« Back to all home prices

Mortgage Payment Schedule for a $189,000 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% ($37,800) 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
$719 360 $107,726 $258,926

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $189,000
Down Payment $37,800$151,200
Year 1 - 1 ($719)$500$219$150,981
2 ($719)$499$220$150,761
3 ($719)$499$220$150,541
4 ($719)$498$221$150,320
5 ($719)$497$222$150,098
6 ($719)$497$223$149,875
7 ($719)$496$223$149,652
8 ($719)$495$224$149,427
9 ($719)$494$225$149,203
10 ($719)$494$226$148,977
11 ($719)$493$226$148,751
12 ($719)$492$227$148,523
Year 2 - 13 ($719)$491$228$148,296
14 ($719)$491$229$148,067
15 ($719)$490$229$147,838
16 ($719)$489$230$147,607
17 ($719)$488$231$147,376
18 ($719)$488$232$147,145
19 ($719)$487$232$146,912
20 ($719)$486$233$146,679
21 ($719)$485$234$146,445
22 ($719)$484$235$146,210
23 ($719)$484$236$145,975
24 ($719)$483$236$145,739
Year 3 - 25 ($719)$482$237$145,502
26 ($719)$481$238$145,264
27 ($719)$481$239$145,025
28 ($719)$480$239$144,786
29 ($719)$479$240$144,545
30 ($719)$478$241$144,304
31 ($719)$477$242$144,062
32 ($719)$477$243$143,820
33 ($719)$476$243$143,576
34 ($719)$475$244$143,332
35 ($719)$474$245$143,087
36 ($719)$473$246$142,841
Year 4 - 37 ($719)$473$247$142,595
38 ($719)$472$247$142,347
39 ($719)$471$248$142,099
40 ($719)$470$249$141,850
41 ($719)$469$250$141,600
42 ($719)$468$251$141,349
43 ($719)$468$252$141,097
44 ($719)$467$252$140,845
45 ($719)$466$253$140,592
46 ($719)$465$254$140,337
47 ($719)$464$255$140,082
48 ($719)$463$256$139,827
Year 5 - 49 ($719)$463$257$139,570
50 ($719)$462$257$139,313
51 ($719)$461$258$139,054
52 ($719)$460$259$138,795
53 ($719)$459$260$138,535
54 ($719)$458$261$138,274
55 ($719)$457$262$138,012
56 ($719)$457$263$137,750
57 ($719)$456$264$137,486
58 ($719)$455$264$137,222
59 ($719)$454$265$136,956
60 ($719)$453$266$136,690
Year 6 - 61 ($719)$452$267$136,423
62 ($719)$451$268$136,155
63 ($719)$450$269$135,887
64 ($719)$450$270$135,617
65 ($719)$449$271$135,346
66 ($719)$448$271$135,075
67 ($719)$447$272$134,802
68 ($719)$446$273$134,529
69 ($719)$445$274$134,255
70 ($719)$444$275$133,980
71 ($719)$443$276$133,704
72 ($719)$442$277$133,427
Year 7 - 73 ($719)$441$278$133,149
74 ($719)$441$279$132,870
75 ($719)$440$280$132,591
76 ($719)$439$281$132,310
77 ($719)$438$282$132,029
78 ($719)$437$282$131,746
79 ($719)$436$283$131,463
80 ($719)$435$284$131,179
81 ($719)$434$285$130,893
82 ($719)$433$286$130,607
83 ($719)$432$287$130,320
84 ($719)$431$288$130,032
Year 8 - 85 ($719)$430$289$129,743
86 ($719)$429$290$129,453
87 ($719)$428$291$129,162
88 ($719)$427$292$128,870
89 ($719)$426$293$128,577
90 ($719)$425$294$128,283
91 ($719)$424$295$127,988
92 ($719)$423$296$127,693
93 ($719)$422$297$127,396
94 ($719)$421$298$127,098
95 ($719)$420$299$126,799
96 ($719)$419$300$126,499
Year 9 - 97 ($719)$419$301$126,199
98 ($719)$418$302$125,897
99 ($719)$417$303$125,594
100 ($719)$416$304$125,291
101 ($719)$415$305$124,986
102 ($719)$413$306$124,680
103 ($719)$412$307$124,373
104 ($719)$411$308$124,066
105 ($719)$410$309$123,757
106 ($719)$409$310$123,447
107 ($719)$408$311$123,136
108 ($719)$407$312$122,824
Year 10 - 109 ($719)$406$313$122,511
110 ($719)$405$314$122,197
111 ($719)$404$315$121,882
112 ($719)$403$316$121,566
113 ($719)$402$317$121,249
