« Back to all home prices

Mortgage Payment Schedule for a $188,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($37,600) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$720 360 $108,716 $259,116

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $188,000
Down Payment $37,600$150,400
Year 1 - 1 ($720)$504$216$150,184
2 ($720)$503$217$149,967
3 ($720)$502$217$149,750
4 ($720)$502$218$149,532
5 ($720)$501$219$149,313
6 ($720)$500$220$149,094
7 ($720)$499$220$148,873
8 ($720)$499$221$148,652
9 ($720)$498$222$148,430
10 ($720)$497$223$148,208
11 ($720)$496$223$147,985
12 ($720)$496$224$147,761
Year 2 - 13 ($720)$495$225$147,536
14 ($720)$494$226$147,310
15 ($720)$493$226$147,084
16 ($720)$493$227$146,857
17 ($720)$492$228$146,629
18 ($720)$491$229$146,401
19 ($720)$490$229$146,171
20 ($720)$490$230$145,941
21 ($720)$489$231$145,710
22 ($720)$488$232$145,479
23 ($720)$487$232$145,246
24 ($720)$487$233$145,013
Year 3 - 25 ($720)$486$234$144,779
26 ($720)$485$235$144,544
27 ($720)$484$236$144,309
28 ($720)$483$236$144,072
29 ($720)$483$237$143,835
30 ($720)$482$238$143,597
31 ($720)$481$239$143,359
32 ($720)$480$240$143,119
33 ($720)$479$240$142,879
34 ($720)$479$241$142,638
35 ($720)$478$242$142,396
36 ($720)$477$243$142,153
Year 4 - 37 ($720)$476$244$141,910
38 ($720)$475$244$141,665
39 ($720)$475$245$141,420
40 ($720)$474$246$141,174
41 ($720)$473$247$140,927
42 ($720)$472$248$140,679
43 ($720)$471$248$140,431
44 ($720)$470$249$140,182
45 ($720)$470$250$139,931
46 ($720)$469$251$139,680
47 ($720)$468$252$139,429
48 ($720)$467$253$139,176
Year 5 - 49 ($720)$466$254$138,922
50 ($720)$465$254$138,668
51 ($720)$465$255$138,413
52 ($720)$464$256$138,157
53 ($720)$463$257$137,900
54 ($720)$462$258$137,642
55 ($720)$461$259$137,383
56 ($720)$460$260$137,124
57 ($720)$459$260$136,863
58 ($720)$458$261$136,602
59 ($720)$458$262$136,340
60 ($720)$457$263$136,077
Year 6 - 61 ($720)$456$264$135,813
62 ($720)$455$265$135,548
63 ($720)$454$266$135,283
64 ($720)$453$267$135,016
65 ($720)$452$267$134,749
66 ($720)$451$268$134,480
67 ($720)$451$269$134,211
68 ($720)$450$270$133,941
69 ($720)$449$271$133,670
70 ($720)$448$272$133,398
71 ($720)$447$273$133,125
72 ($720)$446$274$132,851
Year 7 - 73 ($720)$445$275$132,576
74 ($720)$444$276$132,301
75 ($720)$443$277$132,024
76 ($720)$442$277$131,747
77 ($720)$441$278$131,468
78 ($720)$440$279$131,189
79 ($720)$439$280$130,909
80 ($720)$439$281$130,627
81 ($720)$438$282$130,345
82 ($720)$437$283$130,062
83 ($720)$436$284$129,778
84 ($720)$435$285$129,493
Year 8 - 85 ($720)$434$286$129,207
86 ($720)$433$287$128,920
87 ($720)$432$288$128,632
88 ($720)$431$289$128,343
89 ($720)$430$290$128,054
90 ($720)$429$291$127,763
91 ($720)$428$292$127,471
92 ($720)$427$293$127,178
93 ($720)$426$294$126,885
94 ($720)$425$295$126,590
95 ($720)$424$296$126,294
96 ($720)$423$297$125,997
Year 9 - 97 ($720)$422$298$125,700
98 ($720)$421$299$125,401
99 ($720)$420$300$125,101
100 ($720)$419$301$124,801
101 ($720)$418$302$124,499
102 ($720)$417$303$124,196
103 ($720)$416$304$123,893
104 ($720)$415$305$123,588
105 ($720)$414$306$123,282
106 ($720)$413$307$122,975
107 ($720)$412$308$122,668
108 ($720)$411$309$122,359
Year 10 - 109 ($720)$410$310$122,049
110 ($720)$409$311$121,738
111 ($720)$408$312$121,426
112 ($720)$407$313$121,113
113 ($720)$406$314$120,799
