« Back to all home prices

Mortgage Payment Schedule for a $370,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($74,000) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,396 360 $206,610 $502,610

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $370,000
Down Payment $74,000$296,000
Year 1 - 1 ($1,396)$962$434$295,566
2 ($1,396)$961$436$295,130
3 ($1,396)$959$437$294,693
4 ($1,396)$958$438$294,255
5 ($1,396)$956$440$293,815
6 ($1,396)$955$441$293,374
7 ($1,396)$953$443$292,931
8 ($1,396)$952$444$292,487
9 ($1,396)$951$446$292,042
10 ($1,396)$949$447$291,595
11 ($1,396)$948$448$291,146
12 ($1,396)$946$450$290,696
Year 2 - 13 ($1,396)$945$451$290,245
14 ($1,396)$943$453$289,792
15 ($1,396)$942$454$289,338
16 ($1,396)$940$456$288,882
17 ($1,396)$939$457$288,425
18 ($1,396)$937$459$287,966
19 ($1,396)$936$460$287,506
20 ($1,396)$934$462$287,044
21 ($1,396)$933$463$286,581
22 ($1,396)$931$465$286,116
23 ($1,396)$930$466$285,650
24 ($1,396)$928$468$285,182
Year 3 - 25 ($1,396)$927$469$284,713
26 ($1,396)$925$471$284,242
27 ($1,396)$924$472$283,769
28 ($1,396)$922$474$283,295
29 ($1,396)$921$475$282,820
30 ($1,396)$919$477$282,343
31 ($1,396)$918$479$281,865
32 ($1,396)$916$480$281,384
33 ($1,396)$914$482$280,903
34 ($1,396)$913$483$280,420
35 ($1,396)$911$485$279,935
36 ($1,396)$910$486$279,449
Year 4 - 37 ($1,396)$908$488$278,961
38 ($1,396)$907$490$278,471
39 ($1,396)$905$491$277,980
40 ($1,396)$903$493$277,487
41 ($1,396)$902$494$276,993
42 ($1,396)$900$496$276,497
43 ($1,396)$899$498$276,000
44 ($1,396)$897$499$275,500
45 ($1,396)$895$501$275,000
46 ($1,396)$894$502$274,497
47 ($1,396)$892$504$273,993
48 ($1,396)$890$506$273,488
Year 5 - 49 ($1,396)$889$507$272,980
50 ($1,396)$887$509$272,471
51 ($1,396)$886$511$271,961
52 ($1,396)$884$512$271,448
53 ($1,396)$882$514$270,934
54 ($1,396)$881$516$270,419
55 ($1,396)$879$517$269,902
56 ($1,396)$877$519$269,383
57 ($1,396)$875$521$268,862
58 ($1,396)$874$522$268,340
59 ($1,396)$872$524$267,816
60 ($1,396)$870$526$267,290
Year 6 - 61 ($1,396)$869$527$266,762
62 ($1,396)$867$529$266,233
63 ($1,396)$865$531$265,702
64 ($1,396)$864$533$265,170
65 ($1,396)$862$534$264,635
66 ($1,396)$860$536$264,099
67 ($1,396)$858$538$263,562
68 ($1,396)$857$540$263,022
69 ($1,396)$855$541$262,481
70 ($1,396)$853$543$261,938
71 ($1,396)$851$545$261,393
72 ($1,396)$850$547$260,846
Year 7 - 73 ($1,396)$848$548$260,298
74 ($1,396)$846$550$259,748
75 ($1,396)$844$552$259,196
76 ($1,396)$842$554$258,642
77 ($1,396)$841$556$258,086
78 ($1,396)$839$557$257,529
79 ($1,396)$837$559$256,970
80 ($1,396)$835$561$256,409
81 ($1,396)$833$563$255,846
82 ($1,396)$831$565$255,281
83 ($1,396)$830$566$254,715
84 ($1,396)$828$568$254,147
Year 8 - 85 ($1,396)$826$570$253,576
86 ($1,396)$824$572$253,004
