« Back to all home prices

Mortgage Payment Schedule for a $371,000 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% ($74,200) 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
$1,398 360 $206,556 $503,356

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $371,000
Down Payment $74,200$296,800
Year 1 - 1 ($1,398)$962$436$296,364
2 ($1,398)$961$437$295,926
3 ($1,398)$959$439$295,488
4 ($1,398)$958$440$295,047
5 ($1,398)$956$442$294,605
6 ($1,398)$955$443$294,162
7 ($1,398)$954$445$293,718
8 ($1,398)$952$446$293,271
9 ($1,398)$951$448$292,824
10 ($1,398)$949$449$292,375
11 ($1,398)$948$450$291,925
12 ($1,398)$946$452$291,473
Year 2 - 13 ($1,398)$945$453$291,019
14 ($1,398)$943$455$290,564
15 ($1,398)$942$456$290,108
16 ($1,398)$940$458$289,650
17 ($1,398)$939$459$289,191
18 ($1,398)$937$461$288,730
19 ($1,398)$936$462$288,268
20 ($1,398)$934$464$287,804
21 ($1,398)$933$465$287,339
22 ($1,398)$931$467$286,872
23 ($1,398)$930$468$286,404
24 ($1,398)$928$470$285,934
Year 3 - 25 ($1,398)$927$471$285,463
26 ($1,398)$925$473$284,990
27 ($1,398)$924$474$284,516
28 ($1,398)$922$476$284,040
29 ($1,398)$921$477$283,563
30 ($1,398)$919$479$283,084
31 ($1,398)$918$481$282,603
32 ($1,398)$916$482$282,121
33 ($1,398)$915$484$281,637
34 ($1,398)$913$485$281,152
35 ($1,398)$911$487$280,665
36 ($1,398)$910$488$280,177
Year 4 - 37 ($1,398)$908$490$279,687
38 ($1,398)$907$492$279,195
39 ($1,398)$905$493$278,702
40 ($1,398)$903$495$278,207
41 ($1,398)$902$496$277,711
42 ($1,398)$900$498$277,213
43 ($1,398)$899$500$276,713
44 ($1,398)$897$501$276,212
45 ($1,398)$895$503$275,709
46 ($1,398)$894$504$275,205
47 ($1,398)$892$506$274,699
48 ($1,398)$890$508$274,191
Year 5 - 49 ($1,398)$889$509$273,682
50 ($1,398)$887$511$273,171
51 ($1,398)$886$513$272,658
52 ($1,398)$884$514$272,144
53 ($1,398)$882$516$271,628
54 ($1,398)$881$518$271,110
55 ($1,398)$879$519$270,591
56 ($1,398)$877$521$270,070
57 ($1,398)$875$523$269,547
58 ($1,398)$874$524$269,022
59 ($1,398)$872$526$268,496
60 ($1,398)$870$528$267,968
Year 6 - 61 ($1,398)$869$530$267,439
62 ($1,398)$867$531$266,908
63 ($1,398)$865$533$266,375
64 ($1,398)$863$535$265,840
65 ($1,398)$862$536$265,303
66 ($1,398)$860$538$264,765
67 ($1,398)$858$540$264,225
68 ($1,398)$857$542$263,684
69 ($1,398)$855$543$263,140
70 ($1,398)$853$545$262,595
71 ($1,398)$851$547$262,048
72 ($1,398)$849$549$261,499
Year 7 - 73 ($1,398)$848$551$260,949
74 ($1,398)$846$552$260,397
75 ($1,398)$844$554$259,842
76 ($1,398)$842$556$259,287
77 ($1,398)$841$558$258,729
78 ($1,398)$839$559$258,169
79 ($1,398)$837$561$257,608
80 ($1,398)$835$563$257,045
81 ($1,398)$833$565$256,480
82 ($1,398)$831$567$255,913
83 ($1,398)$830$569$255,345
84 ($1,398)$828$570$254,774
Year 8 - 85 ($1,398)$826$572$254,202
86 ($1,398)$824$574$253,628
