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

Mortgage Parameters


Less than 20% ($74,000) 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
$1,417 360 $213,963 $509,963

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $370,000
Down Payment $74,000$296,000
Year 1 - 1 ($1,417)$992$425$295,575
2 ($1,417)$990$426$295,149
3 ($1,417)$989$428$294,721
4 ($1,417)$987$429$294,292
5 ($1,417)$986$431$293,861
6 ($1,417)$984$432$293,429
7 ($1,417)$983$434$292,995
8 ($1,417)$982$435$292,560
9 ($1,417)$980$436$292,124
10 ($1,417)$979$438$291,686
11 ($1,417)$977$439$291,246
12 ($1,417)$976$441$290,805
Year 2 - 13 ($1,417)$974$442$290,363
14 ($1,417)$973$444$289,919
15 ($1,417)$971$445$289,474
16 ($1,417)$970$447$289,027
17 ($1,417)$968$448$288,579
18 ($1,417)$967$450$288,129
19 ($1,417)$965$451$287,678
20 ($1,417)$964$453$287,225
21 ($1,417)$962$454$286,770
22 ($1,417)$961$456$286,314
23 ($1,417)$959$457$285,857
24 ($1,417)$958$459$285,398
Year 3 - 25 ($1,417)$956$460$284,938
26 ($1,417)$955$462$284,476
27 ($1,417)$953$464$284,012
28 ($1,417)$951$465$283,547
29 ($1,417)$950$467$283,080
30 ($1,417)$948$468$282,612
31 ($1,417)$947$470$282,142
32 ($1,417)$945$471$281,671
33 ($1,417)$944$473$281,198
34 ($1,417)$942$475$280,723
35 ($1,417)$940$476$280,247
36 ($1,417)$939$478$279,769
Year 4 - 37 ($1,417)$937$479$279,290
38 ($1,417)$936$481$278,809
39 ($1,417)$934$483$278,327
40 ($1,417)$932$484$277,842
41 ($1,417)$931$486$277,357
42 ($1,417)$929$487$276,869
43 ($1,417)$928$489$276,380
44 ($1,417)$926$491$275,889
45 ($1,417)$924$492$275,397
46 ($1,417)$923$494$274,903
47 ($1,417)$921$496$274,407
48 ($1,417)$919$497$273,910
Year 5 - 49 ($1,417)$918$499$273,411
50 ($1,417)$916$501$272,911
51 ($1,417)$914$502$272,408
52 ($1,417)$913$504$271,904
53 ($1,417)$911$506$271,399
54 ($1,417)$909$507$270,891
55 ($1,417)$907$509$270,382
56 ($1,417)$906$511$269,871
57 ($1,417)$904$512$269,359
58 ($1,417)$902$514$268,845
59 ($1,417)$901$516$268,329
60 ($1,417)$899$518$267,811
Year 6 - 61 ($1,417)$897$519$267,292
62 ($1,417)$895$521$266,770
63 ($1,417)$894$523$266,248
64 ($1,417)$892$525$265,723
65 ($1,417)$890$526$265,197
66 ($1,417)$888$528$264,668
67 ($1,417)$887$530$264,138
68 ($1,417)$885$532$263,607
69 ($1,417)$883$533$263,073
70 ($1,417)$881$535$262,538
71 ($1,417)$880$537$262,001
72 ($1,417)$878$539$261,462
Year 7 - 73 ($1,417)$876$541$260,921
74 ($1,417)$874$542$260,379
75 ($1,417)$872$544$259,835
76 ($1,417)$870$546$259,289
77 ($1,417)$869$548$258,741
78 ($1,417)$867$550$258,191
79 ($1,417)$865$552$257,639
80 ($1,417)$863$553$257,086
81 ($1,417)$861$555$256,530
82 ($1,417)$859$557$255,973
83 ($1,417)$858$559$255,414
84 ($1,417)$856$561$254,853
Year 8 - 85 ($1,417)$854$563$254,290
86 ($1,417)$852$565$253,726
87 ($1,417)$850$567$253,159
