« Back to all home prices

Mortgage Payment Schedule for a $374,000 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% ($74,800) 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
$1,410 360 $208,226 $507,426

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $374,000
Down Payment $74,800$299,200
Year 1 - 1 ($1,410)$970$440$298,760
2 ($1,410)$968$441$298,319
3 ($1,410)$967$442$297,877
4 ($1,410)$966$444$297,433
5 ($1,410)$964$445$296,988
6 ($1,410)$963$447$296,541
7 ($1,410)$961$448$296,093
8 ($1,410)$960$450$295,643
9 ($1,410)$958$451$295,192
10 ($1,410)$957$453$294,739
11 ($1,410)$955$454$294,285
12 ($1,410)$954$456$293,830
Year 2 - 13 ($1,410)$952$457$293,373
14 ($1,410)$951$459$292,914
15 ($1,410)$950$460$292,454
16 ($1,410)$948$461$291,993
17 ($1,410)$947$463$291,530
18 ($1,410)$945$464$291,065
19 ($1,410)$944$466$290,599
20 ($1,410)$942$467$290,132
21 ($1,410)$941$469$289,663
22 ($1,410)$939$471$289,192
23 ($1,410)$937$472$288,720
24 ($1,410)$936$474$288,247
Year 3 - 25 ($1,410)$934$475$287,771
26 ($1,410)$933$477$287,295
27 ($1,410)$931$478$286,817
28 ($1,410)$930$480$286,337
29 ($1,410)$928$481$285,855
30 ($1,410)$927$483$285,373
31 ($1,410)$925$484$284,888
32 ($1,410)$924$486$284,402
33 ($1,410)$922$488$283,915
34 ($1,410)$920$489$283,425
35 ($1,410)$919$491$282,935
36 ($1,410)$917$492$282,442
Year 4 - 37 ($1,410)$916$494$281,948
38 ($1,410)$914$496$281,453
39 ($1,410)$912$497$280,956
40 ($1,410)$911$499$280,457
41 ($1,410)$909$500$279,957
42 ($1,410)$908$502$279,455
43 ($1,410)$906$504$278,951
44 ($1,410)$904$505$278,446
45 ($1,410)$903$507$277,939
46 ($1,410)$901$509$277,430
47 ($1,410)$899$510$276,920
48 ($1,410)$898$512$276,408
Year 5 - 49 ($1,410)$896$513$275,895
50 ($1,410)$894$515$275,380
51 ($1,410)$893$517$274,863
52 ($1,410)$891$519$274,344
53 ($1,410)$889$520$273,824
54 ($1,410)$888$522$273,302
55 ($1,410)$886$524$272,779
56 ($1,410)$884$525$272,253
57 ($1,410)$883$527$271,726
58 ($1,410)$881$529$271,198
59 ($1,410)$879$530$270,667
60 ($1,410)$877$532$270,135
Year 6 - 61 ($1,410)$876$534$269,601
62 ($1,410)$874$536$269,066
63 ($1,410)$872$537$268,529
64 ($1,410)$870$539$267,990
65 ($1,410)$869$541$267,449
66 ($1,410)$867$543$266,906
67 ($1,410)$865$544$266,362
68 ($1,410)$863$546$265,816
69 ($1,410)$862$548$265,268
70 ($1,410)$860$550$264,718
71 ($1,410)$858$551$264,167
72 ($1,410)$856$553$263,614
Year 7 - 73 ($1,410)$855$555$263,059
74 ($1,410)$853$557$262,502
75 ($1,410)$851$559$261,944
76 ($1,410)$849$560$261,383
77 ($1,410)$847$562$260,821
78 ($1,410)$845$564$260,257
79 ($1,410)$844$566$259,691
80 ($1,410)$842$568$259,123
81 ($1,410)$840$570$258,554
82 ($1,410)$838$571$257,983
83 ($1,410)$836$573$257,409
84 ($1,410)$834$575$256,834
Year 8 - 85 ($1,410)$833$577$256,257
86 ($1,410)$831$579$255,678
