« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,394 360 $205,999 $501,999

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $370,000
Down Payment $74,000$296,000
Year 1 - 1 ($1,394)$960$435$295,565
2 ($1,394)$958$436$295,129
3 ($1,394)$957$438$294,691
4 ($1,394)$955$439$294,252
5 ($1,394)$954$441$293,811
6 ($1,394)$952$442$293,369
7 ($1,394)$951$443$292,926
8 ($1,394)$950$445$292,481
9 ($1,394)$948$446$292,035
10 ($1,394)$947$448$291,587
11 ($1,394)$945$449$291,138
12 ($1,394)$944$451$290,687
Year 2 - 13 ($1,394)$942$452$290,235
14 ($1,394)$941$454$289,781
15 ($1,394)$939$455$289,326
16 ($1,394)$938$457$288,870
17 ($1,394)$936$458$288,412
18 ($1,394)$935$460$287,952
19 ($1,394)$933$461$287,491
20 ($1,394)$932$462$287,029
21 ($1,394)$930$464$286,565
22 ($1,394)$929$465$286,099
23 ($1,394)$927$467$285,632
24 ($1,394)$926$469$285,164
Year 3 - 25 ($1,394)$924$470$284,694
26 ($1,394)$923$472$284,222
27 ($1,394)$921$473$283,749
28 ($1,394)$920$475$283,274
29 ($1,394)$918$476$282,798
30 ($1,394)$917$478$282,320
31 ($1,394)$915$479$281,841
32 ($1,394)$914$481$281,360
33 ($1,394)$912$482$280,878
34 ($1,394)$911$484$280,394
35 ($1,394)$909$485$279,909
36 ($1,394)$907$487$279,422
Year 4 - 37 ($1,394)$906$489$278,933
38 ($1,394)$904$490$278,443
39 ($1,394)$903$492$277,951
40 ($1,394)$901$493$277,457
41 ($1,394)$899$495$276,962
42 ($1,394)$898$497$276,466
43 ($1,394)$896$498$275,968
44 ($1,394)$895$500$275,468
45 ($1,394)$893$501$274,966
46 ($1,394)$891$503$274,463
47 ($1,394)$890$505$273,958
48 ($1,394)$888$506$273,452
Year 5 - 49 ($1,394)$886$508$272,944
50 ($1,394)$885$510$272,434
51 ($1,394)$883$511$271,923
52 ($1,394)$881$513$271,410
53 ($1,394)$880$515$270,896
54 ($1,394)$878$516$270,379
55 ($1,394)$876$518$269,861
56 ($1,394)$875$520$269,342
57 ($1,394)$873$521$268,820
58 ($1,394)$871$523$268,297
59 ($1,394)$870$525$267,773
60 ($1,394)$868$526$267,246
Year 6 - 61 ($1,394)$866$528$266,718
62 ($1,394)$865$530$266,188
63 ($1,394)$863$532$265,657
64 ($1,394)$861$533$265,123
65 ($1,394)$859$535$264,588
66 ($1,394)$858$537$264,052
67 ($1,394)$856$538$263,513
68 ($1,394)$854$540$262,973
69 ($1,394)$852$542$262,431
70 ($1,394)$851$544$261,887
71 ($1,394)$849$545$261,342
72 ($1,394)$847$547$260,794
Year 7 - 73 ($1,394)$845$549$260,245
74 ($1,394)$844$551$259,695
75 ($1,394)$842$553$259,142
76 ($1,394)$840$554$258,588
77 ($1,394)$838$556$258,031
78 ($1,394)$836$558$257,473
79 ($1,394)$835$560$256,914
80 ($1,394)$833$562$256,352
81 ($1,394)$831$563$255,789
82 ($1,394)$829$565$255,223
83 ($1,394)$827$567$254,656
84 ($1,394)$826$569$254,087
Year 8 - 85 ($1,394)$824$571$253,517
86 ($1,394)$822$573$252,944
87 ($1,394)$820$574$252,369
88 ($1,394)$818$576$251,793
89 ($1,394)$816$578$251,215
