« Back to all home prices

Mortgage Payment Schedule for a $367,000 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% ($73,400) 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
$1,467 360 $234,436 $528,036

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $367,000
Down Payment $73,400$293,600
Year 1 - 1 ($1,467)$1,072$395$293,205
2 ($1,467)$1,070$397$292,808
3 ($1,467)$1,069$398$292,410
4 ($1,467)$1,067$399$292,011
5 ($1,467)$1,066$401$291,610
6 ($1,467)$1,064$402$291,207
7 ($1,467)$1,063$404$290,804
8 ($1,467)$1,061$405$290,398
9 ($1,467)$1,060$407$289,991
10 ($1,467)$1,058$408$289,583
11 ($1,467)$1,057$410$289,173
12 ($1,467)$1,055$411$288,762
Year 2 - 13 ($1,467)$1,054$413$288,349
14 ($1,467)$1,052$414$287,935
15 ($1,467)$1,051$416$287,519
16 ($1,467)$1,049$417$287,102
17 ($1,467)$1,048$419$286,683
18 ($1,467)$1,046$420$286,263
19 ($1,467)$1,045$422$285,841
20 ($1,467)$1,043$423$285,417
21 ($1,467)$1,042$425$284,992
22 ($1,467)$1,040$427$284,566
23 ($1,467)$1,039$428$284,138
24 ($1,467)$1,037$430$283,708
Year 3 - 25 ($1,467)$1,036$431$283,277
26 ($1,467)$1,034$433$282,844
27 ($1,467)$1,032$434$282,410
28 ($1,467)$1,031$436$281,974
29 ($1,467)$1,029$438$281,536
30 ($1,467)$1,028$439$281,097
31 ($1,467)$1,026$441$280,656
32 ($1,467)$1,024$442$280,214
33 ($1,467)$1,023$444$279,770
34 ($1,467)$1,021$446$279,324
35 ($1,467)$1,020$447$278,877
36 ($1,467)$1,018$449$278,428
Year 4 - 37 ($1,467)$1,016$451$277,978
38 ($1,467)$1,015$452$277,525
39 ($1,467)$1,013$454$277,072
40 ($1,467)$1,011$455$276,616
41 ($1,467)$1,010$457$276,159
42 ($1,467)$1,008$459$275,700
43 ($1,467)$1,006$460$275,240
44 ($1,467)$1,005$462$274,778
45 ($1,467)$1,003$464$274,314
46 ($1,467)$1,001$466$273,848
47 ($1,467)$1,000$467$273,381
48 ($1,467)$998$469$272,912
Year 5 - 49 ($1,467)$996$471$272,442
50 ($1,467)$994$472$271,969
51 ($1,467)$993$474$271,495
52 ($1,467)$991$476$271,019
53 ($1,467)$989$478$270,542
54 ($1,467)$987$479$270,062
55 ($1,467)$986$481$269,581
56 ($1,467)$984$483$269,099
57 ($1,467)$982$485$268,614
58 ($1,467)$980$486$268,128
59 ($1,467)$979$488$267,640
60 ($1,467)$977$490$267,150
Year 6 - 61 ($1,467)$975$492$266,658
62 ($1,467)$973$493$266,165
63 ($1,467)$972$495$265,669
64 ($1,467)$970$497$265,172
65 ($1,467)$968$499$264,673
66 ($1,467)$966$501$264,173
67 ($1,467)$964$503$263,670
68 ($1,467)$962$504$263,166
69 ($1,467)$961$506$262,660
70 ($1,467)$959$508$262,151
71 ($1,467)$957$510$261,642
72 ($1,467)$955$512$261,130
Year 7 - 73 ($1,467)$953$514$260,616
74 ($1,467)$951$516$260,101
75 ($1,467)$949$517$259,583
76 ($1,467)$947$519$259,064
77 ($1,467)$946$521$258,543
78 ($1,467)$944$523$258,020
79 ($1,467)$942$525$257,495
80 ($1,467)$940$527$256,968
81 ($1,467)$938$529$256,439
82 ($1,467)$936$531$255,908
83 ($1,467)$934$533$255,375
84 ($1,467)$932$535$254,841