87 ($1,410)$829$581$255,098
88 ($1,410)$827$583$254,515
89 ($1,410)$825$584$253,931
90 ($1,410)$823$586$253,344
91 ($1,410)$821$588$252,756
92 ($1,410)$819$590$252,166
93 ($1,410)$817$592$251,574
94 ($1,410)$816$594$250,980
95 ($1,410)$814$596$250,384
96 ($1,410)$812$598$249,786
Year 9 - 97 ($1,410)$810$600$249,186
98 ($1,410)$808$602$248,585
99 ($1,410)$806$604$247,981
100 ($1,410)$804$606$247,375
101 ($1,410)$802$608$246,768
102 ($1,410)$800$610$246,158
103 ($1,410)$798$612$245,546
104 ($1,410)$796$614$244,933
105 ($1,410)$794$616$244,317
106 ($1,410)$792$618$243,700
107 ($1,410)$790$620$243,080
108 ($1,410)$788$622$242,459
Year 10 - 109 ($1,410)$786$624$241,835
110 ($1,410)$784$626$241,210
111 ($1,410)$782$628$240,582
112 ($1,410)$780$630$239,952
113 ($1,410)$778$632$239,321
114 ($1,410)$776$634$238,687
115 ($1,410)$774$636$238,051
116 ($1,410)$772$638$237,413
117 ($1,410)$770$640$236,774
118 ($1,410)$768$642$236,132
119 ($1,410)$765$644$235,488
120 ($1,410)$763$646$234,841
Year 11 - 121 ($1,410)$761$648$234,193
122 ($1,410)$759$650$233,543
123 ($1,410)$757$652$232,890
124 ($1,410)$755$655$232,236
125 ($1,410)$753$657$231,579
126 ($1,410)$751$659$230,920
127 ($1,410)$749$661$230,259
128 ($1,410)$746$663$229,596
129 ($1,410)$744$665$228,931
130 ($1,410)$742$667$228,264
131 ($1,410)$740$670$227,594
132 ($1,410)$738$672$226,922
Year 12 - 133 ($1,410)$736$674$226,248
134 ($1,410)$733$676$225,572
135 ($1,410)$731$678$224,894
136 ($1,410)$729$680$224,214
137 ($1,410)$727$683$223,531
138 ($1,410)$725$685$222,846
139 ($1,410)$722$687$222,159
140 ($1,410)$720$689$221,469
141 ($1,410)$718$692$220,778
142 ($1,410)$716$694$220,084
143 ($1,410)$713$696$219,388
144 ($1,410)$711$698$218,690
Year 13 - 145 ($1,410)$709$701$217,989
146 ($1,410)$707$703$217,286
147 ($1,410)$704$705$216,581
148 ($1,410)$702$707$215,874
149 ($1,410)$700$710$215,164
150 ($1,410)$697$712$214,452
151 ($1,410)$695$714$213,738
152 ($1,410)$693$717$213,021
153 ($1,410)$691$719$212,302
154 ($1,410)$688$721$211,581
155 ($1,410)$686$724$210,857
156 ($1,410)$684$726$210,131
Year 14 - 157 ($1,410)$681$728$209,403
158 ($1,410)$679$731$208,672
159 ($1,410)$676$733$207,939
160 ($1,410)$674$735$207,203
161 ($1,410)$672$738$206,466
162 ($1,410)$669$740$205,725
163 ($1,410)$667$743$204,983
164 ($1,410)$664$745$204,238
165 ($1,410)$662$747$203,490
166 ($1,410)$660$750$202,740
167 ($1,410)$657$752$201,988
168 ($1,410)$655$755$201,233
Year 15 - 169 ($1,410)$652$757$200,476
170 ($1,410)$650$760$199,716
171 ($1,410)$647$762$198,954
172 ($1,410)$645$765$198,190
173 ($1,410)$642$767$197,423
174 ($1,410)$640$770$196,653
175 ($1,410)$637$772$195,881
176 ($1,410)$635$775$195,107
177 ($1,410)$632$777$194,330
178 ($1,410)$630$780$193,550
179 ($1,410)$627$782$192,768
180 ($1,410)$625$785$191,983