90 ($1,394)$814$580$250,635
91 ($1,394)$812$582$250,053
92 ($1,394)$811$584$249,469
93 ($1,394)$809$586$248,883
94 ($1,394)$807$588$248,296
95 ($1,394)$805$590$247,706
96 ($1,394)$803$591$247,115
Year 9 - 97 ($1,394)$801$593$246,521
98 ($1,394)$799$595$245,926
99 ($1,394)$797$597$245,329
100 ($1,394)$795$599$244,730
101 ($1,394)$793$601$244,128
102 ($1,394)$791$603$243,525
103 ($1,394)$789$605$242,920
104 ($1,394)$787$607$242,313
105 ($1,394)$785$609$241,704
106 ($1,394)$784$611$241,093
107 ($1,394)$782$613$240,481
108 ($1,394)$780$615$239,866
Year 10 - 109 ($1,394)$778$617$239,249
110 ($1,394)$776$619$238,630
111 ($1,394)$774$621$238,009
112 ($1,394)$772$623$237,386
113 ($1,394)$770$625$236,761
114 ($1,394)$768$627$236,134
115 ($1,394)$765$629$235,505
116 ($1,394)$763$631$234,874
117 ($1,394)$761$633$234,241
118 ($1,394)$759$635$233,606
119 ($1,394)$757$637$232,969
120 ($1,394)$755$639$232,330
Year 11 - 121 ($1,394)$753$641$231,688
122 ($1,394)$751$643$231,045
123 ($1,394)$749$645$230,400
124 ($1,394)$747$648$229,752
125 ($1,394)$745$650$229,102
126 ($1,394)$743$652$228,451
127 ($1,394)$741$654$227,797
128 ($1,394)$738$656$227,141
129 ($1,394)$736$658$226,483
130 ($1,394)$734$660$225,822
131 ($1,394)$732$662$225,160
132 ($1,394)$730$665$224,495
Year 12 - 133 ($1,394)$728$667$223,829
134 ($1,394)$726$669$223,160
135 ($1,394)$723$671$222,489
136 ($1,394)$721$673$221,816
137 ($1,394)$719$675$221,140
138 ($1,394)$717$678$220,463
139 ($1,394)$715$680$219,783
140 ($1,394)$712$682$219,101
141 ($1,394)$710$684$218,417
142 ($1,394)$708$686$217,730
143 ($1,394)$706$689$217,042
144 ($1,394)$704$691$216,351
Year 13 - 145 ($1,394)$701$693$215,658
146 ($1,394)$699$695$214,962
147 ($1,394)$697$698$214,265
148 ($1,394)$695$700$213,565
149 ($1,394)$692$702$212,863
150 ($1,394)$690$704$212,158
151 ($1,394)$688$707$211,452
152 ($1,394)$685$709$210,743
153 ($1,394)$683$711$210,031
154 ($1,394)$681$714$209,318
155 ($1,394)$679$716$208,602
156 ($1,394)$676$718$207,884
Year 14 - 157 ($1,394)$674$721$207,163
158 ($1,394)$672$723$206,440
159 ($1,394)$669$725$205,715
160 ($1,394)$667$728$204,987
161 ($1,394)$665$730$204,257
162 ($1,394)$662$732$203,525
163 ($1,394)$660$735$202,790
164 ($1,394)$657$737$202,053
165 ($1,394)$655$739$201,314
166 ($1,394)$653$742$200,572
167 ($1,394)$650$744$199,828
168 ($1,394)$648$747$199,081
Year 15 - 169 ($1,394)$645$749$198,332
170 ($1,394)$643$752$197,580
171 ($1,394)$640$754$196,827
172 ($1,394)$638$756$196,070
173 ($1,394)$636$759$195,311
174 ($1,394)$633$761$194,550
175 ($1,394)$631$764$193,786
176 ($1,394)$628$766$193,020
177 ($1,394)$626$769$192,251
178 ($1,394)$623$771$191,480
179 ($1,394)$621$774$190,706
180 ($1,394)$618$776$189,930
Year 16 - 181 ($1,394)$616$779$189,151
182 ($1,394)$613$781$188,370
