« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($74,800) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,434 360 $216,898 $516,098

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $374,000
Down Payment $74,800$299,200
Year 1 - 1 ($1,434)$1,005$429$298,771
2 ($1,434)$1,003$430$298,341
3 ($1,434)$1,002$432$297,909
4 ($1,434)$1,000$433$297,476
5 ($1,434)$999$435$297,042
6 ($1,434)$998$436$296,606
7 ($1,434)$996$438$296,168
8 ($1,434)$995$439$295,729
9 ($1,434)$993$440$295,289
10 ($1,434)$992$442$294,847
11 ($1,434)$990$443$294,403
12 ($1,434)$989$445$293,958
Year 2 - 13 ($1,434)$987$446$293,512
14 ($1,434)$986$448$293,064
15 ($1,434)$984$449$292,615
16 ($1,434)$983$451$292,164
17 ($1,434)$981$452$291,711
18 ($1,434)$980$454$291,257
19 ($1,434)$978$455$290,802
20 ($1,434)$977$457$290,345
21 ($1,434)$975$459$289,886
22 ($1,434)$974$460$289,426
23 ($1,434)$972$462$288,965
24 ($1,434)$970$463$288,502
Year 3 - 25 ($1,434)$969$465$288,037
26 ($1,434)$967$466$287,571
27 ($1,434)$966$468$287,103
28 ($1,434)$964$469$286,633
29 ($1,434)$963$471$286,162
30 ($1,434)$961$473$285,690
31 ($1,434)$959$474$285,216
32 ($1,434)$958$476$284,740
33 ($1,434)$956$477$284,262
34 ($1,434)$955$479$283,783
35 ($1,434)$953$481$283,303
36 ($1,434)$951$482$282,821
Year 4 - 37 ($1,434)$950$484$282,337
38 ($1,434)$948$485$281,852
39 ($1,434)$947$487$281,364
40 ($1,434)$945$489$280,876
41 ($1,434)$943$490$280,385
42 ($1,434)$942$492$279,893
43 ($1,434)$940$494$279,400
44 ($1,434)$938$495$278,905
45 ($1,434)$937$497$278,408
46 ($1,434)$935$499$277,909
47 ($1,434)$933$500$277,409
48 ($1,434)$932$502$276,907
Year 5 - 49 ($1,434)$930$504$276,403
50 ($1,434)$928$505$275,898
51 ($1,434)$927$507$275,391
52 ($1,434)$925$509$274,882
53 ($1,434)$923$510$274,371
54 ($1,434)$921$512$273,859
55 ($1,434)$920$514$273,345
56 ($1,434)$918$516$272,830
57 ($1,434)$916$517$272,312
58 ($1,434)$915$519$271,793
59 ($1,434)$913$521$271,272
60 ($1,434)$911$523$270,750
Year 6 - 61 ($1,434)$909$524$270,226
62 ($1,434)$908$526$269,699
63 ($1,434)$906$528$269,172
64 ($1,434)$904$530$268,642
65 ($1,434)$902$531$268,111
66 ($1,434)$900$533$267,577
67 ($1,434)$899$535$267,042
68 ($1,434)$897$537$266,506
69 ($1,434)$895$539$265,967
70 ($1,434)$893$540$265,427
71 ($1,434)$891$542$264,884
72 ($1,434)$890$544$264,340
Year 7 - 73 ($1,434)$888$546$263,794
74 ($1,434)$886$548$263,247
75 ($1,434)$884$550$262,697
76 ($1,434)$882$551$262,146
77 ($1,434)$880$553$261,593
78 ($1,434)$879$555$261,037
79 ($1,434)$877$557$260,481
80 ($1,434)$875$559$259,922
81 ($1,434)$873$561$259,361
82 ($1,434)$871$563$258,798
83 ($1,434)$869$564$258,234
84 ($1,434)$867$566$257,668
Year 8 - 85 ($1,434)$865$568$257,099
86 ($1,434)$863$570$256,529
87 ($1,434)$862$572$255,957
88 ($1,434)$860$574$255,383
