« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,408 360 $210,892 $506,892

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $370,000
Down Payment $74,000$296,000
Year 1 - 1 ($1,408)$979$429$295,571
2 ($1,408)$978$430$295,141
3 ($1,408)$976$432$294,709
4 ($1,408)$975$433$294,276
5 ($1,408)$974$434$293,842
6 ($1,408)$972$436$293,406
7 ($1,408)$971$437$292,969
8 ($1,408)$969$439$292,530
9 ($1,408)$968$440$292,090
10 ($1,408)$966$442$291,648
11 ($1,408)$965$443$291,205
12 ($1,408)$963$445$290,760
Year 2 - 13 ($1,408)$962$446$290,314
14 ($1,408)$960$448$289,866
15 ($1,408)$959$449$289,417
16 ($1,408)$957$451$288,967
17 ($1,408)$956$452$288,515
18 ($1,408)$955$454$288,061
19 ($1,408)$953$455$287,606
20 ($1,408)$951$457$287,150
21 ($1,408)$950$458$286,692
22 ($1,408)$948$460$286,232
23 ($1,408)$947$461$285,771
24 ($1,408)$945$463$285,308
Year 3 - 25 ($1,408)$944$464$284,844
26 ($1,408)$942$466$284,379
27 ($1,408)$941$467$283,911
28 ($1,408)$939$469$283,443
29 ($1,408)$938$470$282,972
30 ($1,408)$936$472$282,500
31 ($1,408)$935$473$282,027
32 ($1,408)$933$475$281,552
33 ($1,408)$931$477$281,075
34 ($1,408)$930$478$280,597
35 ($1,408)$928$480$280,118
36 ($1,408)$927$481$279,636
Year 4 - 37 ($1,408)$925$483$279,153
38 ($1,408)$924$485$278,669
39 ($1,408)$922$486$278,183
40 ($1,408)$920$488$277,695
41 ($1,408)$919$489$277,206
42 ($1,408)$917$491$276,715
43 ($1,408)$915$493$276,222
44 ($1,408)$914$494$275,728
45 ($1,408)$912$496$275,232
46 ($1,408)$911$497$274,735
47 ($1,408)$909$499$274,236
48 ($1,408)$907$501$273,735
Year 5 - 49 ($1,408)$906$502$273,232
50 ($1,408)$904$504$272,728
51 ($1,408)$902$506$272,223
52 ($1,408)$901$507$271,715
53 ($1,408)$899$509$271,206
54 ($1,408)$897$511$270,695
55 ($1,408)$896$512$270,183
56 ($1,408)$894$514$269,669
57 ($1,408)$892$516$269,153
58 ($1,408)$890$518$268,635
59 ($1,408)$889$519$268,116
60 ($1,408)$887$521$267,595
Year 6 - 61 ($1,408)$885$523$267,072
62 ($1,408)$884$524$266,547
63 ($1,408)$882$526$266,021
64 ($1,408)$880$528$265,493
65 ($1,408)$878$530$264,964
66 ($1,408)$877$531$264,432
67 ($1,408)$875$533$263,899
68 ($1,408)$873$535$263,364
69 ($1,408)$871$537$262,827
70 ($1,408)$870$539$262,289
71 ($1,408)$868$540$261,748
72 ($1,408)$866$542$261,206
Year 7 - 73 ($1,408)$864$544$260,663
74 ($1,408)$862$546$260,117
75 ($1,408)$861$547$259,569
76 ($1,408)$859$549$259,020
77 ($1,408)$857$551$258,469
78 ($1,408)$855$553$257,916
79 ($1,408)$853$555$257,361
80 ($1,408)$851$557$256,805
81 ($1,408)$850$558$256,246
82 ($1,408)$848$560$255,686
83 ($1,408)$846$562$255,124
84 ($1,408)$844$564$254,560
Year 8 - 85 ($1,408)$842$566$253,994
86 ($1,408)$840$568$253,426
87 ($1,408)$838$570$252,857
88 ($1,408)$837$572$252,285
89 ($1,408)$835$573$251,712
90 ($1,408)$833$575$251,136
