83 ($666)$391$275$122,340
84 ($666)$390$275$122,065
Year 8 - 85 ($666)$390$276$121,789
86 ($666)$389$277$121,511
87 ($666)$388$278$121,233
88 ($666)$387$279$120,954
89 ($666)$386$280$120,674
90 ($666)$385$281$120,394
91 ($666)$384$282$120,112
92 ($666)$383$283$119,829
93 ($666)$382$284$119,546
94 ($666)$382$284$119,261
95 ($666)$381$285$118,976
96 ($666)$380$286$118,690
Year 9 - 97 ($666)$379$287$118,403
98 ($666)$378$288$118,115
99 ($666)$377$289$117,826
100 ($666)$376$290$117,536
101 ($666)$375$291$117,245
102 ($666)$374$292$116,953
103 ($666)$373$293$116,660
104 ($666)$372$294$116,367
105 ($666)$371$295$116,072
106 ($666)$370$295$115,777
107 ($666)$370$296$115,480
108 ($666)$369$297$115,183
Year 10 - 109 ($666)$368$298$114,885
110 ($666)$367$299$114,585
111 ($666)$366$300$114,285
112 ($666)$365$301$113,984
113 ($666)$364$302$113,682
114 ($666)$363$303$113,379
115 ($666)$362$304$113,075
116 ($666)$361$305$112,769
117 ($666)$360$306$112,463
118 ($666)$359$307$112,156
119 ($666)$358$308$111,848
120 ($666)$357$309$111,539
Year 11 - 121 ($666)$356$310$111,229
122 ($666)$355$311$110,919
123 ($666)$354$312$110,607
124 ($666)$353$313$110,294
125 ($666)$352$314$109,980
126 ($666)$351$315$109,665
127 ($666)$350$316$109,349
128 ($666)$349$317$109,032
129 ($666)$348$318$108,714
130 ($666)$347$319$108,395
131 ($666)$346$320$108,075
132 ($666)$345$321$107,754
Year 12 - 133 ($666)$344$322$107,432
134 ($666)$343$323$107,109
135 ($666)$342$324$106,785
136 ($666)$341$325$106,460
137 ($666)$340$326$106,133
138 ($666)$339$327$105,806
139 ($666)$338$328$105,478
140 ($666)$337$329$105,149
141 ($666)$336$330$104,818
142 ($666)$335$331$104,487
143 ($666)$333$332$104,154
144 ($666)$332$334$103,821
Year 13 - 145 ($666)$331$335$103,486
146 ($666)$330$336$103,151
147 ($666)$329$337$102,814
148 ($666)$328$338$102,476
149 ($666)$327$339$102,137
150 ($666)$326$340$101,797
151 ($666)$325$341$101,456
152 ($666)$324$342$101,114
153 ($666)$323$343$100,771
154 ($666)$322$344$100,426
155 ($666)$321$345$100,081
156 ($666)$319$347$99,734
Year 14 - 157 ($666)$318$348$99,387
158 ($666)$317$349$99,038
159 ($666)$316$350$98,688
160 ($666)$315$351$98,337
161 ($666)$314$352$97,985
162 ($666)$313$353$97,632
163 ($666)$312$354$97,278
164 ($666)$310$355$96,922
165 ($666)$309$357$96,565
166 ($666)$308$358$96,208
167 ($666)$307$359$95,849
168 ($666)$306$360$95,489
Year 15 - 169 ($666)$305$361$95,128
170 ($666)$304$362$94,765
171 ($666)$302$363$94,402
172 ($666)$301$365$94,037
173 ($666)$300$366$93,671
174 ($666)$299$367$93,304
175 ($666)$298$368$92,936
176 ($666)$297$369$92,567
177 ($666)$295$371$92,196
178 ($666)$294$372$91,825
179 ($666)$293$373$91,452
180 ($666)$292$374$91,078
Year 16 - 181 ($666)$291$375$90,702
182 ($666)$289$376$90,326
183 ($666)$288$378$89,948
184 ($666)$287$379$89,569
185 ($666)$286$380$89,189
186 ($666)$285$381$88,808
187 ($666)$283$383$88,425
188 ($666)$282$384$88,042
189 ($666)$281$385$87,657
190 ($666)$280$386$87,271
191 ($666)$279$387$86,883
192 ($666)$277$389$86,495
Year 17 - 193 ($666)$276$390$86,105
194 ($666)$275$391$85,713
195 ($666)$274$392$85,321
196 ($666)$272$394$84,927
197 ($666)$271$395$84,533
198 ($666)$270$396$84,136
199 ($666)$269$397$83,739
200 ($666)$267$399$83,340
201 ($666)$266$400$82,940
202 ($666)$265$401$82,539
203 ($666)$263$403$82,137
204 ($666)$262$404$81,733
Year 18 - 205 ($666)$261$405$81,328
206 ($666)$260$406$80,921
207 ($666)$258$408$80,514
208 ($666)$257$409$80,105
209 ($666)$256$410$79,694
210 ($666)$254$412$79,283
211 ($666)$253$413$78,870
212 ($666)$252$414$78,456
213 ($666)$250$416$78,040
214 ($666)$249$417$77,623
215 ($666)$248$418$77,205
216 ($666)$246$420$76,785
Year 19 - 217 ($666)$245$421$76,364
218 ($666)$244$422$75,942
219 ($666)$242$424$75,519
220 ($666)$241$425$75,094