Year 8 - 85 ($1,467)$930$537$254,304
86 ($1,467)$928$539$253,766
87 ($1,467)$926$541$253,225
88 ($1,467)$924$542$252,683
89 ($1,467)$922$544$252,138
90 ($1,467)$920$546$251,592
91 ($1,467)$918$548$251,043
92 ($1,467)$916$550$250,493
93 ($1,467)$914$552$249,940
94 ($1,467)$912$554$249,386
95 ($1,467)$910$557$248,829
96 ($1,467)$908$559$248,271
Year 9 - 97 ($1,467)$906$561$247,710
98 ($1,467)$904$563$247,148
99 ($1,467)$902$565$246,583
100 ($1,467)$900$567$246,016
101 ($1,467)$898$569$245,447
102 ($1,467)$896$571$244,876
103 ($1,467)$894$573$244,303
104 ($1,467)$892$575$243,728
105 ($1,467)$890$577$243,151
106 ($1,467)$888$579$242,572
107 ($1,467)$885$581$241,991
108 ($1,467)$883$584$241,407
Year 10 - 109 ($1,467)$881$586$240,821
110 ($1,467)$879$588$240,234
111 ($1,467)$877$590$239,644
112 ($1,467)$875$592$239,052
113 ($1,467)$873$594$238,457
114 ($1,467)$870$596$237,861
115 ($1,467)$868$599$237,263
116 ($1,467)$866$601$236,662
117 ($1,467)$864$603$236,059
118 ($1,467)$862$605$235,454
119 ($1,467)$859$607$234,846
120 ($1,467)$857$610$234,237
Year 11 - 121 ($1,467)$855$612$233,625
122 ($1,467)$853$614$233,011
123 ($1,467)$850$616$232,395
124 ($1,467)$848$619$231,776
125 ($1,467)$846$621$231,155
126 ($1,467)$844$623$230,532
127 ($1,467)$841$625$229,907
128 ($1,467)$839$628$229,279
129 ($1,467)$837$630$228,649
130 ($1,467)$835$632$228,017
131 ($1,467)$832$635$227,383
132 ($1,467)$830$637$226,746
Year 12 - 133 ($1,467)$828$639$226,107
134 ($1,467)$825$641$225,465
135 ($1,467)$823$644$224,821
136 ($1,467)$821$646$224,175
137 ($1,467)$818$649$223,527
138 ($1,467)$816$651$222,876
139 ($1,467)$813$653$222,223
140 ($1,467)$811$656$221,567
141 ($1,467)$809$658$220,909
142 ($1,467)$806$660$220,248
143 ($1,467)$804$663$219,586
144 ($1,467)$801$665$218,920
Year 13 - 145 ($1,467)$799$668$218,253
146 ($1,467)$797$670$217,582
147 ($1,467)$794$673$216,910
148 ($1,467)$792$675$216,235
149 ($1,467)$789$678$215,557
150 ($1,467)$787$680$214,877
151 ($1,467)$784$682$214,195
152 ($1,467)$782$685$213,510
153 ($1,467)$779$687$212,822
154 ($1,467)$777$690$212,132
155 ($1,467)$774$692$211,440
156 ($1,467)$772$695$210,745
Year 14 - 157 ($1,467)$769$698$210,047
158 ($1,467)$767$700$209,347
159 ($1,467)$764$703$208,645
160 ($1,467)$762$705$207,939
161 ($1,467)$759$708$207,232
162 ($1,467)$756$710$206,521
163 ($1,467)$754$713$205,808
164 ($1,467)$751$716$205,093
165 ($1,467)$749$718$204,375
166 ($1,467)$746$721$203,654
167 ($1,467)$743$723$202,930
168 ($1,467)$741$726$202,204
Year 15 - 169 ($1,467)$738$729$201,476
170 ($1,467)$735$731$200,744
171 ($1,467)$733$734$200,010
172 ($1,467)$730$737$199,273
173 ($1,467)$727$739$198,534
174 ($1,467)$725$742$197,792
175 ($1,467)$722$745$197,047
176 ($1,467)$719$748$196,299
177 ($1,467)$716$750$195,549
178 ($1,467)$714$753$194,796
