« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($37,800) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$718 360 $107,413 $258,613

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $189,000
Down Payment $37,800$151,200
Year 1 - 1 ($718)$499$219$150,981
2 ($718)$498$220$150,760
3 ($718)$498$221$150,540
4 ($718)$497$222$150,318
5 ($718)$496$222$150,096
6 ($718)$495$223$149,873
7 ($718)$495$224$149,649
8 ($718)$494$225$149,424
9 ($718)$493$225$149,199
10 ($718)$492$226$148,973
11 ($718)$492$227$148,746
12 ($718)$491$228$148,519
Year 2 - 13 ($718)$490$228$148,291
14 ($718)$489$229$148,062
15 ($718)$489$230$147,832
16 ($718)$488$231$147,601
17 ($718)$487$231$147,370
18 ($718)$486$232$147,138
19 ($718)$486$233$146,905
20 ($718)$485$234$146,671
21 ($718)$484$234$146,437
22 ($718)$483$235$146,202
23 ($718)$482$236$145,966
24 ($718)$482$237$145,729
Year 3 - 25 ($718)$481$237$145,492
26 ($718)$480$238$145,254
27 ($718)$479$239$145,015
28 ($718)$479$240$144,775
29 ($718)$478$241$144,534
30 ($718)$477$241$144,293
31 ($718)$476$242$144,051
32 ($718)$475$243$143,808
33 ($718)$475$244$143,564
34 ($718)$474$245$143,319
35 ($718)$473$245$143,074
36 ($718)$472$246$142,828
Year 4 - 37 ($718)$471$247$142,581
38 ($718)$471$248$142,333
39 ($718)$470$249$142,084
40 ($718)$469$249$141,835
41 ($718)$468$250$141,584
42 ($718)$467$251$141,333
43 ($718)$466$252$141,081
44 ($718)$466$253$140,828
45 ($718)$465$254$140,575
46 ($718)$464$254$140,320
47 ($718)$463$255$140,065
48 ($718)$462$256$139,809
Year 5 - 49 ($718)$461$257$139,552
50 ($718)$461$258$139,294
51 ($718)$460$259$139,035
52 ($718)$459$260$138,776
53 ($718)$458$260$138,515
54 ($718)$457$261$138,254
55 ($718)$456$262$137,992
56 ($718)$455$263$137,729
57 ($718)$455$264$137,465
58 ($718)$454$265$137,200
59 ($718)$453$266$136,935
60 ($718)$452$266$136,668
Year 6 - 61 ($718)$451$267$136,401
62 ($718)$450$268$136,132
63 ($718)$449$269$135,863
64 ($718)$448$270$135,593
65 ($718)$447$271$135,322
66 ($718)$447$272$135,051
67 ($718)$446$273$134,778
68 ($718)$445$274$134,504
69 ($718)$444$275$134,230
70 ($718)$443$275$133,954
71 ($718)$442$276$133,678
72 ($718)$441$277$133,401
Year 7 - 73 ($718)$440$278$133,123
74 ($718)$439$279$132,844
75 ($718)$438$280$132,564
76 ($718)$437$281$132,283
77 ($718)$437$282$132,001
78 ($718)$436$283$131,718
79 ($718)$435$284$131,434
80 ($718)$434$285$131,150
81 ($718)$433$286$130,864
82 ($718)$432$287$130,578
83 ($718)$431$287$130,290
84 ($718)$430$288$130,002
Year 8 - 85 ($718)$429$289$129,712
86 ($718)$428$290$129,422
87 ($718)$427$291$129,131
88 ($718)$426$292$128,839
89 ($718)$425$293$128,545
90 ($718)$424$294$128,251
91 ($718)$423$295$127,956
92 ($718)$422$296$127,660
93 ($718)$421$297$127,363
94 ($718)$420$298$127,065
95 ($718)$419$299$126,766
96 ($718)$418$300$126,466
Year 9 - 97 ($718)$417$301$126,165
98 ($718)$416$302$125,863
99 ($718)$415$303$125,560
100 ($718)$414$304$125,256
101 ($718)$413$305$124,951
102 ($718)$412$306$124,645
103 ($718)$411$307$124,338
104 ($718)$410$308$124,029
105 ($718)$409$309$123,720
106 ($718)$408$310$123,410
107 ($718)$407$311$123,099
108 ($718)$406$312$122,787
Year 10 - 109 ($718)$405$313$122,474
110 ($718)$404$314$122,160
111 ($718)$403$315$121,844
112 ($718)$402$316$121,528
113 ($718)$401$317$121,211
114 ($718)$400$318$120,892
115 ($718)$399$319$120,573