87 ($1,398)$822$576$253,052
88 ($1,398)$820$578$252,474
89 ($1,398)$818$580$251,894
90 ($1,398)$817$582$251,312
91 ($1,398)$815$584$250,729
92 ($1,398)$813$585$250,143
93 ($1,398)$811$587$249,556
94 ($1,398)$809$589$248,967
95 ($1,398)$807$591$248,376
96 ($1,398)$805$593$247,782
Year 9 - 97 ($1,398)$803$595$247,187
98 ($1,398)$801$597$246,591
99 ($1,398)$799$599$245,992
100 ($1,398)$797$601$245,391
101 ($1,398)$795$603$244,788
102 ($1,398)$794$605$244,184
103 ($1,398)$792$607$243,577
104 ($1,398)$790$609$242,968
105 ($1,398)$788$611$242,358
106 ($1,398)$786$613$241,745
107 ($1,398)$784$615$241,131
108 ($1,398)$782$617$240,514
Year 10 - 109 ($1,398)$780$619$239,895
110 ($1,398)$778$621$239,275
111 ($1,398)$776$623$238,652
112 ($1,398)$774$625$238,028
113 ($1,398)$772$627$237,401
114 ($1,398)$770$629$236,773
115 ($1,398)$768$631$236,142
116 ($1,398)$765$633$235,509
117 ($1,398)$763$635$234,874
118 ($1,398)$761$637$234,238
119 ($1,398)$759$639$233,599
120 ($1,398)$757$641$232,958
Year 11 - 121 ($1,398)$755$643$232,315
122 ($1,398)$753$645$231,669
123 ($1,398)$751$647$231,022
124 ($1,398)$749$649$230,373
125 ($1,398)$747$651$229,722
126 ($1,398)$745$654$229,068
127 ($1,398)$743$656$228,412
128 ($1,398)$740$658$227,755
129 ($1,398)$738$660$227,095
130 ($1,398)$736$662$226,433
131 ($1,398)$734$664$225,768
132 ($1,398)$732$666$225,102
Year 12 - 133 ($1,398)$730$669$224,434
134 ($1,398)$728$671$223,763
135 ($1,398)$725$673$223,090
136 ($1,398)$723$675$222,415
137 ($1,398)$721$677$221,738
138 ($1,398)$719$679$221,058
139 ($1,398)$717$682$220,377
140 ($1,398)$714$684$219,693
141 ($1,398)$712$686$219,007
142 ($1,398)$710$688$218,319
143 ($1,398)$708$690$217,628
144 ($1,398)$705$693$216,935
Year 13 - 145 ($1,398)$703$695$216,240
146 ($1,398)$701$697$215,543
147 ($1,398)$699$699$214,844
148 ($1,398)$696$702$214,142
149 ($1,398)$694$704$213,438
150 ($1,398)$692$706$212,732
151 ($1,398)$690$709$212,023
152 ($1,398)$687$711$211,312
153 ($1,398)$685$713$210,599
154 ($1,398)$683$716$209,883
155 ($1,398)$680$718$209,166
156 ($1,398)$678$720$208,445
Year 14 - 157 ($1,398)$676$723$207,723
158 ($1,398)$673$725$206,998
159 ($1,398)$671$727$206,271
160 ($1,398)$669$730$205,541
161 ($1,398)$666$732$204,809
162 ($1,398)$664$734$204,075
163 ($1,398)$662$737$203,338
164 ($1,398)$659$739$202,599
165 ($1,398)$657$741$201,858
166 ($1,398)$654$744$201,114
167 ($1,398)$652$746$200,368
168 ($1,398)$650$749$199,619
Year 15 - 169 ($1,398)$647$751$198,868
170 ($1,398)$645$754$198,114
171 ($1,398)$642$756$197,358
172 ($1,398)$640$758$196,600
173 ($1,398)$637$761$195,839
174 ($1,398)$635$763$195,076
175 ($1,398)$632$766$194,310
176 ($1,398)$630$768$193,542
177 ($1,398)$627$771$192,771
178 ($1,398)$625$773$191,997
179 ($1,398)$622$776$191,222
180 ($1,398)$620$778$190,443
