« Back to all home prices

Mortgage Payment Schedule for a $180,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($36,000) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$679 360 $100,513 $244,513

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $180,000
Down Payment $36,000$144,000
Year 1 - 1 ($679)$468$211$143,789
2 ($679)$467$212$143,577
3 ($679)$467$213$143,364
4 ($679)$466$213$143,151
5 ($679)$465$214$142,937
6 ($679)$465$215$142,722
7 ($679)$464$215$142,507
8 ($679)$463$216$142,291
9 ($679)$462$217$142,074
10 ($679)$462$217$141,857
11 ($679)$461$218$141,639
12 ($679)$460$219$141,420
Year 2 - 13 ($679)$460$220$141,200
14 ($679)$459$220$140,980
15 ($679)$458$221$140,759
16 ($679)$457$222$140,537
17 ($679)$457$222$140,315
18 ($679)$456$223$140,091
19 ($679)$455$224$139,868
20 ($679)$455$225$139,643
21 ($679)$454$225$139,418
22 ($679)$453$226$139,192
23 ($679)$452$227$138,965
24 ($679)$452$228$138,737
Year 3 - 25 ($679)$451$228$138,509
26 ($679)$450$229$138,280
27 ($679)$449$230$138,050
28 ($679)$449$231$137,819
29 ($679)$448$231$137,588
30 ($679)$447$232$137,356
31 ($679)$446$233$137,123
32 ($679)$446$234$136,890
33 ($679)$445$234$136,655
34 ($679)$444$235$136,420
35 ($679)$443$236$136,185
36 ($679)$443$237$135,948
Year 4 - 37 ($679)$442$237$135,711
38 ($679)$441$238$135,472
39 ($679)$440$239$135,233
40 ($679)$440$240$134,994
41 ($679)$439$240$134,753
42 ($679)$438$241$134,512
43 ($679)$437$242$134,270
44 ($679)$436$243$134,027
45 ($679)$436$244$133,784
46 ($679)$435$244$133,539
47 ($679)$434$245$133,294
48 ($679)$433$246$133,048
Year 5 - 49 ($679)$432$247$132,801
50 ($679)$432$248$132,554
51 ($679)$431$248$132,305
52 ($679)$430$249$132,056
53 ($679)$429$250$131,806
54 ($679)$428$251$131,555
55 ($679)$428$252$131,303
56 ($679)$427$252$131,051
57 ($679)$426$253$130,798
58 ($679)$425$254$130,544
59 ($679)$424$255$130,289
60 ($679)$423$256$130,033
Year 6 - 61 ($679)$423$257$129,776
62 ($679)$422$257$129,519
63 ($679)$421$258$129,261
64 ($679)$420$259$129,002
65 ($679)$419$260$128,742
66 ($679)$418$261$128,481
67 ($679)$418$262$128,219
68 ($679)$417$262$127,957
69 ($679)$416$263$127,693
70 ($679)$415$264$127,429
71 ($679)$414$265$127,164
72 ($679)$413$266$126,898
Year 7 - 73 ($679)$412$267$126,631
74 ($679)$412$268$126,364
75 ($679)$411$269$126,095
76 ($679)$410$269$125,826
77 ($679)$409$270$125,556
78 ($679)$408$271$125,284
79 ($679)$407$272$125,012
80 ($679)$406$273$124,739
81 ($679)$405$274$124,466
82 ($679)$405$275$124,191
83 ($679)$404$276$123,915
84 ($679)$403$276$123,639
Year 8 - 85 ($679)$402$277$123,362
86 ($679)$401$278$123,083
87 ($679)$400$279$122,804
88 ($679)$399$280$122,524
89 ($679)$398$281$122,243
90 ($679)$397$282$121,961
91 ($679)$396$283$121,678
92 ($679)$395$284$121,394
93 ($679)$395$285$121,110
94 ($679)$394$286$120,824
95 ($679)$393$287$120,538
96 ($679)$392$287$120,250
Year 9 - 97 ($679)$391$288$119,962
98 ($679)$390$289$119,673
99 ($679)$389$290$119,382
100 ($679)$388$291$119,091
101 ($679)$387$292$118,799
102 ($679)$386$293$118,506
103 ($679)$385$294$118,212
104 ($679)$384$295$117,917
105 ($679)$383$296$117,621
106 ($679)$382$297$117,324
107 ($679)$381$298$117,026
108 ($679)$380$299$116,727
Year 10 - 109 ($679)$379$300$116,427
110 ($679)$378$301$116,126
111 ($679)$377$302$115,825
112 ($679)$376$303$115,522
113 ($679)$375$304$115,218