Year 16 - 181 ($1,410)$622$787$191,196
182 ($1,410)$620$790$190,406
183 ($1,410)$617$792$189,614
184 ($1,410)$615$795$188,819
185 ($1,410)$612$797$188,022
186 ($1,410)$610$800$187,222
187 ($1,410)$607$803$186,419
188 ($1,410)$604$805$185,614
189 ($1,410)$602$808$184,806
190 ($1,410)$599$810$183,996
191 ($1,410)$596$813$183,183
192 ($1,410)$594$816$182,367
Year 17 - 193 ($1,410)$591$818$181,549
194 ($1,410)$589$821$180,728
195 ($1,410)$586$824$179,904
196 ($1,410)$583$826$179,078
197 ($1,410)$581$829$178,249
198 ($1,410)$578$832$177,417
199 ($1,410)$575$834$176,583
200 ($1,410)$572$837$175,745
201 ($1,410)$570$840$174,906
202 ($1,410)$567$843$174,063
203 ($1,410)$564$845$173,218
204 ($1,410)$562$848$172,370
Year 18 - 205 ($1,410)$559$851$171,519
206 ($1,410)$556$854$170,666
207 ($1,410)$553$856$169,809
208 ($1,410)$550$859$168,950
209 ($1,410)$548$862$168,088
210 ($1,410)$545$865$167,224
211 ($1,410)$542$867$166,356
212 ($1,410)$539$870$165,486
213 ($1,410)$536$873$164,613
214 ($1,410)$534$876$163,737
215 ($1,410)$531$879$162,858
216 ($1,410)$528$882$161,977
Year 19 - 217 ($1,410)$525$884$161,092
218 ($1,410)$522$887$160,205
219 ($1,410)$519$890$159,315
220 ($1,410)$516$893$158,422
221 ($1,410)$514$896$157,526
222 ($1,410)$511$899$156,627
223 ($1,410)$508$902$155,725
224 ($1,410)$505$905$154,820
225 ($1,410)$502$908$153,913
226 ($1,410)$499$911$153,002
227 ($1,410)$496$914$152,089
228 ($1,410)$493$916$151,172
Year 20 - 229 ($1,410)$490$919$150,253
230 ($1,410)$487$922$149,330
231 ($1,410)$484$925$148,405
232 ($1,410)$481$928$147,476
233 ($1,410)$478$931$146,545
234 ($1,410)$475$934$145,611
235 ($1,410)$472$937$144,673
236 ($1,410)$469$941$143,732
237 ($1,410)$466$944$142,789
238 ($1,410)$463$947$141,842
239 ($1,410)$460$950$140,893
240 ($1,410)$457$953$139,940
Year 21 - 241 ($1,410)$454$956$138,984
242 ($1,410)$451$959$138,025
243 ($1,410)$447$962$137,063
244 ($1,410)$444$965$136,098
245 ($1,410)$441$968$135,129
246 ($1,410)$438$971$134,158
247 ($1,410)$435$975$133,183
248 ($1,410)$432$978$132,205
249 ($1,410)$429$981$131,224
250 ($1,410)$425$984$130,240
251 ($1,410)$422$987$129,253
252 ($1,410)$419$991$128,262
Year 22 - 253 ($1,410)$416$994$127,269
254 ($1,410)$413$997$126,272
255 ($1,410)$409$1,000$125,272
256 ($1,410)$406$1,003$124,268
257 ($1,410)$403$1,007$123,261
258 ($1,410)$400$1,010$122,252
259 ($1,410)$396$1,013$121,238
260 ($1,410)$393$1,017$120,222
261 ($1,410)$390$1,020$119,202
262 ($1,410)$386$1,023$118,179
263 ($1,410)$383$1,026$117,152
264 ($1,410)$380$1,030$116,123
Year 23 - 265 ($1,410)$376$1,033$115,090
266 ($1,410)$373$1,036$114,053
267 ($1,410)$370$1,040$113,013
268 ($1,410)$366$1,043$111,970
269 ($1,410)$363$1,047$110,924
270 ($1,410)$360$1,050$109,874
271 ($1,410)$356$1,053$108,820
272 ($1,410)$353$1,057$107,764