116 ($718)$398$320$120,253
117 ($718)$397$322$119,931
118 ($718)$396$323$119,608
119 ($718)$395$324$119,285
120 ($718)$394$325$118,960
Year 11 - 121 ($718)$393$326$118,634
122 ($718)$391$327$118,307
123 ($718)$390$328$117,979
124 ($718)$389$329$117,650
125 ($718)$388$330$117,320
126 ($718)$387$331$116,989
127 ($718)$386$332$116,657
128 ($718)$385$333$116,323
129 ($718)$384$335$115,989
130 ($718)$383$336$115,653
131 ($718)$382$337$115,316
132 ($718)$381$338$114,979
Year 12 - 133 ($718)$379$339$114,640
134 ($718)$378$340$114,300
135 ($718)$377$341$113,958
136 ($718)$376$342$113,616
137 ($718)$375$343$113,273
138 ($718)$374$345$112,928
139 ($718)$373$346$112,582
140 ($718)$372$347$112,236
141 ($718)$370$348$111,888
142 ($718)$369$349$111,538
143 ($718)$368$350$111,188
144 ($718)$367$351$110,837
Year 13 - 145 ($718)$366$353$110,484
146 ($718)$365$354$110,130
147 ($718)$363$355$109,775
148 ($718)$362$356$109,419
149 ($718)$361$357$109,062
150 ($718)$360$358$108,704
151 ($718)$359$360$108,344
152 ($718)$358$361$107,983
153 ($718)$356$362$107,621
154 ($718)$355$363$107,258
155 ($718)$354$364$106,893
156 ($718)$353$366$106,528
Year 14 - 157 ($718)$352$367$106,161
158 ($718)$350$368$105,793
159 ($718)$349$369$105,424
160 ($718)$348$370$105,053
161 ($718)$347$372$104,682
162 ($718)$345$373$104,309
163 ($718)$344$374$103,934
164 ($718)$343$375$103,559
165 ($718)$342$377$103,182
166 ($718)$341$378$102,805
167 ($718)$339$379$102,425
168 ($718)$338$380$102,045
Year 15 - 169 ($718)$337$382$101,663
170 ($718)$335$383$101,281
171 ($718)$334$384$100,896
172 ($718)$333$385$100,511
173 ($718)$332$387$100,124
174 ($718)$330$388$99,736
175 ($718)$329$389$99,347
176 ($718)$328$391$98,957
177 ($718)$327$392$98,565
178 ($718)$325$393$98,172
179 ($718)$324$394$97,777
180 ($718)$323$396$97,382
Year 16 - 181 ($718)$321$397$96,985
182 ($718)$320$398$96,586
183 ($718)$319$400$96,187
184 ($718)$317$401$95,786
185 ($718)$316$402$95,383
186 ($718)$315$404$94,980
187 ($718)$313$405$94,575
188 ($718)$312$406$94,169
189 ($718)$311$408$93,761
190 ($718)$309$409$93,352
191 ($718)$308$410$92,942
192 ($718)$307$412$92,530
Year 17 - 193 ($718)$305$413$92,117
194 ($718)$304$414$91,703
195 ($718)$303$416$91,287
196 ($718)$301$417$90,870
197 ($718)$300$418$90,451
198 ($718)$298$420$90,031
199 ($718)$297$421$89,610
200 ($718)$296$423$89,187
201 ($718)$294$424$88,763
202 ($718)$293$425$88,338
203 ($718)$292$427$87,911
204 ($718)$290$428$87,483
Year 18 - 205 ($718)$289$430$87,053
206 ($718)$287$431$86,622
207 ($718)$286$433$86,190
208 ($718)$284$434$85,756
209 ($718)$283$435$85,320
210 ($718)$282$437$84,883
211 ($718)$280$438$84,445
212 ($718)$279$440$84,005
213 ($718)$277$441$83,564
214 ($718)$276$443$83,122
215 ($718)$274$444$82,678
216 ($718)$273$446$82,232
Year 19 - 217 ($718)$271$447$81,785
218 ($718)$270$448$81,337
219 ($718)$268$450$80,887
220 ($718)$267$451$80,435
221 ($718)$265$453$79,982
222 ($718)$264$454$79,528
223 ($718)$262$456$79,072
224 ($718)$261$457$78,615
225 ($718)$259$459$78,156
226 ($718)$258$460$77,695
227 ($718)$256$462$77,233
228 ($718)$255$464$76,770
Year 20 - 229 ($718)$253$465$76,305
230 ($718)$252$467$75,838
231 ($718)$250$468$75,370
232 ($718)$249$470$74,900
233 ($718)$247$471$74,429
234 ($718)$246$473$73,956
235 ($718)$244$474$73,482
236 ($718)$242$476$73,006
237 ($718)$241$477$72,529