88 ($1,417)$848$568$252,591
89 ($1,417)$846$570$252,020
90 ($1,417)$844$572$251,448
91 ($1,417)$842$574$250,874
92 ($1,417)$840$576$250,298
93 ($1,417)$838$578$249,720
94 ($1,417)$837$580$249,140
95 ($1,417)$835$582$248,558
96 ($1,417)$833$584$247,974
Year 9 - 97 ($1,417)$831$586$247,388
98 ($1,417)$829$588$246,800
99 ($1,417)$827$590$246,210
100 ($1,417)$825$592$245,619
101 ($1,417)$823$594$245,025
102 ($1,417)$821$596$244,429
103 ($1,417)$819$598$243,831
104 ($1,417)$817$600$243,232
105 ($1,417)$815$602$242,630
106 ($1,417)$813$604$242,026
107 ($1,417)$811$606$241,420
108 ($1,417)$809$608$240,813
Year 10 - 109 ($1,417)$807$610$240,203
110 ($1,417)$805$612$239,591
111 ($1,417)$803$614$238,977
112 ($1,417)$801$616$238,361
113 ($1,417)$799$618$237,743
114 ($1,417)$796$620$237,123
115 ($1,417)$794$622$236,500
116 ($1,417)$792$624$235,876
117 ($1,417)$790$626$235,250
118 ($1,417)$788$628$234,621
119 ($1,417)$786$631$233,991
120 ($1,417)$784$633$233,358
Year 11 - 121 ($1,417)$782$635$232,723
122 ($1,417)$780$637$232,086
123 ($1,417)$777$639$231,447
124 ($1,417)$775$641$230,806
125 ($1,417)$773$643$230,163
126 ($1,417)$771$646$229,517
127 ($1,417)$769$648$228,869
128 ($1,417)$767$650$228,220
129 ($1,417)$765$652$227,568
130 ($1,417)$762$654$226,913
131 ($1,417)$760$656$226,257
132 ($1,417)$758$659$225,598
Year 12 - 133 ($1,417)$756$661$224,938
134 ($1,417)$754$663$224,274
135 ($1,417)$751$665$223,609
136 ($1,417)$749$667$222,942
137 ($1,417)$747$670$222,272
138 ($1,417)$745$672$221,600
139 ($1,417)$742$674$220,926
140 ($1,417)$740$676$220,249
141 ($1,417)$738$679$219,571
142 ($1,417)$736$681$218,890
143 ($1,417)$733$683$218,206
144 ($1,417)$731$686$217,521
Year 13 - 145 ($1,417)$729$688$216,833
146 ($1,417)$726$690$216,143
147 ($1,417)$724$692$215,450
148 ($1,417)$722$695$214,756
149 ($1,417)$719$697$214,058
150 ($1,417)$717$699$213,359
151 ($1,417)$715$702$212,657
152 ($1,417)$712$704$211,953
153 ($1,417)$710$707$211,246
154 ($1,417)$708$709$210,538
155 ($1,417)$705$711$209,826
156 ($1,417)$703$714$209,113
Year 14 - 157 ($1,417)$701$716$208,397
158 ($1,417)$698$718$207,678
159 ($1,417)$696$721$206,957
160 ($1,417)$693$723$206,234
161 ($1,417)$691$726$205,508
162 ($1,417)$688$728$204,780
163 ($1,417)$686$731$204,050
164 ($1,417)$684$733$203,317
165 ($1,417)$681$735$202,581
166 ($1,417)$679$738$201,843
167 ($1,417)$676$740$201,103
168 ($1,417)$674$743$200,360
Year 15 - 169 ($1,417)$671$745$199,615
170 ($1,417)$669$748$198,867
171 ($1,417)$666$750$198,117
172 ($1,417)$664$753$197,364
173 ($1,417)$661$755$196,608
174 ($1,417)$659$758$195,850
175 ($1,417)$656$760$195,090
176 ($1,417)$654$763$194,327
177 ($1,417)$651$766$193,561
178 ($1,417)$648$768$192,793
179 ($1,417)$646$771$192,022
180 ($1,417)$643$773$191,249