183 ($1,394)$611$784$187,586
184 ($1,394)$608$786$186,800
185 ($1,394)$606$789$186,011
186 ($1,394)$603$791$185,219
187 ($1,394)$600$794$184,425
188 ($1,394)$598$797$183,629
189 ($1,394)$595$799$182,830
190 ($1,394)$593$802$182,028
191 ($1,394)$590$804$181,224
192 ($1,394)$587$807$180,417
Year 17 - 193 ($1,394)$585$810$179,607
194 ($1,394)$582$812$178,795
195 ($1,394)$580$815$177,980
196 ($1,394)$577$817$177,162
197 ($1,394)$574$820$176,342
198 ($1,394)$572$823$175,519
199 ($1,394)$569$825$174,694
200 ($1,394)$566$828$173,866
201 ($1,394)$564$831$173,035
202 ($1,394)$561$834$172,201
203 ($1,394)$558$836$171,365
204 ($1,394)$556$839$170,526
Year 18 - 205 ($1,394)$553$842$169,685
206 ($1,394)$550$844$168,840
207 ($1,394)$547$847$167,993
208 ($1,394)$545$850$167,143
209 ($1,394)$542$853$166,291
210 ($1,394)$539$855$165,435
211 ($1,394)$536$858$164,577
212 ($1,394)$534$861$163,716
213 ($1,394)$531$864$162,852
214 ($1,394)$528$867$161,986
215 ($1,394)$525$869$161,117
216 ($1,394)$522$872$160,244
Year 19 - 217 ($1,394)$519$875$159,369
218 ($1,394)$517$878$158,492
219 ($1,394)$514$881$157,611
220 ($1,394)$511$884$156,727
221 ($1,394)$508$886$155,841
222 ($1,394)$505$889$154,952
223 ($1,394)$502$892$154,060
224 ($1,394)$499$895$153,165
225 ($1,394)$497$898$152,267
226 ($1,394)$494$901$151,366
227 ($1,394)$491$904$150,462
228 ($1,394)$488$907$149,555
Year 20 - 229 ($1,394)$485$910$148,646
230 ($1,394)$482$913$147,733
231 ($1,394)$479$916$146,818
232 ($1,394)$476$919$145,899
233 ($1,394)$473$921$144,978
234 ($1,394)$470$924$144,053
235 ($1,394)$467$927$143,126
236 ($1,394)$464$930$142,195
237 ($1,394)$461$933$141,262
238 ($1,394)$458$937$140,325
239 ($1,394)$455$940$139,386
240 ($1,394)$452$943$138,443
Year 21 - 241 ($1,394)$449$946$137,497
242 ($1,394)$446$949$136,549
243 ($1,394)$443$952$135,597
244 ($1,394)$440$955$134,642
245 ($1,394)$436$958$133,684
246 ($1,394)$433$961$132,723
247 ($1,394)$430$964$131,759
248 ($1,394)$427$967$130,791
249 ($1,394)$424$970$129,821
250 ($1,394)$421$974$128,847
251 ($1,394)$418$977$127,871
252 ($1,394)$415$980$126,891
Year 22 - 253 ($1,394)$411$983$125,908
254 ($1,394)$408$986$124,921
255 ($1,394)$405$989$123,932
256 ($1,394)$402$993$122,939
257 ($1,394)$399$996$121,943
258 ($1,394)$395$999$120,944
259 ($1,394)$392$1,002$119,942
260 ($1,394)$389$1,006$118,936
261 ($1,394)$386$1,009$117,927
262 ($1,394)$382$1,012$116,915
263 ($1,394)$379$1,015$115,900
264 ($1,394)$376$1,019$114,881
Year 23 - 265 ($1,394)$372$1,022$113,859
266 ($1,394)$369$1,025$112,833
267 ($1,394)$366$1,029$111,805
268 ($1,394)$362$1,032$110,773
269 ($1,394)$359$1,035$109,737
270 ($1,394)$356$1,039$108,699
271 ($1,394)$352$1,042$107,657
272 ($1,394)$349$1,045$106,611
273 ($1,394)$346$1,049$105,562