114 ($719)$401$318$120,931
115 ($719)$400$319$120,612
116 ($719)$399$320$120,292
117 ($719)$398$321$119,971
118 ($719)$397$322$119,648
119 ($719)$396$323$119,325
120 ($719)$395$324$119,000
Year 11 - 121 ($719)$394$326$118,675
122 ($719)$393$327$118,348
123 ($719)$392$328$118,021
124 ($719)$390$329$117,692
125 ($719)$389$330$117,362
126 ($719)$388$331$117,031
127 ($719)$387$332$116,699
128 ($719)$386$333$116,366
129 ($719)$385$334$116,031
130 ($719)$384$335$115,696
131 ($719)$383$336$115,360
132 ($719)$382$338$115,022
Year 12 - 133 ($719)$381$339$114,683
134 ($719)$379$340$114,343
135 ($719)$378$341$114,002
136 ($719)$377$342$113,660
137 ($719)$376$343$113,317
138 ($719)$375$344$112,973
139 ($719)$374$345$112,627
140 ($719)$373$347$112,281
141 ($719)$371$348$111,933
142 ($719)$370$349$111,584
143 ($719)$369$350$111,234
144 ($719)$368$351$110,883
Year 13 - 145 ($719)$367$352$110,530
146 ($719)$366$354$110,177
147 ($719)$365$355$109,822
148 ($719)$363$356$109,466
149 ($719)$362$357$109,109
150 ($719)$361$358$108,751
151 ($719)$360$359$108,391
152 ($719)$359$361$108,031
153 ($719)$357$362$107,669
154 ($719)$356$363$107,306
155 ($719)$355$364$106,942
156 ($719)$354$365$106,576
Year 14 - 157 ($719)$353$367$106,209
158 ($719)$351$368$105,842
159 ($719)$350$369$105,472
160 ($719)$349$370$105,102
161 ($719)$348$372$104,731
162 ($719)$346$373$104,358
163 ($719)$345$374$103,984
164 ($719)$344$375$103,609
165 ($719)$343$376$103,232
166 ($719)$342$378$102,855
167 ($719)$340$379$102,476
168 ($719)$339$380$102,095
Year 15 - 169 ($719)$338$381$101,714
170 ($719)$337$383$101,331
171 ($719)$335$384$100,947
172 ($719)$334$385$100,562
173 ($719)$333$387$100,175
174 ($719)$331$388$99,787
175 ($719)$330$389$99,398
176 ($719)$329$390$99,008
177 ($719)$328$392$98,616
178 ($719)$326$393$98,223
179 ($719)$325$394$97,829
180 ($719)$324$396$97,433
Year 16 - 181 ($719)$322$397$97,037
182 ($719)$321$398$96,638
183 ($719)$320$400$96,239
184 ($719)$318$401$95,838
185 ($719)$317$402$95,436
186 ($719)$316$404$95,032
187 ($719)$314$405$94,627
188 ($719)$313$406$94,221
189 ($719)$312$408$93,814
190 ($719)$310$409$93,405
191 ($719)$309$410$92,995
192 ($719)$308$412$92,583
Year 17 - 193 ($719)$306$413$92,170
194 ($719)$305$414$91,756
195 ($719)$304$416$91,340
196 ($719)$302$417$90,923
197 ($719)$301$418$90,505
198 ($719)$299$420$90,085
199 ($719)$298$421$89,664
200 ($719)$297$423$89,241
201 ($719)$295$424$88,817
202 ($719)$294$425$88,392
203 ($719)$292$427$87,965
204 ($719)$291$428$87,537
Year 18 - 205 ($719)$290$430$87,107
206 ($719)$288$431$86,676
207 ($719)$287$432$86,243
208 ($719)$285$434$85,809
209 ($719)$284$435$85,374
210 ($719)$282$437$84,937
211 ($719)$281$438$84,499
212 ($719)$280$440$84,059
213 ($719)$278$441$83,618
214 ($719)$277$443$83,176
215 ($719)$275$444$82,732
216 ($719)$274$446$82,286
Year 19 - 217 ($719)$272$447$81,839
218 ($719)$271$448$81,391
219 ($719)$269$450$80,941
220 ($719)$268$451$80,489
221 ($719)$266$453$80,036
222 ($719)$265$454$79,582
223 ($719)$263$456$79,126
224 ($719)$262$457$78,668
225 ($719)$260$459$78,209
226 ($719)$259$460$77,749
227 ($719)$257$462$77,287
228 ($719)$256$464$76,823
Year 20 - 229 ($719)$254$465$76,358
230 ($719)$253$467$75,891
231 ($719)$251$468$75,423
232 ($719)$250$470$74,954
233 ($719)$248$471$74,482
234 ($719)$246$473$74,010
235 ($719)$245$474$73,535
236 ($719)$243$476$73,059