273 ($1,410)$349$1,060$106,703
274 ($1,410)$346$1,064$105,640
275 ($1,410)$342$1,067$104,573
276 ($1,410)$339$1,071$103,502
Year 24 - 277 ($1,410)$336$1,074$102,428
278 ($1,410)$332$1,077$101,351
279 ($1,410)$329$1,081$100,270
280 ($1,410)$325$1,084$99,185
281 ($1,410)$322$1,088$98,097
282 ($1,410)$318$1,092$97,006
283 ($1,410)$314$1,095$95,911
284 ($1,410)$311$1,099$94,812
285 ($1,410)$307$1,102$93,710
286 ($1,410)$304$1,106$92,604
287 ($1,410)$300$1,109$91,495
288 ($1,410)$297$1,113$90,382
Year 25 - 289 ($1,410)$293$1,117$89,265
290 ($1,410)$289$1,120$88,145
291 ($1,410)$286$1,124$87,022
292 ($1,410)$282$1,127$85,894
293 ($1,410)$278$1,131$84,763
294 ($1,410)$275$1,135$83,628
295 ($1,410)$271$1,138$82,490
296 ($1,410)$267$1,142$81,348
297 ($1,410)$264$1,146$80,202
298 ($1,410)$260$1,150$79,052
299 ($1,410)$256$1,153$77,899
300 ($1,410)$253$1,157$76,742
Year 26 - 301 ($1,410)$249$1,161$75,581
302 ($1,410)$245$1,165$74,417
303 ($1,410)$241$1,168$73,249
304 ($1,410)$237$1,172$72,077
305 ($1,410)$234$1,176$70,901
306 ($1,410)$230$1,180$69,721
307 ($1,410)$226$1,184$68,538
308 ($1,410)$222$1,187$67,350
309 ($1,410)$218$1,191$66,159
310 ($1,410)$214$1,195$64,964
311 ($1,410)$211$1,199$63,765
312 ($1,410)$207$1,203$62,562
Year 27 - 313 ($1,410)$203$1,207$61,355
314 ($1,410)$199$1,211$60,145
315 ($1,410)$195$1,215$58,930
316 ($1,410)$191$1,218$57,712
317 ($1,410)$187$1,222$56,489
318 ($1,410)$183$1,226$55,263
319 ($1,410)$179$1,230$54,033
320 ($1,410)$175$1,234$52,798
321 ($1,410)$171$1,238$51,560
322 ($1,410)$167$1,242$50,318
323 ($1,410)$163$1,246$49,071
324 ($1,410)$159$1,250$47,821
Year 28 - 325 ($1,410)$155$1,254$46,566
326 ($1,410)$151$1,259$45,308
327 ($1,410)$147$1,263$44,045
328 ($1,410)$143$1,267$42,778
329 ($1,410)$139$1,271$41,507
330 ($1,410)$135$1,275$40,232
331 ($1,410)$130$1,279$38,953
332 ($1,410)$126$1,283$37,670
333 ($1,410)$122$1,287$36,383
334 ($1,410)$118$1,292$35,091
335 ($1,410)$114$1,296$33,795
336 ($1,410)$110$1,300$32,495
Year 29 - 337 ($1,410)$105$1,304$31,191
338 ($1,410)$101$1,308$29,883
339 ($1,410)$97$1,313$28,570
340 ($1,410)$93$1,317$27,253
341 ($1,410)$88$1,321$25,932
342 ($1,410)$84$1,325$24,607
343 ($1,410)$80$1,330$23,277
344 ($1,410)$75$1,334$21,943
345 ($1,410)$71$1,338$20,604
346 ($1,410)$67$1,343$19,262
347 ($1,410)$62$1,347$17,915
348 ($1,410)$58$1,351$16,563
Year 30 - 349 ($1,410)$54$1,356$15,207
350 ($1,410)$49$1,360$13,847
351 ($1,410)$45$1,365$12,482
352 ($1,410)$40$1,369$11,113
353 ($1,410)$36$1,373$9,740
354 ($1,410)$32$1,378$8,362
355 ($1,410)$27$1,382$6,980
356 ($1,410)$23$1,387$5,593
357 ($1,410)$18$1,391$4,201
358 ($1,410)$14$1,396$2,805
359 ($1,410)$9$1,400$1,405
360 ($1,410)$5$1,405$0
TOTALS$208,226$299,200$507,426

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.