Year 16 - 181 ($1,398)$617$781$189,662
182 ($1,398)$615$783$188,879
183 ($1,398)$612$786$188,093
184 ($1,398)$610$788$187,305
185 ($1,398)$607$791$186,514
186 ($1,398)$605$794$185,720
187 ($1,398)$602$796$184,924
188 ($1,398)$599$799$184,125
189 ($1,398)$597$801$183,324
190 ($1,398)$594$804$182,520
191 ($1,398)$592$807$181,713
192 ($1,398)$589$809$180,904
Year 17 - 193 ($1,398)$586$812$180,092
194 ($1,398)$584$814$179,278
195 ($1,398)$581$817$178,461
196 ($1,398)$579$820$177,641
197 ($1,398)$576$822$176,819
198 ($1,398)$573$825$175,994
199 ($1,398)$571$828$175,166
200 ($1,398)$568$830$174,336
201 ($1,398)$565$833$173,503
202 ($1,398)$562$836$172,667
203 ($1,398)$560$838$171,828
204 ($1,398)$557$841$170,987
Year 18 - 205 ($1,398)$554$844$170,143
206 ($1,398)$552$847$169,297
207 ($1,398)$549$849$168,447
208 ($1,398)$546$852$167,595
209 ($1,398)$543$855$166,740
210 ($1,398)$541$858$165,882
211 ($1,398)$538$860$165,022
212 ($1,398)$535$863$164,159
213 ($1,398)$532$866$163,293
214 ($1,398)$529$869$162,424
215 ($1,398)$527$872$161,552
216 ($1,398)$524$875$160,678
Year 19 - 217 ($1,398)$521$877$159,800
218 ($1,398)$518$880$158,920
219 ($1,398)$515$883$158,037
220 ($1,398)$512$886$157,151
221 ($1,398)$509$889$156,262
222 ($1,398)$507$892$155,371
223 ($1,398)$504$895$154,476
224 ($1,398)$501$897$153,579
225 ($1,398)$498$900$152,678
226 ($1,398)$495$903$151,775
227 ($1,398)$492$906$150,869
228 ($1,398)$489$909$149,960
Year 20 - 229 ($1,398)$486$912$149,048
230 ($1,398)$483$915$148,132
231 ($1,398)$480$918$147,214
232 ($1,398)$477$921$146,293
233 ($1,398)$474$924$145,369
234 ($1,398)$471$927$144,443
235 ($1,398)$468$930$143,513
236 ($1,398)$465$933$142,580
237 ($1,398)$462$936$141,644
238 ($1,398)$459$939$140,704
239 ($1,398)$456$942$139,762
240 ($1,398)$453$945$138,817
Year 21 - 241 ($1,398)$450$948$137,869
242 ($1,398)$447$951$136,918
243 ($1,398)$444$954$135,963
244 ($1,398)$441$957$135,006
245 ($1,398)$438$961$134,045
246 ($1,398)$435$964$133,082
247 ($1,398)$431$967$132,115
248 ($1,398)$428$970$131,145
249 ($1,398)$425$973$130,172
250 ($1,398)$422$976$129,196
251 ($1,398)$419$979$128,216
252 ($1,398)$416$983$127,234
Year 22 - 253 ($1,398)$412$986$126,248
254 ($1,398)$409$989$125,259
255 ($1,398)$406$992$124,267
256 ($1,398)$403$995$123,271
257 ($1,398)$400$999$122,273
258 ($1,398)$396$1,002$121,271
259 ($1,398)$393$1,005$120,266
260 ($1,398)$390$1,008$119,257
261 ($1,398)$387$1,012$118,246
262 ($1,398)$383$1,015$117,231
263 ($1,398)$380$1,018$116,213
264 ($1,398)$377$1,021$115,191
Year 23 - 265 ($1,398)$373$1,025$114,166
266 ($1,398)$370$1,028$113,138
267 ($1,398)$367$1,031$112,107
268 ($1,398)$363$1,035$111,072
269 ($1,398)$360$1,038$110,034
270 ($1,398)$357$1,042$108,992
271 ($1,398)$353$1,045$107,948
272 ($1,398)$350$1,048$106,899