91 ($1,408)$831$577$250,559
92 ($1,408)$829$579$249,980
93 ($1,408)$827$581$249,399
94 ($1,408)$825$583$248,816
95 ($1,408)$823$585$248,231
96 ($1,408)$821$587$247,644
Year 9 - 97 ($1,408)$819$589$247,056
98 ($1,408)$817$591$246,465
99 ($1,408)$815$593$245,872
100 ($1,408)$813$595$245,278
101 ($1,408)$811$597$244,681
102 ($1,408)$809$599$244,083
103 ($1,408)$808$601$243,482
104 ($1,408)$806$603$242,880
105 ($1,408)$804$605$242,275
106 ($1,408)$802$607$241,669
107 ($1,408)$800$609$241,060
108 ($1,408)$798$611$240,450
Year 10 - 109 ($1,408)$795$613$239,837
110 ($1,408)$793$615$239,222
111 ($1,408)$791$617$238,606
112 ($1,408)$789$619$237,987
113 ($1,408)$787$621$237,367
114 ($1,408)$785$623$236,744
115 ($1,408)$783$625$236,119
116 ($1,408)$781$627$235,492
117 ($1,408)$779$629$234,863
118 ($1,408)$777$631$234,232
119 ($1,408)$775$633$233,599
120 ($1,408)$773$635$232,964
Year 11 - 121 ($1,408)$771$637$232,326
122 ($1,408)$769$639$231,687
123 ($1,408)$766$642$231,045
124 ($1,408)$764$644$230,402
125 ($1,408)$762$646$229,756
126 ($1,408)$760$648$229,108
127 ($1,408)$758$650$228,458
128 ($1,408)$756$652$227,806
129 ($1,408)$754$654$227,151
130 ($1,408)$751$657$226,495
131 ($1,408)$749$659$225,836
132 ($1,408)$747$661$225,175
Year 12 - 133 ($1,408)$745$663$224,512
134 ($1,408)$743$665$223,847
135 ($1,408)$741$667$223,179
136 ($1,408)$738$670$222,510
137 ($1,408)$736$672$221,838
138 ($1,408)$734$674$221,164
139 ($1,408)$732$676$220,487
140 ($1,408)$729$679$219,809
141 ($1,408)$727$681$219,128
142 ($1,408)$725$683$218,445
143 ($1,408)$723$685$217,760
144 ($1,408)$720$688$217,072
Year 13 - 145 ($1,408)$718$690$216,382
146 ($1,408)$716$692$215,690
147 ($1,408)$714$694$214,995
148 ($1,408)$711$697$214,299
149 ($1,408)$709$699$213,600
150 ($1,408)$707$701$212,898
151 ($1,408)$704$704$212,195
152 ($1,408)$702$706$211,489
153 ($1,408)$700$708$210,780
154 ($1,408)$697$711$210,069
155 ($1,408)$695$713$209,356
156 ($1,408)$693$715$208,641
Year 14 - 157 ($1,408)$690$718$207,923
158 ($1,408)$688$720$207,203
159 ($1,408)$685$723$206,481
160 ($1,408)$683$725$205,756
161 ($1,408)$681$727$205,028
162 ($1,408)$678$730$204,299
163 ($1,408)$676$732$203,566
164 ($1,408)$673$735$202,832
165 ($1,408)$671$737$202,095
166 ($1,408)$669$739$201,355
167 ($1,408)$666$742$200,613
168 ($1,408)$664$744$199,869
Year 15 - 169 ($1,408)$661$747$199,122
170 ($1,408)$659$749$198,373
171 ($1,408)$656$752$197,621
172 ($1,408)$654$754$196,867
173 ($1,408)$651$757$196,110
174 ($1,408)$649$759$195,351
175 ($1,408)$646$762$194,589
176 ($1,408)$644$764$193,825
177 ($1,408)$641$767$193,058
178 ($1,408)$639$769$192,289
179 ($1,408)$636$772$191,517
180 ($1,408)$634$774$190,743
Year 16 - 181 ($1,408)$631$777$189,966
182 ($1,408)$628$780$189,186
