« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($37,800) 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
$724 360 $109,295 $260,495

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $189,000
Down Payment $37,800$151,200
Year 1 - 1 ($724)$507$217$150,983
2 ($724)$506$218$150,765
3 ($724)$505$219$150,547
4 ($724)$504$219$150,327
5 ($724)$504$220$150,107
6 ($724)$503$221$149,887
7 ($724)$502$221$149,665
8 ($724)$501$222$149,443
9 ($724)$501$223$149,220
10 ($724)$500$224$148,996
11 ($724)$499$224$148,772
12 ($724)$498$225$148,547
Year 2 - 13 ($724)$498$226$148,321
14 ($724)$497$227$148,094
15 ($724)$496$227$147,866
16 ($724)$495$228$147,638
17 ($724)$495$229$147,409
18 ($724)$494$230$147,179
19 ($724)$493$231$146,949
20 ($724)$492$231$146,717
21 ($724)$492$232$146,485
22 ($724)$491$233$146,253
23 ($724)$490$234$146,019
24 ($724)$489$234$145,784
Year 3 - 25 ($724)$488$235$145,549
26 ($724)$488$236$145,313
27 ($724)$487$237$145,076
28 ($724)$486$238$144,839
29 ($724)$485$238$144,600
30 ($724)$484$239$144,361
31 ($724)$484$240$144,121
32 ($724)$483$241$143,880
33 ($724)$482$242$143,639
34 ($724)$481$242$143,396
35 ($724)$480$243$143,153
36 ($724)$480$244$142,909
Year 4 - 37 ($724)$479$245$142,664
38 ($724)$478$246$142,419
39 ($724)$477$246$142,172
40 ($724)$476$247$141,925
41 ($724)$475$248$141,677
42 ($724)$475$249$141,428
43 ($724)$474$250$141,178
44 ($724)$473$251$140,927
45 ($724)$472$251$140,676
46 ($724)$471$252$140,423
47 ($724)$470$253$140,170
48 ($724)$470$254$139,916
Year 5 - 49 ($724)$469$255$139,661
50 ($724)$468$256$139,406
51 ($724)$467$257$139,149
52 ($724)$466$257$138,892
53 ($724)$465$258$138,633
54 ($724)$464$259$138,374
55 ($724)$464$260$138,114
56 ($724)$463$261$137,853
57 ($724)$462$262$137,591
58 ($724)$461$263$137,329
59 ($724)$460$264$137,065
60 ($724)$459$264$136,801
Year 6 - 61 ($724)$458$265$136,535
62 ($724)$457$266$136,269
63 ($724)$457$267$136,002
64 ($724)$456$268$135,734
65 ($724)$455$269$135,465
66 ($724)$454$270$135,195
67 ($724)$453$271$134,925
68 ($724)$452$272$134,653
69 ($724)$451$273$134,381
70 ($724)$450$273$134,107
71 ($724)$449$274$133,833
72 ($724)$448$275$133,558
Year 7 - 73 ($724)$447$276$133,281
74 ($724)$446$277$133,004
75 ($724)$446$278$132,726
76 ($724)$445$279$132,447
77 ($724)$444$280$132,168
78 ($724)$443$281$131,887
79 ($724)$442$282$131,605
80 ($724)$441$283$131,322
81 ($724)$440$284$131,039
82 ($724)$439$285$130,754
83 ($724)$438$286$130,468
84 ($724)$437$287$130,182
Year 8 - 85 ($724)$436$287$129,894
86 ($724)$435$288$129,606
87 ($724)$434$289$129,316
88 ($724)$433$290$129,026
89 ($724)$432$291$128,735
90 ($724)$431$292$128,442
91 ($724)$430$293$128,149
92 ($724)$429$294$127,855
93 ($724)$428$295$127,559
94 ($724)$427$296$127,263
95 ($724)$426$297$126,966
96 ($724)$425$298$126,668
Year 9 - 97 ($724)$424$299$126,368
98 ($724)$423$300$126,068
99 ($724)$422$301$125,767
100 ($724)$421$302$125,465
101 ($724)$420$303$125,161
102 ($724)$419$304$124,857
103 ($724)$418$305$124,552
104 ($724)$417$306$124,245
105 ($724)$416$307$123,938
106 ($724)$415$308$123,630
107 ($724)$414$309$123,320
108 ($724)$413$310$123,010
Year 10 - 109 ($724)$412$312$122,698
110 ($724)$411$313$122,386
111 ($724)$410$314$122,072
112 ($724)$409$315$121,757
113 ($724)$408$316$121,442
114 ($724)$407$317$121,125
115 ($724)$406$318$120,807