87 ($1,396)$822$574$252,431
88 ($1,396)$820$576$251,855
89 ($1,396)$819$578$251,277
90 ($1,396)$817$579$250,698
91 ($1,396)$815$581$250,116
92 ($1,396)$813$583$249,533
93 ($1,396)$811$585$248,948
94 ($1,396)$809$587$248,361
95 ($1,396)$807$589$247,772
96 ($1,396)$805$591$247,181
Year 9 - 97 ($1,396)$803$593$246,588
98 ($1,396)$801$595$245,994
99 ($1,396)$799$597$245,397
100 ($1,396)$798$599$244,798
101 ($1,396)$796$601$244,198
102 ($1,396)$794$602$243,595
103 ($1,396)$792$604$242,991
104 ($1,396)$790$606$242,384
105 ($1,396)$788$608$241,776
106 ($1,396)$786$610$241,166
107 ($1,396)$784$612$240,553
108 ($1,396)$782$614$239,939
Year 10 - 109 ($1,396)$780$616$239,323
110 ($1,396)$778$618$238,704
111 ($1,396)$776$620$238,084
112 ($1,396)$774$622$237,462
113 ($1,396)$772$624$236,837
114 ($1,396)$770$626$236,211
115 ($1,396)$768$628$235,582
116 ($1,396)$766$630$234,952
117 ($1,396)$764$633$234,319
118 ($1,396)$762$635$233,685
119 ($1,396)$759$637$233,048
120 ($1,396)$757$639$232,409
Year 11 - 121 ($1,396)$755$641$231,768
122 ($1,396)$753$643$231,126
123 ($1,396)$751$645$230,481
124 ($1,396)$749$647$229,833
125 ($1,396)$747$649$229,184
126 ($1,396)$745$651$228,533
127 ($1,396)$743$653$227,880
128 ($1,396)$741$656$227,224
129 ($1,396)$738$658$226,566
130 ($1,396)$736$660$225,907
131 ($1,396)$734$662$225,245
132 ($1,396)$732$664$224,581
Year 12 - 133 ($1,396)$730$666$223,914
134 ($1,396)$728$668$223,246
135 ($1,396)$726$671$222,575
136 ($1,396)$723$673$221,903
137 ($1,396)$721$675$221,228
138 ($1,396)$719$677$220,550
139 ($1,396)$717$679$219,871
140 ($1,396)$715$682$219,190
141 ($1,396)$712$684$218,506
142 ($1,396)$710$686$217,820
143 ($1,396)$708$688$217,132
144 ($1,396)$706$690$216,441
Year 13 - 145 ($1,396)$703$693$215,748
146 ($1,396)$701$695$215,053
147 ($1,396)$699$697$214,356
148 ($1,396)$697$699$213,657
149 ($1,396)$694$702$212,955
150 ($1,396)$692$704$212,251
151 ($1,396)$690$706$211,545
152 ($1,396)$688$709$210,836
153 ($1,396)$685$711$210,125
154 ($1,396)$683$713$209,412
155 ($1,396)$681$716$208,696
156 ($1,396)$678$718$207,978
Year 14 - 157 ($1,396)$676$720$207,258
158 ($1,396)$674$723$206,536
159 ($1,396)$671$725$205,811
160 ($1,396)$669$727$205,084
161 ($1,396)$667$730$204,354
162 ($1,396)$664$732$203,622
163 ($1,396)$662$734$202,888
164 ($1,396)$659$737$202,151
165 ($1,396)$657$739$201,412
166 ($1,396)$655$742$200,670
167 ($1,396)$652$744$199,926
168 ($1,396)$650$746$199,180
Year 15 - 169 ($1,396)$647$749$198,431
170 ($1,396)$645$751$197,680
171 ($1,396)$642$754$196,926
172 ($1,396)$640$756$196,170
173 ($1,396)$638$759$195,411
174 ($1,396)$635$761$194,650
175 ($1,396)$633$764$193,887
176 ($1,396)$630$766$193,121
177 ($1,396)$628$768$192,352
178 ($1,396)$625$771$191,581
179 ($1,396)$623$773$190,808
180 ($1,396)$620$776$190,032