183 ($1,408)$626$782$188,404
184 ($1,408)$623$785$187,619
185 ($1,408)$621$787$186,832
186 ($1,408)$618$790$186,042
187 ($1,408)$615$793$185,249
188 ($1,408)$613$795$184,454
189 ($1,408)$610$798$183,656
190 ($1,408)$608$800$182,856
191 ($1,408)$605$803$182,053
192 ($1,408)$602$806$181,247
Year 17 - 193 ($1,408)$600$808$180,439
194 ($1,408)$597$811$179,628
195 ($1,408)$594$814$178,814
196 ($1,408)$592$816$177,997
197 ($1,408)$589$819$177,178
198 ($1,408)$586$822$176,356
199 ($1,408)$583$825$175,532
200 ($1,408)$581$827$174,705
201 ($1,408)$578$830$173,874
202 ($1,408)$575$833$173,042
203 ($1,408)$572$836$172,206
204 ($1,408)$570$838$171,368
Year 18 - 205 ($1,408)$567$841$170,527
206 ($1,408)$564$844$169,683
207 ($1,408)$561$847$168,836
208 ($1,408)$559$849$167,987
209 ($1,408)$556$852$167,134
210 ($1,408)$553$855$166,279
211 ($1,408)$550$858$165,421
212 ($1,408)$547$861$164,561
213 ($1,408)$544$864$163,697
214 ($1,408)$542$866$162,831
215 ($1,408)$539$869$161,961
216 ($1,408)$536$872$161,089
Year 19 - 217 ($1,408)$533$875$160,214
218 ($1,408)$530$878$159,336
219 ($1,408)$527$881$158,455
220 ($1,408)$524$884$157,571
221 ($1,408)$521$887$156,684
222 ($1,408)$518$890$155,795
223 ($1,408)$515$893$154,902
224 ($1,408)$512$896$154,007
225 ($1,408)$510$899$153,108
226 ($1,408)$507$902$152,207
227 ($1,408)$504$904$151,302
228 ($1,408)$501$907$150,395
Year 20 - 229 ($1,408)$498$910$149,484
230 ($1,408)$495$913$148,571
231 ($1,408)$492$917$147,654
232 ($1,408)$488$920$146,735
233 ($1,408)$485$923$145,812
234 ($1,408)$482$926$144,886
235 ($1,408)$479$929$143,958
236 ($1,408)$476$932$143,026
237 ($1,408)$473$935$142,091
238 ($1,408)$470$938$141,153
239 ($1,408)$467$941$140,212
240 ($1,408)$464$944$139,268
Year 21 - 241 ($1,408)$461$947$138,321
242 ($1,408)$458$950$137,370
243 ($1,408)$454$954$136,417
244 ($1,408)$451$957$135,460
245 ($1,408)$448$960$134,500
246 ($1,408)$445$963$133,537
247 ($1,408)$442$966$132,571
248 ($1,408)$439$969$131,601
249 ($1,408)$435$973$130,629
250 ($1,408)$432$976$129,653
251 ($1,408)$429$979$128,674
252 ($1,408)$426$982$127,691
Year 22 - 253 ($1,408)$422$986$126,706
254 ($1,408)$419$989$125,717
255 ($1,408)$416$992$124,725
256 ($1,408)$413$995$123,729
257 ($1,408)$409$999$122,731
258 ($1,408)$406$1,002$121,729
259 ($1,408)$403$1,005$120,723
260 ($1,408)$399$1,009$119,715
261 ($1,408)$396$1,012$118,703
262 ($1,408)$393$1,015$117,687
263 ($1,408)$389$1,019$116,669
264 ($1,408)$386$1,022$115,647
Year 23 - 265 ($1,408)$383$1,025$114,621
266 ($1,408)$379$1,029$113,592
267 ($1,408)$376$1,032$112,560
268 ($1,408)$372$1,036$111,524
269 ($1,408)$369$1,039$110,485
270 ($1,408)$366$1,043$109,443
271 ($1,408)$362$1,046$108,397
272 ($1,408)$359$1,049$107,347
273 ($1,408)$355$1,053$106,295