179 ($1,467)$711$756$194,040
180 ($1,467)$708$759$193,282
Year 16 - 181 ($1,467)$705$761$192,521
182 ($1,467)$703$764$191,757
183 ($1,467)$700$767$190,990
184 ($1,467)$697$770$190,220
185 ($1,467)$694$772$189,448
186 ($1,467)$691$775$188,672
187 ($1,467)$689$778$187,894
188 ($1,467)$686$781$187,113
189 ($1,467)$683$784$186,329
190 ($1,467)$680$787$185,543
191 ($1,467)$677$790$184,753
192 ($1,467)$674$792$183,961
Year 17 - 193 ($1,467)$671$795$183,166
194 ($1,467)$669$798$182,367
195 ($1,467)$666$801$181,566
196 ($1,467)$663$804$180,762
197 ($1,467)$660$807$179,955
198 ($1,467)$657$810$179,145
199 ($1,467)$654$813$178,332
200 ($1,467)$651$816$177,516
201 ($1,467)$648$819$176,698
202 ($1,467)$645$822$175,876
203 ($1,467)$642$825$175,051
204 ($1,467)$639$828$174,223
Year 18 - 205 ($1,467)$636$831$173,392
206 ($1,467)$633$834$172,558
207 ($1,467)$630$837$171,721
208 ($1,467)$627$840$170,881
209 ($1,467)$624$843$170,038
210 ($1,467)$621$846$169,192
211 ($1,467)$618$849$168,343
212 ($1,467)$614$852$167,491
213 ($1,467)$611$855$166,635
214 ($1,467)$608$859$165,777
215 ($1,467)$605$862$164,915
216 ($1,467)$602$865$164,050
Year 19 - 217 ($1,467)$599$868$163,182
218 ($1,467)$596$871$162,311
219 ($1,467)$592$874$161,437
220 ($1,467)$589$878$160,559
221 ($1,467)$586$881$159,679
222 ($1,467)$583$884$158,795
223 ($1,467)$580$887$157,907
224 ($1,467)$576$890$157,017
225 ($1,467)$573$894$156,123
226 ($1,467)$570$897$155,226
227 ($1,467)$567$900$154,326
228 ($1,467)$563$903$153,423
Year 20 - 229 ($1,467)$560$907$152,516
230 ($1,467)$557$910$151,606
231 ($1,467)$553$913$150,693
232 ($1,467)$550$917$149,776
233 ($1,467)$547$920$148,856
234 ($1,467)$543$923$147,932
235 ($1,467)$540$927$147,005
236 ($1,467)$537$930$146,075
237 ($1,467)$533$934$145,142
238 ($1,467)$530$937$144,205
239 ($1,467)$526$940$143,264
240 ($1,467)$523$944$142,320
Year 21 - 241 ($1,467)$519$947$141,373
242 ($1,467)$516$951$140,422
243 ($1,467)$513$954$139,468
244 ($1,467)$509$958$138,510
245 ($1,467)$506$961$137,549
246 ($1,467)$502$965$136,585
247 ($1,467)$499$968$135,616
248 ($1,467)$495$972$134,645
249 ($1,467)$491$975$133,669
250 ($1,467)$488$979$132,690
251 ($1,467)$484$982$131,708
252 ($1,467)$481$986$130,722
Year 22 - 253 ($1,467)$477$990$129,732
254 ($1,467)$474$993$128,739
255 ($1,467)$470$997$127,742
256 ($1,467)$466$1,001$126,742
257 ($1,467)$463$1,004$125,737
258 ($1,467)$459$1,008$124,730
259 ($1,467)$455$1,012$123,718
260 ($1,467)$452$1,015$122,703
261 ($1,467)$448$1,019$121,684
262 ($1,467)$444$1,023$120,661
263 ($1,467)$440$1,026$119,635
264 ($1,467)$437$1,030$118,605
Year 23 - 265 ($1,467)$433$1,034$117,571
266 ($1,467)$429$1,038$116,533
267 ($1,467)$425$1,041$115,492
268 ($1,467)$422$1,045$114,447
269 ($1,467)$418$1,049$113,398
270 ($1,467)$414$1,053$112,345
271 ($1,467)$410$1,057$111,288