237 ($719)$242$478$72,582
238 ($719)$240$479$72,103
239 ($719)$239$481$71,622
240 ($719)$237$482$71,140
Year 21 - 241 ($719)$235$484$70,656
242 ($719)$234$485$70,170
243 ($719)$232$487$69,683
244 ($719)$231$489$69,194
245 ($719)$229$490$68,704
246 ($719)$227$492$68,212
247 ($719)$226$494$67,719
248 ($719)$224$495$67,223
249 ($719)$222$497$66,726
250 ($719)$221$498$66,228
251 ($719)$219$500$65,728
252 ($719)$217$502$65,226
Year 22 - 253 ($719)$216$503$64,723
254 ($719)$214$505$64,218
255 ($719)$212$507$63,711
256 ($719)$211$508$63,202
257 ($719)$209$510$62,692
258 ($719)$207$512$62,180
259 ($719)$206$514$61,667
260 ($719)$204$515$61,152
261 ($719)$202$517$60,635
262 ($719)$201$519$60,116
263 ($719)$199$520$59,596
264 ($719)$197$522$59,074
Year 23 - 265 ($719)$195$524$58,550
266 ($719)$194$526$58,024
267 ($719)$192$527$57,497
268 ($719)$190$529$56,968
269 ($719)$188$531$56,437
270 ($719)$187$533$55,905
271 ($719)$185$534$55,370
272 ($719)$183$536$54,834
273 ($719)$181$538$54,296
274 ($719)$180$540$53,757
275 ($719)$178$541$53,215
276 ($719)$176$543$52,672
Year 24 - 277 ($719)$174$545$52,127
278 ($719)$172$547$51,580
279 ($719)$171$549$51,032
280 ($719)$169$550$50,481
281 ($719)$167$552$49,929
282 ($719)$165$554$49,375
283 ($719)$163$556$48,819
284 ($719)$162$558$48,262
285 ($719)$160$560$47,702
286 ($719)$158$561$47,141
287 ($719)$156$563$46,577
288 ($719)$154$565$46,012
Year 25 - 289 ($719)$152$567$45,445
290 ($719)$150$569$44,876
291 ($719)$148$571$44,305
292 ($719)$147$573$43,733
293 ($719)$145$575$43,158
294 ($719)$143$576$42,582
295 ($719)$141$578$42,003
296 ($719)$139$580$41,423
297 ($719)$137$582$40,841
298 ($719)$135$584$40,257
299 ($719)$133$586$39,671
300 ($719)$131$588$39,083
Year 26 - 301 ($719)$129$590$38,493
302 ($719)$127$592$37,901
303 ($719)$125$594$37,307
304 ($719)$123$596$36,711
305 ($719)$121$598$36,113
306 ($719)$119$600$35,514
307 ($719)$117$602$34,912
308 ($719)$116$604$34,308
309 ($719)$114$606$33,702
310 ($719)$111$608$33,095
311 ($719)$109$610$32,485
312 ($719)$107$612$31,873
Year 27 - 313 ($719)$105$614$31,259
314 ($719)$103$616$30,644
315 ($719)$101$618$30,026
316 ($719)$99$620$29,406
317 ($719)$97$622$28,784
318 ($719)$95$624$28,160
319 ($719)$93$626$27,534
320 ($719)$91$628$26,906
321 ($719)$89$630$26,275
322 ($719)$87$632$25,643
323 ($719)$85$634$25,009
324 ($719)$83$637$24,372
Year 28 - 325 ($719)$81$639$23,734
326 ($719)$79$641$23,093
327 ($719)$76$643$22,450
328 ($719)$74$645$21,805
329 ($719)$72$647$21,158
330 ($719)$70$649$20,509
331 ($719)$68$651$19,857
332 ($719)$66$654$19,204
333 ($719)$64$656$18,548
334 ($719)$61$658$17,890
335 ($719)$59$660$17,230
336 ($719)$57$662$16,568
Year 29 - 337 ($719)$55$664$15,903
338 ($719)$53$667$15,237
339 ($719)$50$669$14,568
340 ($719)$48$671$13,897
341 ($719)$46$673$13,224
342 ($719)$44$675$12,548
343 ($719)$42$678$11,871
344 ($719)$39$680$11,191
345 ($719)$37$682$10,508
346 ($719)$35$684$9,824
347 ($719)$33$687$9,137
348 ($719)$30$689$8,448
Year 30 - 349 ($719)$28$691$7,757
350 ($719)$26$694$7,063
351 ($719)$23$696$6,367
352 ($719)$21$698$5,669
353 ($719)$19$700$4,969
354 ($719)$16$703$4,266
355 ($719)$14$705$3,561
356 ($719)$12$707$2,853
357 ($719)$9$710$2,144
358 ($719)$7$712$1,431
359 ($719)$5$715$717
360 ($719)$2$717$0
TOTALS$107,726$151,200$258,926

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.