116 ($724)$405$319$120,488
117 ($724)$404$320$120,168
118 ($724)$403$321$119,847
119 ($724)$401$322$119,525
120 ($724)$400$323$119,202
Year 11 - 121 ($724)$399$324$118,878
122 ($724)$398$325$118,552
123 ($724)$397$326$118,226
124 ($724)$396$328$117,898
125 ($724)$395$329$117,570
126 ($724)$394$330$117,240
127 ($724)$393$331$116,909
128 ($724)$392$332$116,577
129 ($724)$391$333$116,244
130 ($724)$389$334$115,910
131 ($724)$388$335$115,574
132 ($724)$387$336$115,238
Year 12 - 133 ($724)$386$338$114,901
134 ($724)$385$339$114,562
135 ($724)$384$340$114,222
136 ($724)$383$341$113,881
137 ($724)$382$342$113,539
138 ($724)$380$343$113,196
139 ($724)$379$344$112,851
140 ($724)$378$346$112,506
141 ($724)$377$347$112,159
142 ($724)$376$348$111,811
143 ($724)$375$349$111,462
144 ($724)$373$350$111,112
Year 13 - 145 ($724)$372$351$110,761
146 ($724)$371$353$110,408
147 ($724)$370$354$110,054
148 ($724)$369$355$109,699
149 ($724)$367$356$109,343
150 ($724)$366$357$108,986
151 ($724)$365$358$108,628
152 ($724)$364$360$108,268
153 ($724)$363$361$107,907
154 ($724)$361$362$107,545
155 ($724)$360$363$107,182
156 ($724)$359$365$106,817
Year 14 - 157 ($724)$358$366$106,451
158 ($724)$357$367$106,084
159 ($724)$355$368$105,716
160 ($724)$354$369$105,347
161 ($724)$353$371$104,976
162 ($724)$352$372$104,604
163 ($724)$350$373$104,231
164 ($724)$349$374$103,856
165 ($724)$348$376$103,481
166 ($724)$347$377$103,104
167 ($724)$345$378$102,726
168 ($724)$344$379$102,346
Year 15 - 169 ($724)$343$381$101,965
170 ($724)$342$382$101,583
171 ($724)$340$383$101,200
172 ($724)$339$385$100,815
173 ($724)$338$386$100,430
174 ($724)$336$387$100,042
175 ($724)$335$388$99,654
176 ($724)$334$390$99,264
177 ($724)$333$391$98,873
178 ($724)$331$392$98,481
179 ($724)$330$394$98,087
180 ($724)$329$395$97,692
Year 16 - 181 ($724)$327$396$97,296
182 ($724)$326$398$96,898
183 ($724)$325$399$96,499
184 ($724)$323$400$96,099
185 ($724)$322$402$95,697
186 ($724)$321$403$95,294
187 ($724)$319$404$94,890
188 ($724)$318$406$94,484
189 ($724)$317$407$94,077
190 ($724)$315$408$93,669
191 ($724)$314$410$93,259
192 ($724)$312$411$92,848
Year 17 - 193 ($724)$311$413$92,435
194 ($724)$310$414$92,021
195 ($724)$308$415$91,606
196 ($724)$307$417$91,189
197 ($724)$305$418$90,771
198 ($724)$304$420$90,351
199 ($724)$303$421$89,930
200 ($724)$301$422$89,508
201 ($724)$300$424$89,084
202 ($724)$298$425$88,659
203 ($724)$297$427$88,233
204 ($724)$296$428$87,805
Year 18 - 205 ($724)$294$429$87,375
206 ($724)$293$431$86,944
207 ($724)$291$432$86,512
208 ($724)$290$434$86,078
209 ($724)$288$435$85,643
210 ($724)$287$437$85,206
211 ($724)$285$438$84,768
212 ($724)$284$440$84,328
213 ($724)$283$441$83,887
214 ($724)$281$443$83,445
215 ($724)$280$444$83,001
216 ($724)$278$446$82,555
Year 19 - 217 ($724)$277$447$82,108
218 ($724)$275$449$81,660
219 ($724)$274$450$81,210
220 ($724)$272$452$80,758
221 ($724)$271$453$80,305
222 ($724)$269$455$79,850
223 ($724)$267$456$79,394
224 ($724)$266$458$78,937
225 ($724)$264$459$78,478
226 ($724)$263$461$78,017
227 ($724)$261$462$77,555
228 ($724)$260$464$77,091
Year 20 - 229 ($724)$258$465$76,625
230 ($724)$257$467$76,159
231 ($724)$255$468$75,690
232 ($724)$254$470$75,220
233 ($724)$252$472$74,748
234 ($724)$250$473$74,275
235 ($724)$249$475$73,801
236 ($724)$247$476$73,324
237 ($724)$246$478$72,846
