« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,411 360 $208,843 $508,043

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $374,000
Down Payment $74,800$299,200
Year 1 - 1 ($1,411)$972$439$298,761
2 ($1,411)$971$440$298,321
3 ($1,411)$970$442$297,879
4 ($1,411)$968$443$297,436
5 ($1,411)$967$445$296,992
6 ($1,411)$965$446$296,546
7 ($1,411)$964$447$296,098
8 ($1,411)$962$449$295,649
9 ($1,411)$961$450$295,199
10 ($1,411)$959$452$294,747
11 ($1,411)$958$453$294,294
12 ($1,411)$956$455$293,839
Year 2 - 13 ($1,411)$955$456$293,383
14 ($1,411)$953$458$292,925
15 ($1,411)$952$459$292,466
16 ($1,411)$951$461$292,005
17 ($1,411)$949$462$291,543
18 ($1,411)$948$464$291,079
19 ($1,411)$946$465$290,614
20 ($1,411)$944$467$290,147
21 ($1,411)$943$468$289,679
22 ($1,411)$941$470$289,209
23 ($1,411)$940$471$288,738
24 ($1,411)$938$473$288,265
Year 3 - 25 ($1,411)$937$474$287,791
26 ($1,411)$935$476$287,315
27 ($1,411)$934$477$286,837
28 ($1,411)$932$479$286,358
29 ($1,411)$931$481$285,878
30 ($1,411)$929$482$285,395
31 ($1,411)$928$484$284,912
32 ($1,411)$926$485$284,426
33 ($1,411)$924$487$283,940
34 ($1,411)$923$488$283,451
35 ($1,411)$921$490$282,961
36 ($1,411)$920$492$282,470
Year 4 - 37 ($1,411)$918$493$281,976
38 ($1,411)$916$495$281,482
39 ($1,411)$915$496$280,985
40 ($1,411)$913$498$280,487
41 ($1,411)$912$500$279,987
42 ($1,411)$910$501$279,486
43 ($1,411)$908$503$278,983
44 ($1,411)$907$505$278,479
45 ($1,411)$905$506$277,973
46 ($1,411)$903$508$277,465
47 ($1,411)$902$509$276,955
48 ($1,411)$900$511$276,444
Year 5 - 49 ($1,411)$898$513$275,931
50 ($1,411)$897$514$275,417
51 ($1,411)$895$516$274,901
52 ($1,411)$893$518$274,383
53 ($1,411)$892$519$273,863
54 ($1,411)$890$521$273,342
55 ($1,411)$888$523$272,819
56 ($1,411)$887$525$272,295
57 ($1,411)$885$526$271,769
58 ($1,411)$883$528$271,241
59 ($1,411)$882$530$270,711
60 ($1,411)$880$531$270,180
Year 6 - 61 ($1,411)$878$533$269,646
62 ($1,411)$876$535$269,111
63 ($1,411)$875$537$268,575
64 ($1,411)$873$538$268,037
65 ($1,411)$871$540$267,496
66 ($1,411)$869$542$266,955
67 ($1,411)$868$544$266,411
68 ($1,411)$866$545$265,865
69 ($1,411)$864$547$265,318
70 ($1,411)$862$549$264,769
71 ($1,411)$861$551$264,219
72 ($1,411)$859$553$263,666
Year 7 - 73 ($1,411)$857$554$263,112
74 ($1,411)$855$556$262,556
75 ($1,411)$853$558$261,998
76 ($1,411)$851$560$261,438
77 ($1,411)$850$562$260,876
78 ($1,411)$848$563$260,313
79 ($1,411)$846$565$259,748
80 ($1,411)$844$567$259,181
81 ($1,411)$842$569$258,612
82 ($1,411)$840$571$258,041
83 ($1,411)$839$573$257,469
84 ($1,411)$837$574$256,894
Year 8 - 85 ($1,411)$835$576$256,318
86 ($1,411)$833$578$255,740
87 ($1,411)$831$580$255,160
88 ($1,411)$829$582$254,578
89 ($1,411)$827$584$253,994
90 ($1,411)$825$586$253,408