273 ($1,398)$347$1,052$105,848
274 ($1,398)$343$1,055$104,792
275 ($1,398)$340$1,059$103,734
276 ($1,398)$336$1,062$102,672
Year 24 - 277 ($1,398)$333$1,065$101,607
278 ($1,398)$329$1,069$100,538
279 ($1,398)$326$1,072$99,466
280 ($1,398)$322$1,076$98,390
281 ($1,398)$319$1,079$97,310
282 ($1,398)$315$1,083$96,228
283 ($1,398)$312$1,086$95,141
284 ($1,398)$308$1,090$94,052
285 ($1,398)$305$1,093$92,958
286 ($1,398)$301$1,097$91,861
287 ($1,398)$298$1,100$90,761
288 ($1,398)$294$1,104$89,657
Year 25 - 289 ($1,398)$291$1,108$88,549
290 ($1,398)$287$1,111$87,438
291 ($1,398)$283$1,115$86,324
292 ($1,398)$280$1,118$85,205
293 ($1,398)$276$1,122$84,083
294 ($1,398)$273$1,126$82,957
295 ($1,398)$269$1,129$81,828
296 ($1,398)$265$1,133$80,695
297 ($1,398)$262$1,137$79,559
298 ($1,398)$258$1,140$78,418
299 ($1,398)$254$1,144$77,274
300 ($1,398)$250$1,148$76,127
Year 26 - 301 ($1,398)$247$1,151$74,975
302 ($1,398)$243$1,155$73,820
303 ($1,398)$239$1,159$72,661
304 ($1,398)$236$1,163$71,498
305 ($1,398)$232$1,166$70,332
306 ($1,398)$228$1,170$69,162
307 ($1,398)$224$1,174$67,988
308 ($1,398)$220$1,178$66,810
309 ($1,398)$217$1,182$65,628
310 ($1,398)$213$1,185$64,443
311 ($1,398)$209$1,189$63,254
312 ($1,398)$205$1,193$62,060
Year 27 - 313 ($1,398)$201$1,197$60,863
314 ($1,398)$197$1,201$59,662
315 ($1,398)$193$1,205$58,458
316 ($1,398)$190$1,209$57,249
317 ($1,398)$186$1,213$56,036
318 ($1,398)$182$1,217$54,820
319 ($1,398)$178$1,221$53,599
320 ($1,398)$174$1,224$52,375
321 ($1,398)$170$1,228$51,146
322 ($1,398)$166$1,232$49,914
323 ($1,398)$162$1,236$48,677
324 ($1,398)$158$1,240$47,437
Year 28 - 325 ($1,398)$154$1,244$46,193
326 ($1,398)$150$1,248$44,944
327 ($1,398)$146$1,253$43,692
328 ($1,398)$142$1,257$42,435
329 ($1,398)$138$1,261$41,174
330 ($1,398)$133$1,265$39,910
331 ($1,398)$129$1,269$38,641
332 ($1,398)$125$1,273$37,368
333 ($1,398)$121$1,277$36,091
334 ($1,398)$117$1,281$34,810
335 ($1,398)$113$1,285$33,524
336 ($1,398)$109$1,290$32,235
Year 29 - 337 ($1,398)$104$1,294$30,941
338 ($1,398)$100$1,298$29,643
339 ($1,398)$96$1,302$28,341
340 ($1,398)$92$1,306$27,035
341 ($1,398)$88$1,311$25,724
342 ($1,398)$83$1,315$24,409
343 ($1,398)$79$1,319$23,090
344 ($1,398)$75$1,323$21,767
345 ($1,398)$71$1,328$20,439
346 ($1,398)$66$1,332$19,107
347 ($1,398)$62$1,336$17,771
348 ($1,398)$58$1,341$16,430
Year 30 - 349 ($1,398)$53$1,345$15,085
350 ($1,398)$49$1,349$13,736
351 ($1,398)$45$1,354$12,382
352 ($1,398)$40$1,358$11,024
353 ($1,398)$36$1,362$9,662
354 ($1,398)$31$1,367$8,295
355 ($1,398)$27$1,371$6,924
356 ($1,398)$22$1,376$5,548
357 ($1,398)$18$1,380$4,168
358 ($1,398)$14$1,385$2,783
359 ($1,398)$9$1,389$1,394
360 ($1,398)$5$1,394$0
TOTALS$206,556$296,800$503,356

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.