Year 16 - 181 ($1,396)$618$779$189,253
182 ($1,396)$615$781$188,472
183 ($1,396)$613$784$187,689
184 ($1,396)$610$786$186,902
185 ($1,396)$607$789$186,114
186 ($1,396)$605$791$185,322
187 ($1,396)$602$794$184,529
188 ($1,396)$600$796$183,732
189 ($1,396)$597$799$182,933
190 ($1,396)$595$802$182,132
191 ($1,396)$592$804$181,327
192 ($1,396)$589$807$180,521
Year 17 - 193 ($1,396)$587$809$179,711
194 ($1,396)$584$812$178,899
195 ($1,396)$581$815$178,084
196 ($1,396)$579$817$177,267
197 ($1,396)$576$820$176,447
198 ($1,396)$573$823$175,624
199 ($1,396)$571$825$174,799
200 ($1,396)$568$828$173,971
201 ($1,396)$565$831$173,140
202 ($1,396)$563$833$172,307
203 ($1,396)$560$836$171,470
204 ($1,396)$557$839$170,632
Year 18 - 205 ($1,396)$555$842$169,790
206 ($1,396)$552$844$168,946
207 ($1,396)$549$847$168,099
208 ($1,396)$546$850$167,249
209 ($1,396)$544$853$166,396
210 ($1,396)$541$855$165,541
211 ($1,396)$538$858$164,683
212 ($1,396)$535$861$163,822
213 ($1,396)$532$864$162,958
214 ($1,396)$530$867$162,092
215 ($1,396)$527$869$161,222
216 ($1,396)$524$872$160,350
Year 19 - 217 ($1,396)$521$875$159,475
218 ($1,396)$518$878$158,597
219 ($1,396)$515$881$157,717
220 ($1,396)$513$884$156,833
221 ($1,396)$510$886$155,947
222 ($1,396)$507$889$155,057
223 ($1,396)$504$892$154,165
224 ($1,396)$501$895$153,270
225 ($1,396)$498$898$152,372
226 ($1,396)$495$901$151,471
227 ($1,396)$492$904$150,567
228 ($1,396)$489$907$149,660
Year 20 - 229 ($1,396)$486$910$148,751
230 ($1,396)$483$913$147,838
231 ($1,396)$480$916$146,922
232 ($1,396)$477$919$146,004
233 ($1,396)$475$922$145,082
234 ($1,396)$472$925$144,157
235 ($1,396)$469$928$143,230
236 ($1,396)$465$931$142,299
237 ($1,396)$462$934$141,365
238 ($1,396)$459$937$140,429
239 ($1,396)$456$940$139,489
240 ($1,396)$453$943$138,546
Year 21 - 241 ($1,396)$450$946$137,600
242 ($1,396)$447$949$136,651
243 ($1,396)$444$952$135,699
244 ($1,396)$441$955$134,744
245 ($1,396)$438$958$133,786
246 ($1,396)$435$961$132,825
247 ($1,396)$432$964$131,860
248 ($1,396)$429$968$130,893
249 ($1,396)$425$971$129,922
250 ($1,396)$422$974$128,948
251 ($1,396)$419$977$127,971
252 ($1,396)$416$980$126,991
Year 22 - 253 ($1,396)$413$983$126,007
254 ($1,396)$410$987$125,021
255 ($1,396)$406$990$124,031
256 ($1,396)$403$993$123,038
257 ($1,396)$400$996$122,042
258 ($1,396)$397$1,000$121,042
259 ($1,396)$393$1,003$120,039
260 ($1,396)$390$1,006$119,033
261 ($1,396)$387$1,009$118,024
262 ($1,396)$384$1,013$117,011
263 ($1,396)$380$1,016$115,996
264 ($1,396)$377$1,019$114,976
Year 23 - 265 ($1,396)$374$1,022$113,954
266 ($1,396)$370$1,026$112,928
267 ($1,396)$367$1,029$111,899
268 ($1,396)$364$1,032$110,867
269 ($1,396)$360$1,036$109,831
270 ($1,396)$357$1,039$108,792
271 ($1,396)$354$1,043$107,749
272 ($1,396)$350$1,046$106,703
