« Back to all home prices

Mortgage Payment Schedule for a $375,000 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% ($75,000) 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
$1,413 360 $208,783 $508,783

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $375,000
Down Payment $75,000$300,000
Year 1 - 1 ($1,413)$973$441$299,559
2 ($1,413)$971$442$299,117
3 ($1,413)$970$444$298,673
4 ($1,413)$968$445$298,228
5 ($1,413)$967$447$297,782
6 ($1,413)$965$448$297,334
7 ($1,413)$964$449$296,884
8 ($1,413)$962$451$296,433
9 ($1,413)$961$452$295,981
10 ($1,413)$959$454$295,527
11 ($1,413)$958$455$295,072
12 ($1,413)$957$457$294,615
Year 2 - 13 ($1,413)$955$458$294,157
14 ($1,413)$954$460$293,697
15 ($1,413)$952$461$293,236
16 ($1,413)$951$463$292,773
17 ($1,413)$949$464$292,309
18 ($1,413)$948$466$291,843
19 ($1,413)$946$467$291,376
20 ($1,413)$945$469$290,907
21 ($1,413)$943$470$290,437
22 ($1,413)$942$472$289,965
23 ($1,413)$940$473$289,492
24 ($1,413)$938$475$289,017
Year 3 - 25 ($1,413)$937$476$288,541
26 ($1,413)$935$478$288,063
27 ($1,413)$934$479$287,583
28 ($1,413)$932$481$287,102
29 ($1,413)$931$483$286,620
30 ($1,413)$929$484$286,136
31 ($1,413)$928$486$285,650
32 ($1,413)$926$487$285,163
33 ($1,413)$924$489$284,674
34 ($1,413)$923$490$284,183
35 ($1,413)$921$492$283,691
36 ($1,413)$920$494$283,198
Year 4 - 37 ($1,413)$918$495$282,702
38 ($1,413)$916$497$282,205
39 ($1,413)$915$498$281,707
40 ($1,413)$913$500$281,207
41 ($1,413)$912$502$280,705
42 ($1,413)$910$503$280,202
43 ($1,413)$908$505$279,697
44 ($1,413)$907$507$279,190
45 ($1,413)$905$508$278,682
46 ($1,413)$903$510$278,172
47 ($1,413)$902$512$277,661
48 ($1,413)$900$513$277,147
Year 5 - 49 ($1,413)$898$515$276,632
50 ($1,413)$897$517$276,116
51 ($1,413)$895$518$275,598
52 ($1,413)$893$520$275,078
53 ($1,413)$892$522$274,556
54 ($1,413)$890$523$274,033
55 ($1,413)$888$525$273,508
56 ($1,413)$887$527$272,981
57 ($1,413)$885$528$272,453
58 ($1,413)$883$530$271,923
59 ($1,413)$881$532$271,391
60 ($1,413)$880$534$270,858
Year 6 - 61 ($1,413)$878$535$270,322
62 ($1,413)$876$537$269,785
63 ($1,413)$875$539$269,247
64 ($1,413)$873$540$268,706
65 ($1,413)$871$542$268,164
66 ($1,413)$869$544$267,620
67 ($1,413)$868$546$267,074
68 ($1,413)$866$548$266,527
69 ($1,413)$864$549$265,977
70 ($1,413)$862$551$265,426
71 ($1,413)$860$553$264,873
72 ($1,413)$859$555$264,319
Year 7 - 73 ($1,413)$857$556$263,762
74 ($1,413)$855$558$263,204
75 ($1,413)$853$560$262,644
76 ($1,413)$851$562$262,082
77 ($1,413)$850$564$261,518
78 ($1,413)$848$566$260,953
79 ($1,413)$846$567$260,385
80 ($1,413)$844$569$259,816
81 ($1,413)$842$571$259,245
82 ($1,413)$840$573$258,672
83 ($1,413)$839$575$258,098
84 ($1,413)$837$577$257,521
Year 8 - 85 ($1,413)$835$578$256,942
86 ($1,413)$833$580$256,362