91 ($1,411)$824$588$252,820
92 ($1,411)$822$590$252,231
93 ($1,411)$820$591$251,639
94 ($1,411)$818$593$251,046
95 ($1,411)$816$595$250,451
96 ($1,411)$814$597$249,853
Year 9 - 97 ($1,411)$812$599$249,254
98 ($1,411)$810$601$248,653
99 ($1,411)$808$603$248,050
100 ($1,411)$806$605$247,445
101 ($1,411)$804$607$246,838
102 ($1,411)$802$609$246,229
103 ($1,411)$800$611$245,618
104 ($1,411)$798$613$245,005
105 ($1,411)$796$615$244,390
106 ($1,411)$794$617$243,773
107 ($1,411)$792$619$243,154
108 ($1,411)$790$621$242,533
Year 10 - 109 ($1,411)$788$623$241,910
110 ($1,411)$786$625$241,285
111 ($1,411)$784$627$240,658
112 ($1,411)$782$629$240,029
113 ($1,411)$780$631$239,398
114 ($1,411)$778$633$238,764
115 ($1,411)$776$635$238,129
116 ($1,411)$774$637$237,492
117 ($1,411)$772$639$236,852
118 ($1,411)$770$641$236,211
119 ($1,411)$768$644$235,567
120 ($1,411)$766$646$234,922
Year 11 - 121 ($1,411)$763$648$234,274
122 ($1,411)$761$650$233,624
123 ($1,411)$759$652$232,972
124 ($1,411)$757$654$232,318
125 ($1,411)$755$656$231,662
126 ($1,411)$753$658$231,004
127 ($1,411)$751$660$230,343
128 ($1,411)$749$663$229,681
129 ($1,411)$746$665$229,016
130 ($1,411)$744$667$228,349
131 ($1,411)$742$669$227,680
132 ($1,411)$740$671$227,008
Year 12 - 133 ($1,411)$738$673$226,335
134 ($1,411)$736$676$225,659
135 ($1,411)$733$678$224,982
136 ($1,411)$731$680$224,301
137 ($1,411)$729$682$223,619
138 ($1,411)$727$684$222,935
139 ($1,411)$725$687$222,248
140 ($1,411)$722$689$221,559
141 ($1,411)$720$691$220,868
142 ($1,411)$718$693$220,175
143 ($1,411)$716$696$219,479
144 ($1,411)$713$698$218,781
Year 13 - 145 ($1,411)$711$700$218,081
146 ($1,411)$709$702$217,378
147 ($1,411)$706$705$216,674
148 ($1,411)$704$707$215,967
149 ($1,411)$702$709$215,257
150 ($1,411)$700$712$214,546
151 ($1,411)$697$714$213,832
152 ($1,411)$695$716$213,115
153 ($1,411)$693$719$212,397
154 ($1,411)$690$721$211,676
155 ($1,411)$688$723$210,952
156 ($1,411)$686$726$210,227
Year 14 - 157 ($1,411)$683$728$209,499
158 ($1,411)$681$730$208,768
159 ($1,411)$678$733$208,036
160 ($1,411)$676$735$207,301
161 ($1,411)$674$738$206,563
162 ($1,411)$671$740$205,823
163 ($1,411)$669$742$205,081
164 ($1,411)$667$745$204,336
165 ($1,411)$664$747$203,589
166 ($1,411)$662$750$202,839
167 ($1,411)$659$752$202,087
168 ($1,411)$657$754$201,333
Year 15 - 169 ($1,411)$654$757$200,576
170 ($1,411)$652$759$199,817
171 ($1,411)$649$762$199,055
172 ($1,411)$647$764$198,291
173 ($1,411)$644$767$197,524
174 ($1,411)$642$769$196,755
175 ($1,411)$639$772$195,983
176 ($1,411)$637$774$195,209
177 ($1,411)$634$777$194,432
178 ($1,411)$632$779$193,652
179 ($1,411)$629$782$192,871
180 ($1,411)$627$784$192,086
Year 16 - 181 ($1,411)$624$787$191,299
182 ($1,411)$622$790$190,510