273 ($1,396)$347$1,049$105,654
274 ($1,396)$343$1,053$104,601
275 ($1,396)$340$1,056$103,545
276 ($1,396)$337$1,060$102,485
Year 24 - 277 ($1,396)$333$1,063$101,422
278 ($1,396)$330$1,067$100,356
279 ($1,396)$326$1,070$99,286
280 ($1,396)$323$1,073$98,212
281 ($1,396)$319$1,077$97,135
282 ($1,396)$316$1,080$96,055
283 ($1,396)$312$1,084$94,971
284 ($1,396)$309$1,087$93,883
285 ($1,396)$305$1,091$92,792
286 ($1,396)$302$1,095$91,698
287 ($1,396)$298$1,098$90,600
288 ($1,396)$294$1,102$89,498
Year 25 - 289 ($1,396)$291$1,105$88,393
290 ($1,396)$287$1,109$87,284
291 ($1,396)$284$1,112$86,171
292 ($1,396)$280$1,116$85,055
293 ($1,396)$276$1,120$83,936
294 ($1,396)$273$1,123$82,812
295 ($1,396)$269$1,127$81,685
296 ($1,396)$265$1,131$80,555
297 ($1,396)$262$1,134$79,420
298 ($1,396)$258$1,138$78,282
299 ($1,396)$254$1,142$77,140
300 ($1,396)$251$1,145$75,995
Year 26 - 301 ($1,396)$247$1,149$74,846
302 ($1,396)$243$1,153$73,693
303 ($1,396)$240$1,157$72,536
304 ($1,396)$236$1,160$71,376
305 ($1,396)$232$1,164$70,212
306 ($1,396)$228$1,168$69,044
307 ($1,396)$224$1,172$67,872
308 ($1,396)$221$1,176$66,697
309 ($1,396)$217$1,179$65,517
310 ($1,396)$213$1,183$64,334
311 ($1,396)$209$1,187$63,147
312 ($1,396)$205$1,191$61,956
Year 27 - 313 ($1,396)$201$1,195$60,761
314 ($1,396)$197$1,199$59,563
315 ($1,396)$194$1,203$58,360
316 ($1,396)$190$1,206$57,154
317 ($1,396)$186$1,210$55,943
318 ($1,396)$182$1,214$54,729
319 ($1,396)$178$1,218$53,511
320 ($1,396)$174$1,222$52,288
321 ($1,396)$170$1,226$51,062
322 ($1,396)$166$1,230$49,832
323 ($1,396)$162$1,234$48,598
324 ($1,396)$158$1,238$47,360
Year 28 - 325 ($1,396)$154$1,242$46,117
326 ($1,396)$150$1,246$44,871
327 ($1,396)$146$1,250$43,621
328 ($1,396)$142$1,254$42,366
329 ($1,396)$138$1,258$41,108
330 ($1,396)$134$1,263$39,845
331 ($1,396)$129$1,267$38,579
332 ($1,396)$125$1,271$37,308
333 ($1,396)$121$1,275$36,033
334 ($1,396)$117$1,279$34,754
335 ($1,396)$113$1,283$33,471
336 ($1,396)$109$1,287$32,184
Year 29 - 337 ($1,396)$105$1,292$30,892
338 ($1,396)$100$1,296$29,596
339 ($1,396)$96$1,300$28,296
340 ($1,396)$92$1,304$26,992
341 ($1,396)$88$1,308$25,684
342 ($1,396)$83$1,313$24,371
343 ($1,396)$79$1,317$23,054
344 ($1,396)$75$1,321$21,733
345 ($1,396)$71$1,326$20,407
346 ($1,396)$66$1,330$19,078
347 ($1,396)$62$1,334$17,744
348 ($1,396)$58$1,338$16,405
Year 30 - 349 ($1,396)$53$1,343$15,062
350 ($1,396)$49$1,347$13,715
351 ($1,396)$45$1,352$12,363
352 ($1,396)$40$1,356$11,008
353 ($1,396)$36$1,360$9,647
354 ($1,396)$31$1,365$8,282
355 ($1,396)$27$1,369$6,913
356 ($1,396)$22$1,374$5,539
357 ($1,396)$18$1,378$4,161
358 ($1,396)$14$1,383$2,779
359 ($1,396)$9$1,387$1,392
360 ($1,396)$5$1,392$0
TOTALS$206,610$296,000$502,610

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.