114 ($720)$405$315$120,484
115 ($720)$404$316$120,168
116 ($720)$403$317$119,851
117 ($720)$401$318$119,532
118 ($720)$400$319$119,213
119 ($720)$399$320$118,893
120 ($720)$398$321$118,571
Year 11 - 121 ($720)$397$323$118,249
122 ($720)$396$324$117,925
123 ($720)$395$325$117,600
124 ($720)$394$326$117,274
125 ($720)$393$327$116,948
126 ($720)$392$328$116,620
127 ($720)$391$329$116,290
128 ($720)$390$330$115,960
129 ($720)$388$331$115,629
130 ($720)$387$332$115,297
131 ($720)$386$334$114,963
132 ($720)$385$335$114,628
Year 12 - 133 ($720)$384$336$114,293
134 ($720)$383$337$113,956
135 ($720)$382$338$113,618
136 ($720)$381$339$113,279
137 ($720)$379$340$112,938
138 ($720)$378$341$112,597
139 ($720)$377$343$112,254
140 ($720)$376$344$111,911
141 ($720)$375$345$111,566
142 ($720)$374$346$111,220
143 ($720)$373$347$110,872
144 ($720)$371$348$110,524
Year 13 - 145 ($720)$370$350$110,175
146 ($720)$369$351$109,824
147 ($720)$368$352$109,472
148 ($720)$367$353$109,119
149 ($720)$366$354$108,765
150 ($720)$364$355$108,409
151 ($720)$363$357$108,053
152 ($720)$362$358$107,695
153 ($720)$361$359$107,336
154 ($720)$360$360$106,976
155 ($720)$358$361$106,614
156 ($720)$357$363$106,252
Year 14 - 157 ($720)$356$364$105,888
158 ($720)$355$365$105,523
159 ($720)$354$366$105,157
160 ($720)$352$367$104,789
161 ($720)$351$369$104,420
162 ($720)$350$370$104,051
163 ($720)$349$371$103,679
164 ($720)$347$372$103,307
165 ($720)$346$374$102,933
166 ($720)$345$375$102,558
167 ($720)$344$376$102,182
168 ($720)$342$377$101,805
Year 15 - 169 ($720)$341$379$101,426
170 ($720)$340$380$101,046
171 ($720)$339$381$100,665
172 ($720)$337$383$100,282
173 ($720)$336$384$99,898
174 ($720)$335$385$99,513
175 ($720)$333$386$99,127
176 ($720)$332$388$98,739
177 ($720)$331$389$98,350
178 ($720)$329$390$97,960
179 ($720)$328$392$97,568
180 ($720)$327$393$97,175
Year 16 - 181 ($720)$326$394$96,781
182 ($720)$324$396$96,385
183 ($720)$323$397$95,989
184 ($720)$322$398$95,590
185 ($720)$320$400$95,191
186 ($720)$319$401$94,790
187 ($720)$318$402$94,388
188 ($720)$316$404$93,984
189 ($720)$315$405$93,579
190 ($720)$313$406$93,173
191 ($720)$312$408$92,765
192 ($720)$311$409$92,356
Year 17 - 193 ($720)$309$410$91,946
194 ($720)$308$412$91,534
195 ($720)$307$413$91,121
196 ($720)$305$415$90,707
197 ($720)$304$416$90,291
198 ($720)$302$417$89,873
199 ($720)$301$419$89,455
200 ($720)$300$420$89,035
201 ($720)$298$422$88,613
202 ($720)$297$423$88,190
203 ($720)$295$424$87,766
204 ($720)$294$426$87,340
Year 18 - 205 ($720)$293$427$86,913
206 ($720)$291$429$86,484
207 ($720)$290$430$86,054
208 ($720)$288$431$85,623
209 ($720)$287$433$85,190
210 ($720)$285$434$84,755
211 ($720)$284$436$84,320
212 ($720)$282$437$83,882
213 ($720)$281$439$83,444
214 ($720)$280$440$83,003
215 ($720)$278$442$82,562
216 ($720)$277$443$82,118
Year 19 - 217 ($720)$275$445$81,674
218 ($720)$274$446$81,228
219 ($720)$272$448$80,780
220 ($720)$271$449$80,331
221 ($720)$269$451$79,880
222 ($720)$268$452$79,428
223 ($720)$266$454$78,974
224 ($720)$265$455$78,519
225 ($720)$263$457$78,062
226 ($720)$262$458$77,604
227 ($720)$260$460$77,144
228 ($720)$258$461$76,683
Year 20 - 229 ($720)$257$463$76,220
230 ($720)$255$464$75,756
231 ($720)$254$466$75,290
232 ($720)$252$468$74,822
233 ($720)$251$469$74,353
234 ($720)$249$471$73,882
235 ($720)$248$472$73,410
236 ($720)$246$474$72,936