Year 16 - 181 ($1,417)$641$776$190,473
182 ($1,417)$638$778$189,695
183 ($1,417)$635$781$188,914
184 ($1,417)$633$784$188,130
185 ($1,417)$630$786$187,344
186 ($1,417)$628$789$186,555
187 ($1,417)$625$792$185,763
188 ($1,417)$622$794$184,969
189 ($1,417)$620$797$184,172
190 ($1,417)$617$800$183,372
191 ($1,417)$614$802$182,570
192 ($1,417)$612$805$181,765
Year 17 - 193 ($1,417)$609$808$180,957
194 ($1,417)$606$810$180,147
195 ($1,417)$603$813$179,334
196 ($1,417)$601$816$178,518
197 ($1,417)$598$819$177,700
198 ($1,417)$595$821$176,878
199 ($1,417)$593$824$176,054
200 ($1,417)$590$827$175,228
201 ($1,417)$587$830$174,398
202 ($1,417)$584$832$173,566
203 ($1,417)$581$835$172,731
204 ($1,417)$579$838$171,893
Year 18 - 205 ($1,417)$576$841$171,052
206 ($1,417)$573$844$170,208
207 ($1,417)$570$846$169,362
208 ($1,417)$567$849$168,513
209 ($1,417)$565$852$167,661
210 ($1,417)$562$855$166,806
211 ($1,417)$559$858$165,948
212 ($1,417)$556$861$165,088
213 ($1,417)$553$864$164,224
214 ($1,417)$550$866$163,358
215 ($1,417)$547$869$162,488
216 ($1,417)$544$872$161,616
Year 19 - 217 ($1,417)$541$875$160,741
218 ($1,417)$538$878$159,863
219 ($1,417)$536$881$158,982
220 ($1,417)$533$884$158,098
221 ($1,417)$530$887$157,211
222 ($1,417)$527$890$156,321
223 ($1,417)$524$893$155,428
224 ($1,417)$521$896$154,532
225 ($1,417)$518$899$153,633
226 ($1,417)$515$902$152,731
227 ($1,417)$512$905$151,827
228 ($1,417)$509$908$150,919
Year 20 - 229 ($1,417)$506$911$150,008
230 ($1,417)$503$914$149,094
231 ($1,417)$499$917$148,176
232 ($1,417)$496$920$147,256
233 ($1,417)$493$923$146,333
234 ($1,417)$490$926$145,407
235 ($1,417)$487$929$144,477
236 ($1,417)$484$933$143,545
237 ($1,417)$481$936$142,609
238 ($1,417)$478$939$141,670
239 ($1,417)$475$942$140,728
240 ($1,417)$471$945$139,783
Year 21 - 241 ($1,417)$468$948$138,835
242 ($1,417)$465$951$137,883
243 ($1,417)$462$955$136,929
244 ($1,417)$459$958$135,971
245 ($1,417)$456$961$135,010
246 ($1,417)$452$964$134,045
247 ($1,417)$449$968$133,078
248 ($1,417)$446$971$132,107
249 ($1,417)$443$974$131,133
250 ($1,417)$439$977$130,156
251 ($1,417)$436$981$129,175
252 ($1,417)$433$984$128,192
Year 22 - 253 ($1,417)$429$987$127,204
254 ($1,417)$426$990$126,214
255 ($1,417)$423$994$125,220
256 ($1,417)$419$997$124,223
257 ($1,417)$416$1,000$123,223
258 ($1,417)$413$1,004$122,219
259 ($1,417)$409$1,007$121,212
260 ($1,417)$406$1,011$120,201
261 ($1,417)$403$1,014$119,187
262 ($1,417)$399$1,017$118,170
263 ($1,417)$396$1,021$117,149
264 ($1,417)$392$1,024$116,125
Year 23 - 265 ($1,417)$389$1,028$115,098
266 ($1,417)$386$1,031$114,067
267 ($1,417)$382$1,034$113,032
268 ($1,417)$379$1,038$111,994
269 ($1,417)$375$1,041$110,953
270 ($1,417)$372$1,045$109,908
271 ($1,417)$368$1,048$108,860
272 ($1,417)$365$1,052$107,808