221 ($666)$240$426$74,667
222 ($666)$238$428$74,240
223 ($666)$237$429$73,811
224 ($666)$236$430$73,380
225 ($666)$234$432$72,949
226 ($666)$233$433$72,516
227 ($666)$231$435$72,081
228 ($666)$230$436$71,645
Year 20 - 229 ($666)$229$437$71,208
230 ($666)$227$439$70,769
231 ($666)$226$440$70,329
232 ($666)$224$441$69,888
233 ($666)$223$443$69,445
234 ($666)$222$444$69,000
235 ($666)$220$446$68,555
236 ($666)$219$447$68,107
237 ($666)$217$449$67,659
238 ($666)$216$450$67,209
239 ($666)$215$451$66,757
240 ($666)$213$453$66,305
Year 21 - 241 ($666)$212$454$65,850
242 ($666)$210$456$65,394
243 ($666)$209$457$64,937
244 ($666)$207$459$64,479
245 ($666)$206$460$64,018
246 ($666)$204$462$63,557
247 ($666)$203$463$63,094
248 ($666)$201$465$62,629
249 ($666)$200$466$62,163
250 ($666)$198$468$61,695
251 ($666)$197$469$61,226
252 ($666)$195$471$60,756
Year 22 - 253 ($666)$194$472$60,284
254 ($666)$192$474$59,810
255 ($666)$191$475$59,335
256 ($666)$189$477$58,859
257 ($666)$188$478$58,380
258 ($666)$186$480$57,901
259 ($666)$185$481$57,420
260 ($666)$183$483$56,937
261 ($666)$182$484$56,453
262 ($666)$180$486$55,967
263 ($666)$179$487$55,480
264 ($666)$177$489$54,991
Year 23 - 265 ($666)$176$490$54,500
266 ($666)$174$492$54,008
267 ($666)$172$494$53,515
268 ($666)$171$495$53,020
269 ($666)$169$497$52,523
270 ($666)$168$498$52,025
271 ($666)$166$500$51,525
272 ($666)$164$502$51,023
273 ($666)$163$503$50,520
274 ($666)$161$505$50,015
275 ($666)$160$506$49,509
276 ($666)$158$508$49,001
Year 24 - 277 ($666)$156$510$48,491
278 ($666)$155$511$47,980
279 ($666)$153$513$47,467
280 ($666)$152$514$46,953
281 ($666)$150$516$46,437
282 ($666)$148$518$45,919
283 ($666)$147$519$45,400
284 ($666)$145$521$44,879
285 ($666)$143$523$44,356
286 ($666)$142$524$43,832
287 ($666)$140$526$43,306
288 ($666)$138$528$42,778
Year 25 - 289 ($666)$137$529$42,248
290 ($666)$135$531$41,717
291 ($666)$133$533$41,184
292 ($666)$131$535$40,650
293 ($666)$130$536$40,114
294 ($666)$128$538$39,576
295 ($666)$126$540$39,036
296 ($666)$125$541$38,495
297 ($666)$123$543$37,952
298 ($666)$121$545$37,407
299 ($666)$119$547$36,860
300 ($666)$118$548$36,312
Year 26 - 301 ($666)$116$550$35,762
302 ($666)$114$552$35,210
303 ($666)$112$554$34,656
304 ($666)$111$555$34,101
305 ($666)$109$557$33,544
306 ($666)$107$559$32,985
307 ($666)$105$561$32,424
308 ($666)$103$562$31,862
309 ($666)$102$564$31,298
310 ($666)$100$566$30,732
311 ($666)$98$568$30,164
312 ($666)$96$570$29,594
Year 27 - 313 ($666)$94$572$29,023
314 ($666)$93$573$28,449
315 ($666)$91$575$27,874
316 ($666)$89$577$27,297
317 ($666)$87$579$26,718
318 ($666)$85$581$26,138
319 ($666)$83$583$25,555
320 ($666)$82$584$24,971
321 ($666)$80$586$24,384
322 ($666)$78$588$23,796
323 ($666)$76$590$23,206
324 ($666)$74$592$22,614
Year 28 - 325 ($666)$72$594$22,021
326 ($666)$70$596$21,425
327 ($666)$68$598$20,827
328 ($666)$66$599$20,228
329 ($666)$65$601$19,626
330 ($666)$63$603$19,023
331 ($666)$61$605$18,418
332 ($666)$59$607$17,811
333 ($666)$57$609$17,202
334 ($666)$55$611$16,591
335 ($666)$53$613$15,978
336 ($666)$51$615$15,363
Year 29 - 337 ($666)$49$617$14,746
338 ($666)$47$619$14,127
339 ($666)$45$621$13,506
340 ($666)$43$623$12,883
341 ($666)$41$625$12,258
342 ($666)$39$627$11,631
343 ($666)$37$629$11,003
344 ($666)$35$631$10,372
345 ($666)$33$633$9,739
346 ($666)$31$635$9,104
347 ($666)$29$637$8,467
348 ($666)$27$639$7,828
Year 30 - 349 ($666)$25$641$7,187
350 ($666)$23$643$6,544
351 ($666)$21$645$5,899
352 ($666)$19$647$5,252
353 ($666)$17$649$4,603
354 ($666)$15$651$3,951
355 ($666)$13$653$3,298
356 ($666)$11$655$2,643
357 ($666)$8$658$1,985
358 ($666)$6$660$1,326
359 ($666)$4$662$664
360 ($666)$2$664$0
TOTALS$97,345$142,400$239,745

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.