274 ($1,394)$342$1,052$104,510
275 ($1,394)$339$1,056$103,454
276 ($1,394)$335$1,059$102,395
Year 24 - 277 ($1,394)$332$1,063$101,333
278 ($1,394)$328$1,066$100,267
279 ($1,394)$325$1,069$99,197
280 ($1,394)$322$1,073$98,125
281 ($1,394)$318$1,076$97,048
282 ($1,394)$315$1,080$95,968
283 ($1,394)$311$1,083$94,885
284 ($1,394)$308$1,087$93,798
285 ($1,394)$304$1,090$92,708
286 ($1,394)$301$1,094$91,614
287 ($1,394)$297$1,097$90,516
288 ($1,394)$293$1,101$89,415
Year 25 - 289 ($1,394)$290$1,105$88,311
290 ($1,394)$286$1,108$87,203
291 ($1,394)$283$1,112$86,091
292 ($1,394)$279$1,115$84,975
293 ($1,394)$275$1,119$83,856
294 ($1,394)$272$1,123$82,734
295 ($1,394)$268$1,126$81,608
296 ($1,394)$265$1,130$80,478
297 ($1,394)$261$1,134$79,344
298 ($1,394)$257$1,137$78,207
299 ($1,394)$254$1,141$77,066
300 ($1,394)$250$1,145$75,921
Year 26 - 301 ($1,394)$246$1,148$74,773
302 ($1,394)$242$1,152$73,621
303 ($1,394)$239$1,156$72,465
304 ($1,394)$235$1,160$71,306
305 ($1,394)$231$1,163$70,142
306 ($1,394)$227$1,167$68,975
307 ($1,394)$224$1,171$67,804
308 ($1,394)$220$1,175$66,630
309 ($1,394)$216$1,178$65,451
310 ($1,394)$212$1,182$64,269
311 ($1,394)$208$1,186$63,083
312 ($1,394)$204$1,190$61,893
Year 27 - 313 ($1,394)$201$1,194$60,699
314 ($1,394)$197$1,198$59,502
315 ($1,394)$193$1,202$58,300
316 ($1,394)$189$1,205$57,095
317 ($1,394)$185$1,209$55,885
318 ($1,394)$181$1,213$54,672
319 ($1,394)$177$1,217$53,455
320 ($1,394)$173$1,221$52,234
321 ($1,394)$169$1,225$51,008
322 ($1,394)$165$1,229$49,779
323 ($1,394)$161$1,233$48,546
324 ($1,394)$157$1,237$47,309
Year 28 - 325 ($1,394)$153$1,241$46,068
326 ($1,394)$149$1,245$44,823
327 ($1,394)$145$1,249$43,574
328 ($1,394)$141$1,253$42,321
329 ($1,394)$137$1,257$41,063
330 ($1,394)$133$1,261$39,802
331 ($1,394)$129$1,265$38,537
332 ($1,394)$125$1,270$37,267
333 ($1,394)$121$1,274$35,994
334 ($1,394)$117$1,278$34,716
335 ($1,394)$113$1,282$33,434
336 ($1,394)$108$1,286$32,148
Year 29 - 337 ($1,394)$104$1,290$30,858
338 ($1,394)$100$1,294$29,563
339 ($1,394)$96$1,299$28,265
340 ($1,394)$92$1,303$26,962
341 ($1,394)$87$1,307$25,655
342 ($1,394)$83$1,311$24,343
343 ($1,394)$79$1,316$23,028
344 ($1,394)$75$1,320$21,708
345 ($1,394)$70$1,324$20,384
346 ($1,394)$66$1,328$19,056
347 ($1,394)$62$1,333$17,723
348 ($1,394)$57$1,337$16,386
Year 30 - 349 ($1,394)$53$1,341$15,045
350 ($1,394)$49$1,346$13,699
351 ($1,394)$44$1,350$12,349
352 ($1,394)$40$1,354$10,995
353 ($1,394)$36$1,359$9,636
354 ($1,394)$31$1,363$8,273
355 ($1,394)$27$1,368$6,905
356 ($1,394)$22$1,372$5,533
357 ($1,394)$18$1,377$4,156
358 ($1,394)$13$1,381$2,775
359 ($1,394)$9$1,385$1,390
360 ($1,394)$5$1,390$0
TOTALS$205,999$296,000$501,999

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.