89 ($1,434)$858$576$254,807
90 ($1,434)$856$578$254,229
91 ($1,434)$854$580$253,649
92 ($1,434)$852$582$253,068
93 ($1,434)$850$584$252,484
94 ($1,434)$848$586$251,898
95 ($1,434)$846$588$251,311
96 ($1,434)$844$590$250,721
Year 9 - 97 ($1,434)$842$592$250,129
98 ($1,434)$840$594$249,536
99 ($1,434)$838$596$248,940
100 ($1,434)$836$598$248,343
101 ($1,434)$834$600$247,743
102 ($1,434)$832$602$247,141
103 ($1,434)$830$604$246,538
104 ($1,434)$828$606$245,932
105 ($1,434)$826$608$245,324
106 ($1,434)$824$610$244,715
107 ($1,434)$822$612$244,103
108 ($1,434)$820$614$243,489
Year 10 - 109 ($1,434)$818$616$242,873
110 ($1,434)$816$618$242,255
111 ($1,434)$814$620$241,635
112 ($1,434)$811$622$241,013
113 ($1,434)$809$624$240,389
114 ($1,434)$807$626$239,763
115 ($1,434)$805$628$239,134
116 ($1,434)$803$631$238,504
117 ($1,434)$801$633$237,871
118 ($1,434)$799$635$237,236
119 ($1,434)$797$637$236,599
120 ($1,434)$795$639$235,960
Year 11 - 121 ($1,434)$792$641$235,319
122 ($1,434)$790$643$234,676
123 ($1,434)$788$645$234,030
124 ($1,434)$786$648$233,383
125 ($1,434)$784$650$232,733
126 ($1,434)$782$652$232,081
127 ($1,434)$779$654$231,427
128 ($1,434)$777$656$230,770
129 ($1,434)$775$659$230,112
130 ($1,434)$773$661$229,451
131 ($1,434)$771$663$228,788
132 ($1,434)$768$665$228,123
Year 12 - 133 ($1,434)$766$667$227,455
134 ($1,434)$764$670$226,785
135 ($1,434)$762$672$226,113
136 ($1,434)$759$674$225,439
137 ($1,434)$757$677$224,763
138 ($1,434)$755$679$224,084
139 ($1,434)$753$681$223,403
140 ($1,434)$750$683$222,719
141 ($1,434)$748$686$222,034
142 ($1,434)$746$688$221,346
143 ($1,434)$743$690$220,656
144 ($1,434)$741$693$219,963
Year 13 - 145 ($1,434)$739$695$219,268
146 ($1,434)$736$697$218,571
147 ($1,434)$734$700$217,871
148 ($1,434)$732$702$217,169
149 ($1,434)$729$704$216,465
150 ($1,434)$727$707$215,758
151 ($1,434)$725$709$215,049
152 ($1,434)$722$711$214,338
153 ($1,434)$720$714$213,624
154 ($1,434)$717$716$212,908
155 ($1,434)$715$719$212,189
156 ($1,434)$713$721$211,468
Year 14 - 157 ($1,434)$710$723$210,745
158 ($1,434)$708$726$210,019
159 ($1,434)$705$728$209,291
160 ($1,434)$703$731$208,560
161 ($1,434)$700$733$207,827
162 ($1,434)$698$736$207,091
163 ($1,434)$695$738$206,353
164 ($1,434)$693$741$205,613
165 ($1,434)$691$743$204,870
166 ($1,434)$688$746$204,124
167 ($1,434)$686$748$203,376
168 ($1,434)$683$751$202,625
Year 15 - 169 ($1,434)$680$753$201,872
170 ($1,434)$678$756$201,116
171 ($1,434)$675$758$200,358
172 ($1,434)$673$761$199,598
173 ($1,434)$670$763$198,834
174 ($1,434)$668$766$198,068
175 ($1,434)$665$768$197,300
176 ($1,434)$663$771$196,529
177 ($1,434)$660$774$195,755
178 ($1,434)$657$776$194,979
179 ($1,434)$655$779$194,200
180 ($1,434)$652$781$193,419
Year 16 - 181 ($1,434)$650$784$192,635