273 ($1,417)$361$1,055$106,753
274 ($1,417)$358$1,059$105,694
275 ($1,417)$354$1,062$104,631
276 ($1,417)$351$1,066$103,565
Year 24 - 277 ($1,417)$347$1,070$102,495
278 ($1,417)$343$1,073$101,422
279 ($1,417)$340$1,077$100,345
280 ($1,417)$336$1,080$99,265
281 ($1,417)$333$1,084$98,181
282 ($1,417)$329$1,088$97,093
283 ($1,417)$325$1,091$96,002
284 ($1,417)$322$1,095$94,907
285 ($1,417)$318$1,099$93,808
286 ($1,417)$314$1,102$92,706
287 ($1,417)$311$1,106$91,600
288 ($1,417)$307$1,110$90,490
Year 25 - 289 ($1,417)$303$1,113$89,377
290 ($1,417)$299$1,117$88,260
291 ($1,417)$296$1,121$87,139
292 ($1,417)$292$1,125$86,014
293 ($1,417)$288$1,128$84,886
294 ($1,417)$284$1,132$83,754
295 ($1,417)$281$1,136$82,618
296 ($1,417)$277$1,140$81,478
297 ($1,417)$273$1,144$80,334
298 ($1,417)$269$1,147$79,187
299 ($1,417)$265$1,151$78,036
300 ($1,417)$261$1,155$76,880
Year 26 - 301 ($1,417)$258$1,159$75,721
302 ($1,417)$254$1,163$74,559
303 ($1,417)$250$1,167$73,392
304 ($1,417)$246$1,171$72,221
305 ($1,417)$242$1,175$71,046
306 ($1,417)$238$1,179$69,868
307 ($1,417)$234$1,183$68,685
308 ($1,417)$230$1,186$67,499
309 ($1,417)$226$1,190$66,308
310 ($1,417)$222$1,194$65,114
311 ($1,417)$218$1,198$63,916
312 ($1,417)$214$1,202$62,713
Year 27 - 313 ($1,417)$210$1,206$61,507
314 ($1,417)$206$1,211$60,296
315 ($1,417)$202$1,215$59,082
316 ($1,417)$198$1,219$57,863
317 ($1,417)$194$1,223$56,640
318 ($1,417)$190$1,227$55,413
319 ($1,417)$186$1,231$54,182
320 ($1,417)$182$1,235$52,947
321 ($1,417)$177$1,239$51,708
322 ($1,417)$173$1,243$50,465
323 ($1,417)$169$1,248$49,217
324 ($1,417)$165$1,252$47,966
Year 28 - 325 ($1,417)$161$1,256$46,710
326 ($1,417)$156$1,260$45,450
327 ($1,417)$152$1,264$44,185
328 ($1,417)$148$1,269$42,917
329 ($1,417)$144$1,273$41,644
330 ($1,417)$140$1,277$40,367
331 ($1,417)$135$1,281$39,086
332 ($1,417)$131$1,286$37,800
333 ($1,417)$127$1,290$36,510
334 ($1,417)$122$1,294$35,216
335 ($1,417)$118$1,299$33,917
336 ($1,417)$114$1,303$32,614
Year 29 - 337 ($1,417)$109$1,307$31,307
338 ($1,417)$105$1,312$29,995
339 ($1,417)$100$1,316$28,679
340 ($1,417)$96$1,320$27,359
341 ($1,417)$92$1,325$26,034
342 ($1,417)$87$1,329$24,704
343 ($1,417)$83$1,334$23,371
344 ($1,417)$78$1,338$22,032
345 ($1,417)$74$1,343$20,690
346 ($1,417)$69$1,347$19,342
347 ($1,417)$65$1,352$17,991
348 ($1,417)$60$1,356$16,634
Year 30 - 349 ($1,417)$56$1,361$15,273
350 ($1,417)$51$1,365$13,908
351 ($1,417)$47$1,370$12,538
352 ($1,417)$42$1,375$11,164
353 ($1,417)$37$1,379$9,784
354 ($1,417)$33$1,384$8,401
355 ($1,417)$28$1,388$7,012
356 ($1,417)$23$1,393$5,619
357 ($1,417)$19$1,398$4,221
358 ($1,417)$14$1,402$2,819
359 ($1,417)$9$1,407$1,412
360 ($1,417)$5$1,412$0
TOTALS$213,963$296,000$509,963

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.