« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$755 360 $120,732 $271,932

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $189,000
Down Payment $37,800$151,200
Year 1 - 1 ($755)$552$203$150,997
2 ($755)$551$204$150,792
3 ($755)$550$205$150,587
4 ($755)$550$206$150,382
5 ($755)$549$206$150,175
6 ($755)$548$207$149,968
7 ($755)$547$208$149,760
8 ($755)$547$209$149,551
9 ($755)$546$210$149,342
10 ($755)$545$210$149,131
11 ($755)$544$211$148,920
12 ($755)$544$212$148,709
Year 2 - 13 ($755)$543$213$148,496
14 ($755)$542$213$148,283
15 ($755)$541$214$148,068
16 ($755)$540$215$147,854
17 ($755)$540$216$147,638
18 ($755)$539$216$147,421
19 ($755)$538$217$147,204
20 ($755)$537$218$146,986
21 ($755)$536$219$146,767
22 ($755)$536$220$146,548
23 ($755)$535$220$146,327
24 ($755)$534$221$146,106
Year 3 - 25 ($755)$533$222$145,884
26 ($755)$532$223$145,661
27 ($755)$532$224$145,437
28 ($755)$531$225$145,213
29 ($755)$530$225$144,987
30 ($755)$529$226$144,761
31 ($755)$528$227$144,534
32 ($755)$528$228$144,306
33 ($755)$527$229$144,078
34 ($755)$526$229$143,848
35 ($755)$525$230$143,618
36 ($755)$524$231$143,387
Year 4 - 37 ($755)$523$232$143,155
38 ($755)$523$233$142,922
39 ($755)$522$234$142,688
40 ($755)$521$235$142,454
41 ($755)$520$235$142,218
42 ($755)$519$236$141,982
43 ($755)$518$237$141,745
44 ($755)$517$238$141,507
45 ($755)$516$239$141,268
46 ($755)$516$240$141,028
47 ($755)$515$241$140,788
48 ($755)$514$241$140,546
Year 5 - 49 ($755)$513$242$140,304
50 ($755)$512$243$140,060
51 ($755)$511$244$139,816
52 ($755)$510$245$139,571
53 ($755)$509$246$139,325
54 ($755)$509$247$139,078
55 ($755)$508$248$138,831
56 ($755)$507$249$138,582
57 ($755)$506$250$138,333
58 ($755)$505$250$138,082
59 ($755)$504$251$137,831
60 ($755)$503$252$137,578
Year 6 - 61 ($755)$502$253$137,325
62 ($755)$501$254$137,071
63 ($755)$500$255$136,816
64 ($755)$499$256$136,560
65 ($755)$498$257$136,303
66 ($755)$498$258$136,045
67 ($755)$497$259$135,787
68 ($755)$496$260$135,527
69 ($755)$495$261$135,266
70 ($755)$494$262$135,004
71 ($755)$493$263$134,742
72 ($755)$492$264$134,478
Year 7 - 73 ($755)$491$265$134,214
74 ($755)$490$265$133,948
75 ($755)$489$266$133,682
76 ($755)$488$267$133,414
77 ($755)$487$268$133,146
78 ($755)$486$269$132,877
79 ($755)$485$270$132,606
80 ($755)$484$271$132,335
81 ($755)$483$272$132,063
82 ($755)$482$273$131,789
83 ($755)$481$274$131,515
84 ($755)$480$275$131,240
Year 8 - 85 ($755)$479$276$130,963
86 ($755)$478$277$130,686
87 ($755)$477$278$130,407
88 ($755)$476$279$130,128
89 ($755)$475$280$129,848
90 ($755)$474$281$129,566
91 ($755)$473$282$129,284
92 ($755)$472$283$129,000
93 ($755)$471$285$128,716
94 ($755)$470$286$128,430
95 ($755)$469$287$128,144
96 ($755)$468$288$127,856
Year 9 - 97 ($755)$467$289$127,567
98 ($755)$466$290$127,278
99 ($755)$465$291$126,987
100 ($755)$464$292$126,695
101 ($755)$462$293$126,402
102 ($755)$461$294$126,108
103 ($755)$460$295$125,813
104 ($755)$459$296$125,517
105 ($755)$458$297$125,220
106 ($755)$457$298$124,921
107 ($755)$456$299$124,622
108 ($755)$455$300$124,321
Year 10 - 109 ($755)$454$302$124,020
110 ($755)$453$303$123,717
111 ($755)$452$304$123,413
112 ($755)$450$305$123,108
113 ($755)$449$306$122,802
114 ($755)$448$307$122,495
115 ($755)$447$308$122,187
116 ($755)$446$309$121,878
117 ($755)$445$311$121,567