87 ($1,413)$831$582$255,780
88 ($1,413)$829$584$255,196
89 ($1,413)$827$586$254,610
90 ($1,413)$825$588$254,022
91 ($1,413)$823$590$253,432
92 ($1,413)$822$592$252,840
93 ($1,413)$820$594$252,247
94 ($1,413)$818$596$251,651
95 ($1,413)$816$598$251,053
96 ($1,413)$814$599$250,454
Year 9 - 97 ($1,413)$812$601$249,853
98 ($1,413)$810$603$249,249
99 ($1,413)$808$605$248,644
100 ($1,413)$806$607$248,037
101 ($1,413)$804$609$247,427
102 ($1,413)$802$611$246,816
103 ($1,413)$800$613$246,203
104 ($1,413)$798$615$245,588
105 ($1,413)$796$617$244,971
106 ($1,413)$794$619$244,351
107 ($1,413)$792$621$243,730
108 ($1,413)$790$623$243,107
Year 10 - 109 ($1,413)$788$625$242,482
110 ($1,413)$786$627$241,855
111 ($1,413)$784$629$241,225
112 ($1,413)$782$631$240,594
113 ($1,413)$780$633$239,961
114 ($1,413)$778$635$239,325
115 ($1,413)$776$637$238,688
116 ($1,413)$774$640$238,048
117 ($1,413)$772$642$237,407
118 ($1,413)$770$644$236,763
119 ($1,413)$768$646$236,117
120 ($1,413)$765$648$235,469
Year 11 - 121 ($1,413)$763$650$234,819
122 ($1,413)$761$652$234,167
123 ($1,413)$759$654$233,513
124 ($1,413)$757$656$232,857
125 ($1,413)$755$658$232,198
126 ($1,413)$753$661$231,538
127 ($1,413)$751$663$230,875
128 ($1,413)$748$665$230,210
129 ($1,413)$746$667$229,543
130 ($1,413)$744$669$228,874
131 ($1,413)$742$671$228,203
132 ($1,413)$740$674$227,529
Year 12 - 133 ($1,413)$738$676$226,853
134 ($1,413)$735$678$226,175
135 ($1,413)$733$680$225,495
136 ($1,413)$731$682$224,813
137 ($1,413)$729$685$224,129
138 ($1,413)$727$687$223,442
139 ($1,413)$724$689$222,753
140 ($1,413)$722$691$222,062
141 ($1,413)$720$693$221,368
142 ($1,413)$718$696$220,673
143 ($1,413)$715$698$219,975
144 ($1,413)$713$700$219,274
Year 13 - 145 ($1,413)$711$702$218,572
146 ($1,413)$709$705$217,867
147 ($1,413)$706$707$217,160
148 ($1,413)$704$709$216,451
149 ($1,413)$702$712$215,739
150 ($1,413)$699$714$215,025
151 ($1,413)$697$716$214,309
152 ($1,413)$695$719$213,590
153 ($1,413)$692$721$212,870
154 ($1,413)$690$723$212,146
155 ($1,413)$688$726$211,421
156 ($1,413)$685$728$210,693
Year 14 - 157 ($1,413)$683$730$209,962
158 ($1,413)$681$733$209,230
159 ($1,413)$678$735$208,495
160 ($1,413)$676$737$207,757
161 ($1,413)$673$740$207,018
162 ($1,413)$671$742$206,275
163 ($1,413)$669$745$205,531
164 ($1,413)$666$747$204,784
165 ($1,413)$664$749$204,034
166 ($1,413)$661$752$203,282
167 ($1,413)$659$754$202,528
168 ($1,413)$657$757$201,771
Year 15 - 169 ($1,413)$654$759$201,012
170 ($1,413)$652$762$200,250
171 ($1,413)$649$764$199,486
172 ($1,413)$647$767$198,720
173 ($1,413)$644$769$197,951
174 ($1,413)$642$772$197,179
175 ($1,413)$639$774$196,405
176 ($1,413)$637$777$195,628
177 ($1,413)$634$779$194,849
178 ($1,413)$632$782$194,068
179 ($1,413)$629$784$193,283
180 ($1,413)$627$787$192,497