274 ($1,408)$352$1,056$105,238
275 ($1,408)$348$1,060$104,178
276 ($1,408)$345$1,063$103,115
Year 24 - 277 ($1,408)$341$1,067$102,048
278 ($1,408)$338$1,070$100,978
279 ($1,408)$334$1,074$99,904
280 ($1,408)$331$1,078$98,826
281 ($1,408)$327$1,081$97,745
282 ($1,408)$323$1,085$96,660
283 ($1,408)$320$1,088$95,572
284 ($1,408)$316$1,092$94,480
285 ($1,408)$313$1,095$93,385
286 ($1,408)$309$1,099$92,286
287 ($1,408)$305$1,103$91,183
288 ($1,408)$302$1,106$90,077
Year 25 - 289 ($1,408)$298$1,110$88,967
290 ($1,408)$294$1,114$87,853
291 ($1,408)$291$1,117$86,736
292 ($1,408)$287$1,121$85,614
293 ($1,408)$283$1,125$84,490
294 ($1,408)$280$1,129$83,361
295 ($1,408)$276$1,132$82,229
296 ($1,408)$272$1,136$81,093
297 ($1,408)$268$1,140$79,953
298 ($1,408)$265$1,144$78,810
299 ($1,408)$261$1,147$77,662
300 ($1,408)$257$1,151$76,511
Year 26 - 301 ($1,408)$253$1,155$75,356
302 ($1,408)$249$1,159$74,198
303 ($1,408)$245$1,163$73,035
304 ($1,408)$242$1,166$71,869
305 ($1,408)$238$1,170$70,698
306 ($1,408)$234$1,174$69,524
307 ($1,408)$230$1,178$68,346
308 ($1,408)$226$1,182$67,164
309 ($1,408)$222$1,186$65,978
310 ($1,408)$218$1,190$64,789
311 ($1,408)$214$1,194$63,595
312 ($1,408)$210$1,198$62,397
Year 27 - 313 ($1,408)$206$1,202$61,196
314 ($1,408)$202$1,206$59,990
315 ($1,408)$198$1,210$58,781
316 ($1,408)$194$1,214$57,567
317 ($1,408)$190$1,218$56,349
318 ($1,408)$186$1,222$55,128
319 ($1,408)$182$1,226$53,902
320 ($1,408)$178$1,230$52,672
321 ($1,408)$174$1,234$51,439
322 ($1,408)$170$1,238$50,201
323 ($1,408)$166$1,242$48,959
324 ($1,408)$162$1,246$47,713
Year 28 - 325 ($1,408)$158$1,250$46,463
326 ($1,408)$154$1,254$45,208
327 ($1,408)$150$1,258$43,950
328 ($1,408)$145$1,263$42,687
329 ($1,408)$141$1,267$41,420
330 ($1,408)$137$1,271$40,149
331 ($1,408)$133$1,275$38,874
332 ($1,408)$129$1,279$37,595
333 ($1,408)$124$1,284$36,311
334 ($1,408)$120$1,288$35,023
335 ($1,408)$116$1,292$33,731
336 ($1,408)$112$1,296$32,435
Year 29 - 337 ($1,408)$107$1,301$31,134
338 ($1,408)$103$1,305$29,829
339 ($1,408)$99$1,309$28,519
340 ($1,408)$94$1,314$27,206
341 ($1,408)$90$1,318$25,888
342 ($1,408)$86$1,322$24,565
343 ($1,408)$81$1,327$23,239
344 ($1,408)$77$1,331$21,907
345 ($1,408)$72$1,336$20,572
346 ($1,408)$68$1,340$19,232
347 ($1,408)$64$1,344$17,887
348 ($1,408)$59$1,349$16,539
Year 30 - 349 ($1,408)$55$1,353$15,185
350 ($1,408)$50$1,358$13,827
351 ($1,408)$46$1,362$12,465
352 ($1,408)$41$1,367$11,098
353 ($1,408)$37$1,371$9,727
354 ($1,408)$32$1,376$8,351
355 ($1,408)$28$1,380$6,971
356 ($1,408)$23$1,385$5,586
357 ($1,408)$18$1,390$4,196
358 ($1,408)$14$1,394$2,802
359 ($1,408)$9$1,399$1,403
360 ($1,408)$5$1,403$0
TOTALS$210,892$296,000$506,892

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.