238 ($724)$244$480$72,367
239 ($724)$242$481$71,885
240 ($724)$241$483$71,403
Year 21 - 241 ($724)$239$484$70,918
242 ($724)$238$486$70,432
243 ($724)$236$488$69,945
244 ($724)$234$489$69,455
245 ($724)$233$491$68,964
246 ($724)$231$493$68,472
247 ($724)$229$494$67,978
248 ($724)$228$496$67,482
249 ($724)$226$498$66,984
250 ($724)$224$499$66,485
251 ($724)$223$501$65,984
252 ($724)$221$503$65,482
Year 22 - 253 ($724)$219$504$64,977
254 ($724)$218$506$64,471
255 ($724)$216$508$63,964
256 ($724)$214$509$63,455
257 ($724)$213$511$62,944
258 ($724)$211$513$62,431
259 ($724)$209$514$61,916
260 ($724)$207$516$61,400
261 ($724)$206$518$60,882
262 ($724)$204$520$60,363
263 ($724)$202$521$59,841
264 ($724)$200$523$59,318
Year 23 - 265 ($724)$199$525$58,793
266 ($724)$197$527$58,267
267 ($724)$195$528$57,738
268 ($724)$193$530$57,208
269 ($724)$192$532$56,676
270 ($724)$190$534$56,142
271 ($724)$188$536$55,607
272 ($724)$186$537$55,069
273 ($724)$184$539$54,530
274 ($724)$183$541$53,989
275 ($724)$181$543$53,447
276 ($724)$179$545$52,902
Year 24 - 277 ($724)$177$546$52,356
278 ($724)$175$548$51,808
279 ($724)$174$550$51,258
280 ($724)$172$552$50,706
281 ($724)$170$554$50,152
282 ($724)$168$556$49,596
283 ($724)$166$557$49,039
284 ($724)$164$559$48,480
285 ($724)$162$561$47,918
286 ($724)$161$563$47,355
287 ($724)$159$565$46,790
288 ($724)$157$567$46,223
Year 25 - 289 ($724)$155$569$45,655
290 ($724)$153$571$45,084
291 ($724)$151$573$44,512
292 ($724)$149$574$43,937
293 ($724)$147$576$43,361
294 ($724)$145$578$42,782
295 ($724)$143$580$42,202
296 ($724)$141$582$41,620
297 ($724)$139$584$41,036
298 ($724)$137$586$40,450
299 ($724)$136$588$39,861
300 ($724)$134$590$39,271
Year 26 - 301 ($724)$132$592$38,679
302 ($724)$130$594$38,085
303 ($724)$128$596$37,489
304 ($724)$126$598$36,891
305 ($724)$124$600$36,291
306 ($724)$122$602$35,689
307 ($724)$120$604$35,085
308 ($724)$118$606$34,479
309 ($724)$116$608$33,871
310 ($724)$113$610$33,261
311 ($724)$111$612$32,649
312 ($724)$109$614$32,035
Year 27 - 313 ($724)$107$616$31,418
314 ($724)$105$618$30,800
315 ($724)$103$620$30,179
316 ($724)$101$622$29,557
317 ($724)$99$625$28,932
318 ($724)$97$627$28,306
319 ($724)$95$629$27,677
320 ($724)$93$631$27,046
321 ($724)$91$633$26,413
322 ($724)$88$635$25,778
323 ($724)$86$637$25,141
324 ($724)$84$639$24,501
Year 28 - 325 ($724)$82$642$23,860
326 ($724)$80$644$23,216
327 ($724)$78$646$22,570
328 ($724)$76$648$21,922
329 ($724)$73$650$21,272
330 ($724)$71$652$20,620
331 ($724)$69$655$19,965
332 ($724)$67$657$19,309
333 ($724)$65$659$18,650
334 ($724)$62$661$17,989
335 ($724)$60$663$17,325
336 ($724)$58$666$16,660
Year 29 - 337 ($724)$56$668$15,992
338 ($724)$54$670$15,322
339 ($724)$51$672$14,650
340 ($724)$49$675$13,975
341 ($724)$47$677$13,298
342 ($724)$45$679$12,619
343 ($724)$42$681$11,938
344 ($724)$40$684$11,254
345 ($724)$38$686$10,568
346 ($724)$35$688$9,880
347 ($724)$33$690$9,190
348 ($724)$31$693$8,497
Year 30 - 349 ($724)$28$695$7,802
350 ($724)$26$697$7,104
351 ($724)$24$700$6,405
352 ($724)$21$702$5,702
353 ($724)$19$704$4,998
354 ($724)$17$707$4,291
355 ($724)$14$709$3,582
356 ($724)$12$712$2,870
357 ($724)$10$714$2,156
358 ($724)$7$716$1,440
359 ($724)$5$719$721
360 ($724)$2$721$0
TOTALS$109,295$151,200$260,495

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.