Year 16 - 181 ($1,413)$624$789$191,707
182 ($1,413)$621$792$190,916
183 ($1,413)$619$794$190,121
184 ($1,413)$616$797$189,324
185 ($1,413)$614$800$188,525
186 ($1,413)$611$802$187,722
187 ($1,413)$609$805$186,918
188 ($1,413)$606$807$186,110
189 ($1,413)$603$810$185,300
190 ($1,413)$601$813$184,488
191 ($1,413)$598$815$183,672
192 ($1,413)$595$818$182,855
Year 17 - 193 ($1,413)$593$821$182,034
194 ($1,413)$590$823$181,211
195 ($1,413)$587$826$180,385
196 ($1,413)$585$829$179,556
197 ($1,413)$582$831$178,725
198 ($1,413)$579$834$177,891
199 ($1,413)$577$837$177,055
200 ($1,413)$574$839$176,215
201 ($1,413)$571$842$175,373
202 ($1,413)$569$845$174,529
203 ($1,413)$566$848$173,681
204 ($1,413)$563$850$172,831
Year 18 - 205 ($1,413)$560$853$171,978
206 ($1,413)$557$856$171,122
207 ($1,413)$555$859$170,263
208 ($1,413)$552$861$169,402
209 ($1,413)$549$864$168,538
210 ($1,413)$546$867$167,671
211 ($1,413)$544$870$166,801
212 ($1,413)$541$873$165,929
213 ($1,413)$538$875$165,053
214 ($1,413)$535$878$164,175
215 ($1,413)$532$881$163,294
216 ($1,413)$529$884$162,410
Year 19 - 217 ($1,413)$526$887$161,523
218 ($1,413)$524$890$160,633
219 ($1,413)$521$893$159,741
220 ($1,413)$518$895$158,845
221 ($1,413)$515$898$157,947
222 ($1,413)$512$901$157,046
223 ($1,413)$509$904$156,142
224 ($1,413)$506$907$155,234
225 ($1,413)$503$910$154,324
226 ($1,413)$500$913$153,411
227 ($1,413)$497$916$152,495
228 ($1,413)$494$919$151,576
Year 20 - 229 ($1,413)$491$922$150,655
230 ($1,413)$488$925$149,730
231 ($1,413)$485$928$148,802
232 ($1,413)$482$931$147,871
233 ($1,413)$479$934$146,937
234 ($1,413)$476$937$146,000
235 ($1,413)$473$940$145,060
236 ($1,413)$470$943$144,117
237 ($1,413)$467$946$143,171
238 ($1,413)$464$949$142,222
239 ($1,413)$461$952$141,269
240 ($1,413)$458$955$140,314
Year 21 - 241 ($1,413)$455$958$139,355
242 ($1,413)$452$962$138,394
243 ($1,413)$449$965$137,429
244 ($1,413)$445$968$136,462
245 ($1,413)$442$971$135,491
246 ($1,413)$439$974$134,517
247 ($1,413)$436$977$133,539
248 ($1,413)$433$980$132,559
249 ($1,413)$430$984$131,575
250 ($1,413)$427$987$130,589
251 ($1,413)$423$990$129,599
252 ($1,413)$420$993$128,605
Year 22 - 253 ($1,413)$417$996$127,609
254 ($1,413)$414$1,000$126,609
255 ($1,413)$410$1,003$125,607
256 ($1,413)$407$1,006$124,600
257 ($1,413)$404$1,009$123,591
258 ($1,413)$401$1,013$122,578
259 ($1,413)$397$1,016$121,562
260 ($1,413)$394$1,019$120,543
261 ($1,413)$391$1,023$119,521
262 ($1,413)$387$1,026$118,495
263 ($1,413)$384$1,029$117,466
264 ($1,413)$381$1,033$116,433
Year 23 - 265 ($1,413)$377$1,036$115,397
266 ($1,413)$374$1,039$114,358
267 ($1,413)$371$1,043$113,316
268 ($1,413)$367$1,046$112,270
269 ($1,413)$364$1,049$111,220
270 ($1,413)$361$1,053$110,168
271 ($1,413)$357$1,056$109,111
272 ($1,413)$354$1,060$108,052