114 ($679)$374$305$114,913
115 ($679)$373$306$114,608
116 ($679)$372$307$114,301
117 ($679)$371$308$113,993
118 ($679)$370$309$113,684
119 ($679)$369$310$113,375
120 ($679)$368$311$113,064
Year 11 - 121 ($679)$367$312$112,752
122 ($679)$366$313$112,439
123 ($679)$365$314$112,126
124 ($679)$364$315$111,811
125 ($679)$363$316$111,495
126 ($679)$362$317$111,178
127 ($679)$361$318$110,860
128 ($679)$360$319$110,541
129 ($679)$359$320$110,221
130 ($679)$358$321$109,901
131 ($679)$357$322$109,578
132 ($679)$356$323$109,255
Year 12 - 133 ($679)$355$324$108,931
134 ($679)$354$325$108,606
135 ($679)$353$326$108,280
136 ($679)$352$327$107,953
137 ($679)$351$328$107,624
138 ($679)$350$329$107,295
139 ($679)$349$330$106,964
140 ($679)$348$332$106,633
141 ($679)$347$333$106,300
142 ($679)$345$334$105,966
143 ($679)$344$335$105,632
144 ($679)$343$336$105,296
Year 13 - 145 ($679)$342$337$104,959
146 ($679)$341$338$104,621
147 ($679)$340$339$104,281
148 ($679)$339$340$103,941
149 ($679)$338$341$103,600
150 ($679)$337$343$103,257
151 ($679)$336$344$102,914
152 ($679)$334$345$102,569
153 ($679)$333$346$102,223
154 ($679)$332$347$101,876
155 ($679)$331$348$101,528
156 ($679)$330$349$101,179
Year 14 - 157 ($679)$329$350$100,828
158 ($679)$328$352$100,477
159 ($679)$327$353$100,124
160 ($679)$325$354$99,770
161 ($679)$324$355$99,415
162 ($679)$323$356$99,059
163 ($679)$322$357$98,702
164 ($679)$321$358$98,344
165 ($679)$320$360$97,984
166 ($679)$318$361$97,623
167 ($679)$317$362$97,261
168 ($679)$316$363$96,898
Year 15 - 169 ($679)$315$364$96,534
170 ($679)$314$365$96,169
171 ($679)$313$367$95,802
172 ($679)$311$368$95,434
173 ($679)$310$369$95,065
174 ($679)$309$370$94,695
175 ($679)$308$371$94,323
176 ($679)$307$373$93,951
177 ($679)$305$374$93,577
178 ($679)$304$375$93,202
179 ($679)$303$376$92,825
180 ($679)$302$378$92,448
Year 16 - 181 ($679)$300$379$92,069
182 ($679)$299$380$91,689
183 ($679)$298$381$91,308
184 ($679)$297$382$90,925
185 ($679)$296$384$90,542
186 ($679)$294$385$90,157
187 ($679)$293$386$89,771
188 ($679)$292$387$89,383
189 ($679)$290$389$88,995
190 ($679)$289$390$88,605
191 ($679)$288$391$88,213
192 ($679)$287$393$87,821
Year 17 - 193 ($679)$285$394$87,427
194 ($679)$284$395$87,032
195 ($679)$283$396$86,636
196 ($679)$282$398$86,238
197 ($679)$280$399$85,839
198 ($679)$279$400$85,439
199 ($679)$278$402$85,037
200 ($679)$276$403$84,634
201 ($679)$275$404$84,230
202 ($679)$274$405$83,825
203 ($679)$272$407$83,418
204 ($679)$271$408$83,010
Year 18 - 205 ($679)$270$409$82,601
206 ($679)$268$411$82,190
207 ($679)$267$412$81,778
208 ($679)$266$413$81,364
209 ($679)$264$415$80,950
210 ($679)$263$416$80,533
211 ($679)$262$417$80,116
212 ($679)$260$419$79,697
213 ($679)$259$420$79,277
214 ($679)$258$422$78,855
215 ($679)$256$423$78,432
216 ($679)$255$424$78,008
Year 19 - 217 ($679)$254$426$77,582
218 ($679)$252$427$77,155
219 ($679)$251$428$76,727
220 ($679)$249$430$76,297
221 ($679)$248$431$75,866
222 ($679)$247$433$75,433
223 ($679)$245$434$74,999
224 ($679)$244$435$74,564
225 ($679)$242$437$74,127
226 ($679)$241$438$73,689
227 ($679)$239$440$73,249
228 ($679)$238$441$72,808
Year 20 - 229 ($679)$237$443$72,365
230 ($679)$235$444$71,921
231 ($679)$234$445$71,476
232 ($679)$232$447$71,029
233 ($679)$231$448$70,580
234 ($679)$229$450$70,131
235 ($679)$228$451$69,679
236 ($679)$226$453$69,227