238 ($718)$239$479$72,050
239 ($718)$238$481$71,569
240 ($718)$236$482$71,087
Year 21 - 241 ($718)$235$484$70,603
242 ($718)$233$485$70,118
243 ($718)$231$487$69,631
244 ($718)$230$489$69,142
245 ($718)$228$490$68,652
246 ($718)$227$492$68,160
247 ($718)$225$493$67,667
248 ($718)$223$495$67,172
249 ($718)$222$497$66,675
250 ($718)$220$498$66,177
251 ($718)$218$500$65,677
252 ($718)$217$502$65,175
Year 22 - 253 ($718)$215$503$64,672
254 ($718)$213$505$64,167
255 ($718)$212$507$63,660
256 ($718)$210$508$63,152
257 ($718)$208$510$62,642
258 ($718)$207$512$62,130
259 ($718)$205$513$61,617
260 ($718)$203$515$61,102
261 ($718)$202$517$60,585
262 ($718)$200$518$60,067
263 ($718)$198$520$59,546
264 ($718)$197$522$59,025
Year 23 - 265 ($718)$195$524$58,501
266 ($718)$193$525$57,976
267 ($718)$191$527$57,449
268 ($718)$190$529$56,920
269 ($718)$188$531$56,389
270 ($718)$186$532$55,857
271 ($718)$184$534$55,323
272 ($718)$183$536$54,787
273 ($718)$181$538$54,250
274 ($718)$179$539$53,710
275 ($718)$177$541$53,169
276 ($718)$175$543$52,626
Year 24 - 277 ($718)$174$545$52,082
278 ($718)$172$547$51,535
279 ($718)$170$548$50,987
280 ($718)$168$550$50,437
281 ($718)$166$552$49,885
282 ($718)$165$554$49,331
283 ($718)$163$556$48,775
284 ($718)$161$557$48,218
285 ($718)$159$559$47,659
286 ($718)$157$561$47,098
287 ($718)$155$563$46,535
288 ($718)$154$565$45,970
Year 25 - 289 ($718)$152$567$45,403
290 ($718)$150$569$44,835
291 ($718)$148$570$44,264
292 ($718)$146$572$43,692
293 ($718)$144$574$43,118
294 ($718)$142$576$42,542
295 ($718)$140$578$41,964
296 ($718)$138$580$41,384
297 ($718)$137$582$40,802
298 ($718)$135$584$40,218
299 ($718)$133$586$39,633
300 ($718)$131$588$39,045
Year 26 - 301 ($718)$129$590$38,456
302 ($718)$127$591$37,864
303 ($718)$125$593$37,271
304 ($718)$123$595$36,675
305 ($718)$121$597$36,078
306 ($718)$119$599$35,479
307 ($718)$117$601$34,877
308 ($718)$115$603$34,274
309 ($718)$113$605$33,669
310 ($718)$111$607$33,062
311 ($718)$109$609$32,452
312 ($718)$107$611$31,841
Year 27 - 313 ($718)$105$613$31,228
314 ($718)$103$615$30,612
315 ($718)$101$617$29,995
316 ($718)$99$619$29,376
317 ($718)$97$621$28,754
318 ($718)$95$623$28,131
319 ($718)$93$626$27,505
320 ($718)$91$628$26,878
321 ($718)$89$630$26,248
322 ($718)$87$632$25,616
323 ($718)$85$634$24,982
324 ($718)$82$636$24,346
Year 28 - 325 ($718)$80$638$23,708
326 ($718)$78$640$23,068
327 ($718)$76$642$22,426
328 ($718)$74$644$21,782
329 ($718)$72$646$21,135
330 ($718)$70$649$20,487
331 ($718)$68$651$19,836
332 ($718)$65$653$19,183
333 ($718)$63$655$18,528
334 ($718)$61$657$17,871
335 ($718)$59$659$17,211
336 ($718)$57$662$16,550
Year 29 - 337 ($718)$55$664$15,886
338 ($718)$52$666$15,220
339 ($718)$50$668$14,552
340 ($718)$48$670$13,881
341 ($718)$46$673$13,209
342 ($718)$44$675$12,534
343 ($718)$41$677$11,857
344 ($718)$39$679$11,178
345 ($718)$37$681$10,496
346 ($718)$35$684$9,813
347 ($718)$32$686$9,127
348 ($718)$30$688$8,438
Year 30 - 349 ($718)$28$691$7,748
350 ($718)$26$693$7,055
351 ($718)$23$695$6,360
352 ($718)$21$697$5,663
353 ($718)$19$700$4,963
354 ($718)$16$702$4,261
355 ($718)$14$704$3,557
356 ($718)$12$707$2,850
357 ($718)$9$709$2,141
358 ($718)$7$711$1,430
359 ($718)$5$714$716
360 ($718)$2$716$0
TOTALS$107,413$151,200$258,613

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.