273 ($1,413)$350$1,063$106,989
274 ($1,413)$347$1,066$105,922
275 ($1,413)$343$1,070$104,852
276 ($1,413)$340$1,073$103,779
Year 24 - 277 ($1,413)$336$1,077$102,702
278 ($1,413)$333$1,080$101,622
279 ($1,413)$329$1,084$100,538
280 ($1,413)$326$1,087$99,451
281 ($1,413)$322$1,091$98,360
282 ($1,413)$319$1,094$97,265
283 ($1,413)$315$1,098$96,167
284 ($1,413)$312$1,102$95,066
285 ($1,413)$308$1,105$93,961
286 ($1,413)$305$1,109$92,852
287 ($1,413)$301$1,112$91,740
288 ($1,413)$297$1,116$90,624
Year 25 - 289 ($1,413)$294$1,120$89,504
290 ($1,413)$290$1,123$88,381
291 ($1,413)$287$1,127$87,254
292 ($1,413)$283$1,130$86,124
293 ($1,413)$279$1,134$84,990
294 ($1,413)$276$1,138$83,852
295 ($1,413)$272$1,141$82,710
296 ($1,413)$268$1,145$81,565
297 ($1,413)$264$1,149$80,416
298 ($1,413)$261$1,153$79,264
299 ($1,413)$257$1,156$78,107
300 ($1,413)$253$1,160$76,947
Year 26 - 301 ($1,413)$249$1,164$75,784
302 ($1,413)$246$1,168$74,616
303 ($1,413)$242$1,171$73,444
304 ($1,413)$238$1,175$72,269
305 ($1,413)$234$1,179$71,090
306 ($1,413)$230$1,183$69,907
307 ($1,413)$227$1,187$68,721
308 ($1,413)$223$1,191$67,530
309 ($1,413)$219$1,194$66,336
310 ($1,413)$215$1,198$65,138
311 ($1,413)$211$1,202$63,935
312 ($1,413)$207$1,206$62,729
Year 27 - 313 ($1,413)$203$1,210$61,520
314 ($1,413)$199$1,214$60,306
315 ($1,413)$195$1,218$59,088
316 ($1,413)$192$1,222$57,866
317 ($1,413)$188$1,226$56,640
318 ($1,413)$184$1,230$55,411
319 ($1,413)$180$1,234$54,177
320 ($1,413)$176$1,238$52,939
321 ($1,413)$172$1,242$51,698
322 ($1,413)$168$1,246$50,452
323 ($1,413)$164$1,250$49,202
324 ($1,413)$159$1,254$47,949
Year 28 - 325 ($1,413)$155$1,258$46,691
326 ($1,413)$151$1,262$45,429
327 ($1,413)$147$1,266$44,163
328 ($1,413)$143$1,270$42,893
329 ($1,413)$139$1,274$41,618
330 ($1,413)$135$1,278$40,340
331 ($1,413)$131$1,283$39,057
332 ($1,413)$127$1,287$37,771
333 ($1,413)$122$1,291$36,480
334 ($1,413)$118$1,295$35,185
335 ($1,413)$114$1,299$33,886
336 ($1,413)$110$1,303$32,582
Year 29 - 337 ($1,413)$106$1,308$31,275
338 ($1,413)$101$1,312$29,963
339 ($1,413)$97$1,316$28,647
340 ($1,413)$93$1,320$27,326
341 ($1,413)$89$1,325$26,001
342 ($1,413)$84$1,329$24,672
343 ($1,413)$80$1,333$23,339
344 ($1,413)$76$1,338$22,001
345 ($1,413)$71$1,342$20,659
346 ($1,413)$67$1,346$19,313
347 ($1,413)$63$1,351$17,962
348 ($1,413)$58$1,355$16,607
Year 30 - 349 ($1,413)$54$1,359$15,248
350 ($1,413)$49$1,364$13,884
351 ($1,413)$45$1,368$12,516
352 ($1,413)$41$1,373$11,143
353 ($1,413)$36$1,377$9,766
354 ($1,413)$32$1,382$8,384
355 ($1,413)$27$1,386$6,998
356 ($1,413)$23$1,391$5,608
357 ($1,413)$18$1,395$4,213
358 ($1,413)$14$1,400$2,813
359 ($1,413)$9$1,404$1,409
360 ($1,413)$5$1,409$0
TOTALS$208,783$300,000$508,783

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.