183 ($1,411)$619$792$189,718
184 ($1,411)$617$795$188,923
185 ($1,411)$614$797$188,126
186 ($1,411)$611$800$187,326
187 ($1,411)$609$802$186,523
188 ($1,411)$606$805$185,718
189 ($1,411)$604$808$184,911
190 ($1,411)$601$810$184,101
191 ($1,411)$598$813$183,288
192 ($1,411)$596$816$182,472
Year 17 - 193 ($1,411)$593$818$181,654
194 ($1,411)$590$821$180,833
195 ($1,411)$588$824$180,009
196 ($1,411)$585$826$179,183
197 ($1,411)$582$829$178,354
198 ($1,411)$580$832$177,523
199 ($1,411)$577$834$176,689
200 ($1,411)$574$837$175,852
201 ($1,411)$572$840$175,012
202 ($1,411)$569$842$174,169
203 ($1,411)$566$845$173,324
204 ($1,411)$563$848$172,476
Year 18 - 205 ($1,411)$561$851$171,626
206 ($1,411)$558$853$170,772
207 ($1,411)$555$856$169,916
208 ($1,411)$552$859$169,057
209 ($1,411)$549$862$168,195
210 ($1,411)$547$865$167,331
211 ($1,411)$544$867$166,463
212 ($1,411)$541$870$165,593
213 ($1,411)$538$873$164,720
214 ($1,411)$535$876$163,844
215 ($1,411)$532$879$162,965
216 ($1,411)$530$882$162,084
Year 19 - 217 ($1,411)$527$884$161,199
218 ($1,411)$524$887$160,312
219 ($1,411)$521$890$159,422
220 ($1,411)$518$893$158,529
221 ($1,411)$515$896$157,632
222 ($1,411)$512$899$156,734
223 ($1,411)$509$902$155,832
224 ($1,411)$506$905$154,927
225 ($1,411)$504$908$154,019
226 ($1,411)$501$911$153,109
227 ($1,411)$498$914$152,195
228 ($1,411)$495$917$151,278
Year 20 - 229 ($1,411)$492$920$150,359
230 ($1,411)$489$923$149,436
231 ($1,411)$486$926$148,511
232 ($1,411)$483$929$147,582
233 ($1,411)$480$932$146,650
234 ($1,411)$477$935$145,716
235 ($1,411)$474$938$144,778
236 ($1,411)$471$941$143,837
237 ($1,411)$467$944$142,894
238 ($1,411)$464$947$141,947
239 ($1,411)$461$950$140,997
240 ($1,411)$458$953$140,044
Year 21 - 241 ($1,411)$455$956$139,088
242 ($1,411)$452$959$138,129
243 ($1,411)$449$962$137,166
244 ($1,411)$446$965$136,201
245 ($1,411)$443$969$135,232
246 ($1,411)$440$972$134,261
247 ($1,411)$436$975$133,286
248 ($1,411)$433$978$132,308
249 ($1,411)$430$981$131,326
250 ($1,411)$427$984$130,342
251 ($1,411)$424$988$129,354
252 ($1,411)$420$991$128,364
Year 22 - 253 ($1,411)$417$994$127,370
254 ($1,411)$414$997$126,372
255 ($1,411)$411$1,001$125,372
256 ($1,411)$407$1,004$124,368
257 ($1,411)$404$1,007$123,361
258 ($1,411)$401$1,010$122,351
259 ($1,411)$398$1,014$121,337
260 ($1,411)$394$1,017$120,320
261 ($1,411)$391$1,020$119,300
262 ($1,411)$388$1,024$118,276
263 ($1,411)$384$1,027$117,250
264 ($1,411)$381$1,030$116,219
Year 23 - 265 ($1,411)$378$1,034$115,186
266 ($1,411)$374$1,037$114,149
267 ($1,411)$371$1,040$113,109
268 ($1,411)$368$1,044$112,065
269 ($1,411)$364$1,047$111,018
270 ($1,411)$361$1,050$109,968
271 ($1,411)$357$1,054$108,914
272 ($1,411)$354$1,057$107,857
273 ($1,411)$351$1,061$106,796