272 ($1,467)$406$1,061$110,228
273 ($1,467)$402$1,064$109,163
274 ($1,467)$398$1,068$108,095
275 ($1,467)$395$1,072$107,023
276 ($1,467)$391$1,076$105,946
Year 24 - 277 ($1,467)$387$1,080$104,866
278 ($1,467)$383$1,084$103,782
279 ($1,467)$379$1,088$102,694
280 ($1,467)$375$1,092$101,603
281 ($1,467)$371$1,096$100,507
282 ($1,467)$367$1,100$99,407
283 ($1,467)$363$1,104$98,303
284 ($1,467)$359$1,108$97,195
285 ($1,467)$355$1,112$96,083
286 ($1,467)$351$1,116$94,967
287 ($1,467)$347$1,120$93,847
288 ($1,467)$343$1,124$92,722
Year 25 - 289 ($1,467)$338$1,128$91,594
290 ($1,467)$334$1,132$90,462
291 ($1,467)$330$1,137$89,325
292 ($1,467)$326$1,141$88,184
293 ($1,467)$322$1,145$87,039
294 ($1,467)$318$1,149$85,890
295 ($1,467)$313$1,153$84,737
296 ($1,467)$309$1,157$83,580
297 ($1,467)$305$1,162$82,418
298 ($1,467)$301$1,166$81,252
299 ($1,467)$297$1,170$80,082
300 ($1,467)$292$1,174$78,907
Year 26 - 301 ($1,467)$288$1,179$77,728
302 ($1,467)$284$1,183$76,545
303 ($1,467)$279$1,187$75,358
304 ($1,467)$275$1,192$74,166
305 ($1,467)$271$1,196$72,970
306 ($1,467)$266$1,200$71,770
307 ($1,467)$262$1,205$70,565
308 ($1,467)$258$1,209$69,356
309 ($1,467)$253$1,214$68,142
310 ($1,467)$249$1,218$66,924
311 ($1,467)$244$1,222$65,702
312 ($1,467)$240$1,227$64,475
Year 27 - 313 ($1,467)$235$1,231$63,243
314 ($1,467)$231$1,236$62,007
315 ($1,467)$226$1,240$60,767
316 ($1,467)$222$1,245$59,522
317 ($1,467)$217$1,250$58,272
318 ($1,467)$213$1,254$57,018
319 ($1,467)$208$1,259$55,760
320 ($1,467)$204$1,263$54,496
321 ($1,467)$199$1,268$53,229
322 ($1,467)$194$1,272$51,956
323 ($1,467)$190$1,277$50,679
324 ($1,467)$185$1,282$49,397
Year 28 - 325 ($1,467)$180$1,286$48,111
326 ($1,467)$176$1,291$46,820
327 ($1,467)$171$1,296$45,524
328 ($1,467)$166$1,301$44,223
329 ($1,467)$161$1,305$42,918
330 ($1,467)$157$1,310$41,608
331 ($1,467)$152$1,315$40,293
332 ($1,467)$147$1,320$38,973
333 ($1,467)$142$1,325$37,649
334 ($1,467)$137$1,329$36,319
335 ($1,467)$133$1,334$34,985
336 ($1,467)$128$1,339$33,646
Year 29 - 337 ($1,467)$123$1,344$32,302
338 ($1,467)$118$1,349$30,953
339 ($1,467)$113$1,354$29,599
340 ($1,467)$108$1,359$28,241
341 ($1,467)$103$1,364$26,877
342 ($1,467)$98$1,369$25,508
343 ($1,467)$93$1,374$24,135
344 ($1,467)$88$1,379$22,756
345 ($1,467)$83$1,384$21,372
346 ($1,467)$78$1,389$19,983
347 ($1,467)$73$1,394$18,590
348 ($1,467)$68$1,399$17,191
Year 30 - 349 ($1,467)$63$1,404$15,787
350 ($1,467)$58$1,409$14,377
351 ($1,467)$52$1,414$12,963
352 ($1,467)$47$1,419$11,544
353 ($1,467)$42$1,425$10,119
354 ($1,467)$37$1,430$8,689
355 ($1,467)$32$1,435$7,254
356 ($1,467)$26$1,440$5,814
357 ($1,467)$21$1,446$4,368
358 ($1,467)$16$1,451$2,918
359 ($1,467)$11$1,456$1,461
360 ($1,467)$5$1,461$0
TOTALS$234,436$293,600$528,036

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.