182 ($1,434)$647$787$191,848
183 ($1,434)$644$789$191,059
184 ($1,434)$642$792$190,267
185 ($1,434)$639$795$189,472
186 ($1,434)$636$797$188,675
187 ($1,434)$634$800$187,875
188 ($1,434)$631$803$187,072
189 ($1,434)$628$805$186,267
190 ($1,434)$626$808$185,459
191 ($1,434)$623$811$184,648
192 ($1,434)$620$813$183,835
Year 17 - 193 ($1,434)$617$816$183,018
194 ($1,434)$615$819$182,200
195 ($1,434)$612$822$181,378
196 ($1,434)$609$824$180,553
197 ($1,434)$606$827$179,726
198 ($1,434)$604$830$178,896
199 ($1,434)$601$833$178,063
200 ($1,434)$598$836$177,228
201 ($1,434)$595$838$176,389
202 ($1,434)$592$841$175,548
203 ($1,434)$590$844$174,704
204 ($1,434)$587$847$173,857
Year 18 - 205 ($1,434)$584$850$173,007
206 ($1,434)$581$853$172,155
207 ($1,434)$578$855$171,299
208 ($1,434)$575$858$170,441
209 ($1,434)$572$861$169,580
210 ($1,434)$570$864$168,716
211 ($1,434)$567$867$167,849
212 ($1,434)$564$870$166,979
213 ($1,434)$561$873$166,106
214 ($1,434)$558$876$165,230
215 ($1,434)$555$879$164,351
216 ($1,434)$552$882$163,470
Year 19 - 217 ($1,434)$549$885$162,585
218 ($1,434)$546$888$161,698
219 ($1,434)$543$891$160,807
220 ($1,434)$540$894$159,913
221 ($1,434)$537$897$159,017
222 ($1,434)$534$900$158,117
223 ($1,434)$531$903$157,215
224 ($1,434)$528$906$156,309
225 ($1,434)$525$909$155,400
226 ($1,434)$522$912$154,489
227 ($1,434)$519$915$153,574
228 ($1,434)$516$918$152,656
Year 20 - 229 ($1,434)$513$921$151,735
230 ($1,434)$510$924$150,811
231 ($1,434)$506$927$149,884
232 ($1,434)$503$930$148,954
233 ($1,434)$500$933$148,020
234 ($1,434)$497$937$147,084
235 ($1,434)$494$940$146,144
236 ($1,434)$491$943$145,201
237 ($1,434)$488$946$144,255
238 ($1,434)$484$949$143,306
239 ($1,434)$481$952$142,354
240 ($1,434)$478$956$141,398
Year 21 - 241 ($1,434)$475$959$140,440
242 ($1,434)$472$962$139,478
243 ($1,434)$468$965$138,512
244 ($1,434)$465$968$137,544
245 ($1,434)$462$972$136,572
246 ($1,434)$459$975$135,597
247 ($1,434)$455$978$134,619
248 ($1,434)$452$982$133,638
249 ($1,434)$449$985$132,653
250 ($1,434)$445$988$131,665
251 ($1,434)$442$991$130,673
252 ($1,434)$439$995$129,679
Year 22 - 253 ($1,434)$436$998$128,680
254 ($1,434)$432$1,001$127,679
255 ($1,434)$429$1,005$126,674
256 ($1,434)$425$1,008$125,666
257 ($1,434)$422$1,012$124,654
258 ($1,434)$419$1,015$123,639
259 ($1,434)$415$1,018$122,621
260 ($1,434)$412$1,022$121,599
261 ($1,434)$408$1,025$120,574
262 ($1,434)$405$1,029$119,545
263 ($1,434)$401$1,032$118,513
264 ($1,434)$398$1,036$117,478
Year 23 - 265 ($1,434)$395$1,039$116,438
266 ($1,434)$391$1,043$115,396
267 ($1,434)$388$1,046$114,350
268 ($1,434)$384$1,050$113,300
269 ($1,434)$381$1,053$112,247
270 ($1,434)$377$1,057$111,191
271 ($1,434)$373$1,060$110,130
272 ($1,434)$370$1,064$109,067