118 ($755)$444$312$121,255
119 ($755)$443$313$120,943
120 ($755)$441$314$120,629
Year 11 - 121 ($755)$440$315$120,314
122 ($755)$439$316$119,997
123 ($755)$438$317$119,680
124 ($755)$437$319$119,362
125 ($755)$436$320$119,042
126 ($755)$435$321$118,721
127 ($755)$433$322$118,399
128 ($755)$432$323$118,076
129 ($755)$431$324$117,751
130 ($755)$430$326$117,426
131 ($755)$429$327$117,099
132 ($755)$427$328$116,771
Year 12 - 133 ($755)$426$329$116,442
134 ($755)$425$330$116,112
135 ($755)$424$332$115,780
136 ($755)$423$333$115,447
137 ($755)$421$334$115,113
138 ($755)$420$335$114,778
139 ($755)$419$336$114,442
140 ($755)$418$338$114,104
141 ($755)$416$339$113,765
142 ($755)$415$340$113,425
143 ($755)$414$341$113,084
144 ($755)$413$343$112,741
Year 13 - 145 ($755)$412$344$112,397
146 ($755)$410$345$112,052
147 ($755)$409$346$111,706
148 ($755)$408$348$111,358
149 ($755)$406$349$111,009
150 ($755)$405$350$110,659
151 ($755)$404$351$110,307
152 ($755)$403$353$109,955
153 ($755)$401$354$109,601
154 ($755)$400$355$109,245
155 ($755)$399$357$108,889
156 ($755)$397$358$108,531
Year 14 - 157 ($755)$396$359$108,172
158 ($755)$395$361$107,811
159 ($755)$394$362$107,449
160 ($755)$392$363$107,086
161 ($755)$391$365$106,721
162 ($755)$390$366$106,356
163 ($755)$388$367$105,988
164 ($755)$387$369$105,620
165 ($755)$386$370$105,250
166 ($755)$384$371$104,879
167 ($755)$383$373$104,506
168 ($755)$381$374$104,132
Year 15 - 169 ($755)$380$375$103,757
170 ($755)$379$377$103,381
171 ($755)$377$378$103,002
172 ($755)$376$379$102,623
173 ($755)$375$381$102,242
174 ($755)$373$382$101,860
175 ($755)$372$384$101,477
176 ($755)$370$385$101,092
177 ($755)$369$386$100,705
178 ($755)$368$388$100,317
179 ($755)$366$389$99,928
180 ($755)$365$391$99,538
Year 16 - 181 ($755)$363$392$99,146
182 ($755)$362$393$98,752
183 ($755)$360$395$98,357
184 ($755)$359$396$97,961
185 ($755)$358$398$97,563
186 ($755)$356$399$97,164
187 ($755)$355$401$96,763
188 ($755)$353$402$96,361
189 ($755)$352$404$95,957
190 ($755)$350$405$95,552
191 ($755)$349$407$95,145
192 ($755)$347$408$94,737
Year 17 - 193 ($755)$346$410$94,328
194 ($755)$344$411$93,917
195 ($755)$343$413$93,504
196 ($755)$341$414$93,090
197 ($755)$340$416$92,674
198 ($755)$338$417$92,257
199 ($755)$337$419$91,839
200 ($755)$335$420$91,419
201 ($755)$334$422$90,997
202 ($755)$332$423$90,574
203 ($755)$331$425$90,149
204 ($755)$329$426$89,723
Year 18 - 205 ($755)$327$428$89,295
206 ($755)$326$429$88,865
207 ($755)$324$431$88,434
208 ($755)$323$433$88,002
209 ($755)$321$434$87,567
210 ($755)$320$436$87,132
211 ($755)$318$437$86,694
212 ($755)$316$439$86,255
213 ($755)$315$441$85,815
214 ($755)$313$442$85,373
215 ($755)$312$444$84,929
216 ($755)$310$445$84,484
Year 19 - 217 ($755)$308$447$84,037
218 ($755)$307$449$83,588
219 ($755)$305$450$83,138
220 ($755)$303$452$82,686
221 ($755)$302$454$82,232
222 ($755)$300$455$81,777
223 ($755)$298$457$81,320
224 ($755)$297$459$80,862
225 ($755)$295$460$80,401
226 ($755)$293$462$79,940
227 ($755)$292$464$79,476
228 ($755)$290$465$79,011
Year 20 - 229 ($755)$288$467$78,544
230 ($755)$287$469$78,075
231 ($755)$285$470$77,605
232 ($755)$283$472$77,133
233 ($755)$282$474$76,659
234 ($755)$280$476$76,183
235 ($755)$278$477$75,706
236 ($755)$276$479$75,227
237 ($755)$275$481$74,746
238 ($755)$273$483$74,263