274 ($1,411)$347$1,064$105,732
275 ($1,411)$344$1,068$104,664
276 ($1,411)$340$1,071$103,593
Year 24 - 277 ($1,411)$337$1,075$102,519
278 ($1,411)$333$1,078$101,441
279 ($1,411)$330$1,082$100,359
280 ($1,411)$326$1,085$99,274
281 ($1,411)$323$1,089$98,185
282 ($1,411)$319$1,092$97,093
283 ($1,411)$316$1,096$95,998
284 ($1,411)$312$1,099$94,898
285 ($1,411)$308$1,103$93,795
286 ($1,411)$305$1,106$92,689
287 ($1,411)$301$1,110$91,579
288 ($1,411)$298$1,114$90,466
Year 25 - 289 ($1,411)$294$1,117$89,348
290 ($1,411)$290$1,121$88,227
291 ($1,411)$287$1,124$87,103
292 ($1,411)$283$1,128$85,975
293 ($1,411)$279$1,132$84,843
294 ($1,411)$276$1,135$83,707
295 ($1,411)$272$1,139$82,568
296 ($1,411)$268$1,143$81,425
297 ($1,411)$265$1,147$80,279
298 ($1,411)$261$1,150$79,129
299 ($1,411)$257$1,154$77,974
300 ($1,411)$253$1,158$76,817
Year 26 - 301 ($1,411)$250$1,162$75,655
302 ($1,411)$246$1,165$74,490
303 ($1,411)$242$1,169$73,321
304 ($1,411)$238$1,173$72,148
305 ($1,411)$234$1,177$70,971
306 ($1,411)$231$1,181$69,790
307 ($1,411)$227$1,184$68,606
308 ($1,411)$223$1,188$67,418
309 ($1,411)$219$1,192$66,225
310 ($1,411)$215$1,196$65,029
311 ($1,411)$211$1,200$63,830
312 ($1,411)$207$1,204$62,626
Year 27 - 313 ($1,411)$204$1,208$61,418
314 ($1,411)$200$1,212$60,207
315 ($1,411)$196$1,216$58,991
316 ($1,411)$192$1,220$57,771
317 ($1,411)$188$1,223$56,548
318 ($1,411)$184$1,227$55,321
319 ($1,411)$180$1,231$54,089
320 ($1,411)$176$1,235$52,854
321 ($1,411)$172$1,239$51,614
322 ($1,411)$168$1,243$50,371
323 ($1,411)$164$1,248$49,123
324 ($1,411)$160$1,252$47,872
Year 28 - 325 ($1,411)$156$1,256$46,616
326 ($1,411)$152$1,260$45,356
327 ($1,411)$147$1,264$44,092
328 ($1,411)$143$1,268$42,824
329 ($1,411)$139$1,272$41,552
330 ($1,411)$135$1,276$40,276
331 ($1,411)$131$1,280$38,996
332 ($1,411)$127$1,284$37,711
333 ($1,411)$123$1,289$36,423
334 ($1,411)$118$1,293$35,130
335 ($1,411)$114$1,297$33,833
336 ($1,411)$110$1,301$32,532
Year 29 - 337 ($1,411)$106$1,306$31,226
338 ($1,411)$101$1,310$29,916
339 ($1,411)$97$1,314$28,602
340 ($1,411)$93$1,318$27,284
341 ($1,411)$89$1,323$25,961
342 ($1,411)$84$1,327$24,635
343 ($1,411)$80$1,331$23,303
344 ($1,411)$76$1,335$21,968
345 ($1,411)$71$1,340$20,628
346 ($1,411)$67$1,344$19,284
347 ($1,411)$63$1,349$17,935
348 ($1,411)$58$1,353$16,582
Year 30 - 349 ($1,411)$54$1,357$15,225
350 ($1,411)$49$1,362$13,863
351 ($1,411)$45$1,366$12,497
352 ($1,411)$41$1,371$11,127
353 ($1,411)$36$1,375$9,751
354 ($1,411)$32$1,380$8,372
355 ($1,411)$27$1,384$6,988
356 ($1,411)$23$1,389$5,599
357 ($1,411)$18$1,393$4,206
358 ($1,411)$14$1,398$2,809
359 ($1,411)$9$1,402$1,407
360 ($1,411)$5$1,407$0
TOTALS$208,843$299,200$508,043

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.