237 ($679)$225$454$68,772
238 ($679)$224$456$68,317
239 ($679)$222$457$67,860
240 ($679)$221$459$67,401
Year 21 - 241 ($679)$219$460$66,941
242 ($679)$218$462$66,479
243 ($679)$216$463$66,016
244 ($679)$215$465$65,551
245 ($679)$213$466$65,085
246 ($679)$212$468$64,617
247 ($679)$210$469$64,148
248 ($679)$208$471$63,678
249 ($679)$207$472$63,205
250 ($679)$205$474$62,731
251 ($679)$204$475$62,256
252 ($679)$202$477$61,779
Year 22 - 253 ($679)$201$478$61,301
254 ($679)$199$480$60,821
255 ($679)$198$482$60,339
256 ($679)$196$483$59,856
257 ($679)$195$485$59,372
258 ($679)$193$486$58,885
259 ($679)$191$488$58,398
260 ($679)$190$489$57,908
261 ($679)$188$491$57,417
262 ($679)$187$493$56,925
263 ($679)$185$494$56,430
264 ($679)$183$496$55,935
Year 23 - 265 ($679)$182$497$55,437
266 ($679)$180$499$54,938
267 ($679)$179$501$54,437
268 ($679)$177$502$53,935
269 ($679)$175$504$53,431
270 ($679)$174$506$52,926
271 ($679)$172$507$52,418
272 ($679)$170$509$51,910
273 ($679)$169$510$51,399
274 ($679)$167$512$50,887
275 ($679)$165$514$50,373
276 ($679)$164$515$49,858
Year 24 - 277 ($679)$162$517$49,341
278 ($679)$160$519$48,822
279 ($679)$159$521$48,301
280 ($679)$157$522$47,779
281 ($679)$155$524$47,255
282 ($679)$154$526$46,729
283 ($679)$152$527$46,202
284 ($679)$150$529$45,673
285 ($679)$148$531$45,142
286 ($679)$147$532$44,610
287 ($679)$145$534$44,076
288 ($679)$143$536$43,540
Year 25 - 289 ($679)$142$538$43,002
290 ($679)$140$539$42,462
291 ($679)$138$541$41,921
292 ($679)$136$543$41,378
293 ($679)$134$545$40,834
294 ($679)$133$546$40,287
295 ($679)$131$548$39,739
296 ($679)$129$550$39,189
297 ($679)$127$552$38,637
298 ($679)$126$554$38,083
299 ($679)$124$555$37,528
300 ($679)$122$557$36,971
Year 26 - 301 ($679)$120$559$36,412
302 ($679)$118$561$35,851
303 ($679)$117$563$35,288
304 ($679)$115$565$34,723
305 ($679)$113$566$34,157
306 ($679)$111$568$33,589
307 ($679)$109$570$33,019
308 ($679)$107$572$32,447
309 ($679)$105$574$31,873
310 ($679)$104$576$31,298
311 ($679)$102$577$30,720
312 ($679)$100$579$30,141
Year 27 - 313 ($679)$98$581$29,560
314 ($679)$96$583$28,976
315 ($679)$94$585$28,391
316 ($679)$92$587$27,804
317 ($679)$90$589$27,216
318 ($679)$88$591$26,625
319 ($679)$87$593$26,032
320 ($679)$85$595$25,438
321 ($679)$83$597$24,841
322 ($679)$81$598$24,243
323 ($679)$79$600$23,642
324 ($679)$77$602$23,040
Year 28 - 325 ($679)$75$604$22,435
326 ($679)$73$606$21,829
327 ($679)$71$608$21,221
328 ($679)$69$610$20,611
329 ($679)$67$612$19,998
330 ($679)$65$614$19,384
331 ($679)$63$616$18,768
332 ($679)$61$618$18,150
333 ($679)$59$620$17,530
334 ($679)$57$622$16,907
335 ($679)$55$624$16,283
336 ($679)$53$626$15,657
Year 29 - 337 ($679)$51$628$15,029
338 ($679)$49$630$14,398
339 ($679)$47$632$13,766
340 ($679)$45$634$13,131
341 ($679)$43$637$12,495
342 ($679)$41$639$11,856
343 ($679)$39$641$11,216
344 ($679)$36$643$10,573
345 ($679)$34$645$9,928
346 ($679)$32$647$9,281
347 ($679)$30$649$8,632
348 ($679)$28$651$7,981
Year 30 - 349 ($679)$26$653$7,328
350 ($679)$24$655$6,672
351 ($679)$22$658$6,015
352 ($679)$20$660$5,355
353 ($679)$17$662$4,693
354 ($679)$15$664$4,029
355 ($679)$13$666$3,363
356 ($679)$11$668$2,695
357 ($679)$9$670$2,024
358 ($679)$7$673$1,352
359 ($679)$4$675$677
360 ($679)$2$677$0
TOTALS$100,513$144,000$244,513

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.