237 ($720)$244$475$72,461
238 ($720)$243$477$71,984
239 ($720)$241$479$71,505
240 ($720)$240$480$71,025
Year 21 - 241 ($720)$238$482$70,543
242 ($720)$236$483$70,060
243 ($720)$235$485$69,575
244 ($720)$233$487$69,088
245 ($720)$231$488$68,600
246 ($720)$230$490$68,110
247 ($720)$228$492$67,618
248 ($720)$227$493$67,125
249 ($720)$225$495$66,630
250 ($720)$223$497$66,133
251 ($720)$222$498$65,635
252 ($720)$220$500$65,135
Year 22 - 253 ($720)$218$502$64,634
254 ($720)$217$503$64,130
255 ($720)$215$505$63,625
256 ($720)$213$507$63,119
257 ($720)$211$508$62,610
258 ($720)$210$510$62,100
259 ($720)$208$512$61,589
260 ($720)$206$513$61,075
261 ($720)$205$515$60,560
262 ($720)$203$517$60,043
263 ($720)$201$519$59,525
264 ($720)$199$520$59,004
Year 23 - 265 ($720)$198$522$58,482
266 ($720)$196$524$57,958
267 ($720)$194$526$57,433
268 ($720)$192$527$56,905
269 ($720)$191$529$56,376
270 ($720)$189$531$55,845
271 ($720)$187$533$55,313
272 ($720)$185$534$54,778
273 ($720)$184$536$54,242
274 ($720)$182$538$53,704
275 ($720)$180$540$53,164
276 ($720)$178$542$52,622
Year 24 - 277 ($720)$176$543$52,079
278 ($720)$174$545$51,533
279 ($720)$173$547$50,986
280 ($720)$171$549$50,437
281 ($720)$169$551$49,887
282 ($720)$167$553$49,334
283 ($720)$165$554$48,779
284 ($720)$163$556$48,223
285 ($720)$162$558$47,665
286 ($720)$160$560$47,105
287 ($720)$158$562$46,543
288 ($720)$156$564$45,979
Year 25 - 289 ($720)$154$566$45,413
290 ($720)$152$568$44,846
291 ($720)$150$570$44,276
292 ($720)$148$571$43,705
293 ($720)$146$573$43,131
294 ($720)$144$575$42,556
295 ($720)$143$577$41,979
296 ($720)$141$579$41,400
297 ($720)$139$581$40,819
298 ($720)$137$583$40,235
299 ($720)$135$585$39,651
300 ($720)$133$587$39,064
Year 26 - 301 ($720)$131$589$38,475
302 ($720)$129$591$37,884
303 ($720)$127$593$37,291
304 ($720)$125$595$36,696
305 ($720)$123$597$36,099
306 ($720)$121$599$35,500
307 ($720)$119$601$34,900
308 ($720)$117$603$34,297
309 ($720)$115$605$33,692
310 ($720)$113$607$33,085
311 ($720)$111$609$32,476
312 ($720)$109$611$31,865
Year 27 - 313 ($720)$107$613$31,252
314 ($720)$105$615$30,637
315 ($720)$103$617$30,020
316 ($720)$101$619$29,401
317 ($720)$98$621$28,779
318 ($720)$96$623$28,156
319 ($720)$94$625$27,531
320 ($720)$92$628$26,903
321 ($720)$90$630$26,273
322 ($720)$88$632$25,642
323 ($720)$86$634$25,008
324 ($720)$84$636$24,372
Year 28 - 325 ($720)$82$638$23,734
326 ($720)$80$640$23,093
327 ($720)$77$642$22,451
328 ($720)$75$645$21,806
329 ($720)$73$647$21,160
330 ($720)$71$649$20,511
331 ($720)$69$651$19,860
332 ($720)$67$653$19,207
333 ($720)$64$655$18,551
334 ($720)$62$658$17,893
335 ($720)$60$660$17,234
336 ($720)$58$662$16,572
Year 29 - 337 ($720)$56$664$15,907
338 ($720)$53$666$15,241
339 ($720)$51$669$14,572
340 ($720)$49$671$13,901
341 ($720)$47$673$13,228
342 ($720)$44$675$12,553
343 ($720)$42$678$11,875
344 ($720)$40$680$11,195
345 ($720)$38$682$10,513
346 ($720)$35$685$9,828
347 ($720)$33$687$9,141
348 ($720)$31$689$8,452
Year 30 - 349 ($720)$28$691$7,761
350 ($720)$26$694$7,067
351 ($720)$24$696$6,371
352 ($720)$21$698$5,672
353 ($720)$19$701$4,972
354 ($720)$17$703$4,268
355 ($720)$14$705$3,563
356 ($720)$12$708$2,855
357 ($720)$10$710$2,145
358 ($720)$7$713$1,432
359 ($720)$5$715$717
360 ($720)$2$717$0
TOTALS$108,716$150,400$259,116

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.