239 ($755)$271$484$73,779
240 ($755)$269$486$73,293
Year 21 - 241 ($755)$268$488$72,805
242 ($755)$266$490$72,316
243 ($755)$264$491$71,824
244 ($755)$262$493$71,331
245 ($755)$260$495$70,836
246 ($755)$259$497$70,339
247 ($755)$257$499$69,841
248 ($755)$255$500$69,340
249 ($755)$253$502$68,838
250 ($755)$251$504$68,334
251 ($755)$249$506$67,828
252 ($755)$248$508$67,320
Year 22 - 253 ($755)$246$510$66,810
254 ($755)$244$512$66,299
255 ($755)$242$513$65,785
256 ($755)$240$515$65,270
257 ($755)$238$517$64,753
258 ($755)$236$519$64,234
259 ($755)$234$521$63,713
260 ($755)$233$523$63,190
261 ($755)$231$525$62,666
262 ($755)$229$527$62,139
263 ($755)$227$529$61,610
264 ($755)$225$530$61,080
Year 23 - 265 ($755)$223$532$60,547
266 ($755)$221$534$60,013
267 ($755)$219$536$59,477
268 ($755)$217$538$58,939
269 ($755)$215$540$58,398
270 ($755)$213$542$57,856
271 ($755)$211$544$57,312
272 ($755)$209$546$56,766
273 ($755)$207$548$56,218
274 ($755)$205$550$55,667
275 ($755)$203$552$55,115
276 ($755)$201$554$54,561
Year 24 - 277 ($755)$199$556$54,005
278 ($755)$197$558$53,447
279 ($755)$195$560$52,886
280 ($755)$193$562$52,324
281 ($755)$191$564$51,760
282 ($755)$189$566$51,193
283 ($755)$187$569$50,625
284 ($755)$185$571$50,054
285 ($755)$183$573$49,481
286 ($755)$181$575$48,907
287 ($755)$179$577$48,330
288 ($755)$176$579$47,751
Year 25 - 289 ($755)$174$581$47,170
290 ($755)$172$583$46,586
291 ($755)$170$585$46,001
292 ($755)$168$587$45,414
293 ($755)$166$590$44,824
294 ($755)$164$592$44,232
295 ($755)$161$594$43,638
296 ($755)$159$596$43,042
297 ($755)$157$598$42,444
298 ($755)$155$600$41,844
299 ($755)$153$603$41,241
300 ($755)$151$605$40,636
Year 26 - 301 ($755)$148$607$40,029
302 ($755)$146$609$39,420
303 ($755)$144$611$38,808
304 ($755)$142$614$38,195
305 ($755)$139$616$37,579
306 ($755)$137$618$36,960
307 ($755)$135$620$36,340
308 ($755)$133$623$35,717
309 ($755)$130$625$35,092
310 ($755)$128$627$34,465
311 ($755)$126$630$33,835
312 ($755)$123$632$33,204
Year 27 - 313 ($755)$121$634$32,569
314 ($755)$119$636$31,933
315 ($755)$117$639$31,294
316 ($755)$114$641$30,653
317 ($755)$112$643$30,010
318 ($755)$110$646$29,364
319 ($755)$107$648$28,715
320 ($755)$105$651$28,065
321 ($755)$102$653$27,412
322 ($755)$100$655$26,757
323 ($755)$98$658$26,099
324 ($755)$95$660$25,439
Year 28 - 325 ($755)$93$663$24,776
326 ($755)$90$665$24,111
327 ($755)$88$667$23,444
328 ($755)$86$670$22,774
329 ($755)$83$672$22,102
330 ($755)$81$675$21,427
331 ($755)$78$677$20,750
332 ($755)$76$680$20,071
333 ($755)$73$682$19,388
334 ($755)$71$685$18,704
335 ($755)$68$687$18,017
336 ($755)$66$690$17,327
Year 29 - 337 ($755)$63$692$16,635
338 ($755)$61$695$15,940
339 ($755)$58$697$15,243
340 ($755)$56$700$14,543
341 ($755)$53$702$13,841
342 ($755)$51$705$13,136
343 ($755)$48$707$12,429
344 ($755)$45$710$11,719
345 ($755)$43$713$11,006
346 ($755)$40$715$10,291
347 ($755)$38$718$9,573
348 ($755)$35$720$8,853
Year 30 - 349 ($755)$32$723$8,130
350 ($755)$30$726$7,404
351 ($755)$27$728$6,676
352 ($755)$24$731$5,945
353 ($755)$22$734$5,211
354 ($755)$19$736$4,475
355 ($755)$16$739$3,736
356 ($755)$14$742$2,994
357 ($755)$11$744$2,250
358 ($755)$8$747$1,502
359 ($755)$5$750$753
360 ($755)$3$753$0
TOTALS$120,732$151,200$271,932

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.