273 ($1,434)$366$1,067$107,999
274 ($1,434)$363$1,071$106,928
275 ($1,434)$359$1,075$105,854
276 ($1,434)$355$1,078$104,776
Year 24 - 277 ($1,434)$352$1,082$103,694
278 ($1,434)$348$1,085$102,609
279 ($1,434)$345$1,089$101,520
280 ($1,434)$341$1,093$100,427
281 ($1,434)$337$1,096$99,331
282 ($1,434)$334$1,100$98,231
283 ($1,434)$330$1,104$97,127
284 ($1,434)$326$1,107$96,019
285 ($1,434)$322$1,111$94,908
286 ($1,434)$319$1,115$93,793
287 ($1,434)$315$1,119$92,675
288 ($1,434)$311$1,122$91,552
Year 25 - 289 ($1,434)$307$1,126$90,426
290 ($1,434)$304$1,130$89,296
291 ($1,434)$300$1,134$88,163
292 ($1,434)$296$1,138$87,025
293 ($1,434)$292$1,141$85,884
294 ($1,434)$288$1,145$84,739
295 ($1,434)$285$1,149$83,590
296 ($1,434)$281$1,153$82,437
297 ($1,434)$277$1,157$81,280
298 ($1,434)$273$1,161$80,119
299 ($1,434)$269$1,165$78,955
300 ($1,434)$265$1,168$77,786
Year 26 - 301 ($1,434)$261$1,172$76,614
302 ($1,434)$257$1,176$75,438
303 ($1,434)$253$1,180$74,257
304 ($1,434)$249$1,184$73,073
305 ($1,434)$245$1,188$71,885
306 ($1,434)$241$1,192$70,693
307 ($1,434)$237$1,196$69,497
308 ($1,434)$233$1,200$68,296
309 ($1,434)$229$1,204$67,092
310 ($1,434)$225$1,208$65,884
311 ($1,434)$221$1,212$64,671
312 ($1,434)$217$1,216$63,455
Year 27 - 313 ($1,434)$213$1,221$62,235
314 ($1,434)$209$1,225$61,010
315 ($1,434)$205$1,229$59,781
316 ($1,434)$201$1,233$58,548
317 ($1,434)$197$1,237$57,311
318 ($1,434)$192$1,241$56,070
319 ($1,434)$188$1,245$54,825
320 ($1,434)$184$1,249$53,575
321 ($1,434)$180$1,254$52,322
322 ($1,434)$176$1,258$51,064
323 ($1,434)$171$1,262$49,802
324 ($1,434)$167$1,266$48,535
Year 28 - 325 ($1,434)$163$1,271$47,265
326 ($1,434)$159$1,275$45,990
327 ($1,434)$154$1,279$44,711
328 ($1,434)$150$1,283$43,427
329 ($1,434)$146$1,288$42,140
330 ($1,434)$142$1,292$40,847
331 ($1,434)$137$1,296$39,551
332 ($1,434)$133$1,301$38,250
333 ($1,434)$128$1,305$36,945
334 ($1,434)$124$1,310$35,636
335 ($1,434)$120$1,314$34,322
336 ($1,434)$115$1,318$33,003
Year 29 - 337 ($1,434)$111$1,323$31,681
338 ($1,434)$106$1,327$30,353
339 ($1,434)$102$1,332$29,022
340 ($1,434)$97$1,336$27,685
341 ($1,434)$93$1,341$26,345
342 ($1,434)$88$1,345$25,000
343 ($1,434)$84$1,350$23,650
344 ($1,434)$79$1,354$22,296
345 ($1,434)$75$1,359$20,937
346 ($1,434)$70$1,363$19,574
347 ($1,434)$66$1,368$18,206
348 ($1,434)$61$1,372$16,834
Year 30 - 349 ($1,434)$57$1,377$15,456
350 ($1,434)$52$1,382$14,075
351 ($1,434)$47$1,386$12,688
352 ($1,434)$43$1,391$11,297
353 ($1,434)$38$1,396$9,902
354 ($1,434)$33$1,400$8,501
355 ($1,434)$29$1,405$7,096
356 ($1,434)$24$1,410$5,687
357 ($1,434)$19$1,415$4,272
358 ($1,434)$14$1,419$2,853
359 ($1,434)$10$1,424$1,429
360 ($1,434)$5$1,429$0
TOTALS$216,898$299,200$516,098

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.