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

Mortgage Parameters


Less than 20% ($75,000) 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
$1,415 360 $209,402 $509,402

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $375,000
Down Payment $75,000$300,000
Year 1 - 1 ($1,415)$975$440$299,560
2 ($1,415)$974$441$299,119
3 ($1,415)$972$443$298,676
4 ($1,415)$971$444$298,231
5 ($1,415)$969$446$297,786
6 ($1,415)$968$447$297,338
7 ($1,415)$966$449$296,890
8 ($1,415)$965$450$296,440
9 ($1,415)$963$452$295,988
10 ($1,415)$962$453$295,535
11 ($1,415)$960$455$295,081
12 ($1,415)$959$456$294,625
Year 2 - 13 ($1,415)$958$457$294,167
14 ($1,415)$956$459$293,708
15 ($1,415)$955$460$293,248
16 ($1,415)$953$462$292,786
17 ($1,415)$952$463$292,322
18 ($1,415)$950$465$291,857
19 ($1,415)$949$466$291,391
20 ($1,415)$947$468$290,923
21 ($1,415)$945$470$290,453
22 ($1,415)$944$471$289,982
23 ($1,415)$942$473$289,510
24 ($1,415)$941$474$289,036
Year 3 - 25 ($1,415)$939$476$288,560
26 ($1,415)$938$477$288,083
27 ($1,415)$936$479$287,604
28 ($1,415)$935$480$287,124
29 ($1,415)$933$482$286,642
30 ($1,415)$932$483$286,159
31 ($1,415)$930$485$285,674
32 ($1,415)$928$487$285,187
33 ($1,415)$927$488$284,699
34 ($1,415)$925$490$284,209
35 ($1,415)$924$491$283,718
36 ($1,415)$922$493$283,225
Year 4 - 37 ($1,415)$920$495$282,730
38 ($1,415)$919$496$282,234
39 ($1,415)$917$498$281,736
40 ($1,415)$916$499$281,237
41 ($1,415)$914$501$280,736
42 ($1,415)$912$503$280,233
43 ($1,415)$911$504$279,729
44 ($1,415)$909$506$279,223
45 ($1,415)$907$508$278,716
46 ($1,415)$906$509$278,207
47 ($1,415)$904$511$277,696
48 ($1,415)$903$512$277,183
Year 5 - 49 ($1,415)$901$514$276,669
50 ($1,415)$899$516$276,153
51 ($1,415)$897$518$275,636
52 ($1,415)$896$519$275,117
53 ($1,415)$894$521$274,596
54 ($1,415)$892$523$274,073
55 ($1,415)$891$524$273,549
56 ($1,415)$889$526$273,023
57 ($1,415)$887$528$272,495
58 ($1,415)$886$529$271,966
59 ($1,415)$884$531$271,435
60 ($1,415)$882$533$270,902
Year 6 - 61 ($1,415)$880$535$270,367
62 ($1,415)$879$536$269,831
63 ($1,415)$877$538$269,293
64 ($1,415)$875$540$268,753
65 ($1,415)$873$542$268,212
66 ($1,415)$872$543$267,668
67 ($1,415)$870$545$267,123
68 ($1,415)$868$547$266,576
69 ($1,415)$866$549$266,028
70 ($1,415)$865$550$265,477
71 ($1,415)$863$552$264,925
72 ($1,415)$861$554$264,371
Year 7 - 73 ($1,415)$859$556$263,815
74 ($1,415)$857$558$263,258
75 ($1,415)$856$559$262,698
76 ($1,415)$854$561$262,137
77 ($1,415)$852$563$261,574
78 ($1,415)$850$565$261,009
79 ($1,415)$848$567$260,442
80 ($1,415)$846$569$259,874
81 ($1,415)$845$570$259,303
82 ($1,415)$843$572$258,731
83 ($1,415)$841$574$258,157
84 ($1,415)$839$576$257,581
Year 8 - 85 ($1,415)$837$578$257,003
86 ($1,415)$835$580$256,423
87 ($1,415)$833$582$255,842
88 ($1,415)$831$584$255,258
89 ($1,415)$830$585$254,673
90 ($1,415)$828$587$254,086
91 ($1,415)$826$589$253,496
92 ($1,415)$824$591$252,905
93 ($1,415)$822$593$252,312
94 ($1,415)$820$595$251,717
95 ($1,415)$818$597$251,120
96 ($1,415)$816$599$250,521
Year 9 - 97 ($1,415)$814$601$249,921
98 ($1,415)$812$603$249,318
99 ($1,415)$810$605$248,713
100 ($1,415)$808$607$248,106
101 ($1,415)$806$609$247,498
102 ($1,415)$804$611$246,887
103 ($1,415)$802$613$246,274
104 ($1,415)$800$615$245,660
105 ($1,415)$798$617$245,043
106 ($1,415)$796$619$244,425
107 ($1,415)$794$621$243,804
108 ($1,415)$792$623$243,181
Year 10 - 109 ($1,415)$790$625$242,557
110 ($1,415)$788$627$241,930
111 ($1,415)$786$629$241,301
112 ($1,415)$784$631$240,670
113 ($1,415)$782$633$240,038
114 ($1,415)$780$635$239,403
115 ($1,415)$778$637$238,766
116 ($1,415)$776$639$238,127
117 ($1,415)$774$641$237,486
118 ($1,415)$772$643$236,843
119 ($1,415)$770$645$236,197
120 ($1,415)$768$647$235,550
Year 11 - 121 ($1,415)$766$649$234,900
122 ($1,415)$763$652$234,249
123 ($1,415)$761$654$233,595
124 ($1,415)$759$656$232,939
125 ($1,415)$757$658$232,281
126 ($1,415)$755$660$231,621
127 ($1,415)$753$662$230,959
128 ($1,415)$751$664$230,295
129 ($1,415)$748$667$229,628
130 ($1,415)$746$669$228,959
131 ($1,415)$744$671$228,288
132 ($1,415)$742$673$227,615
Year 12 - 133 ($1,415)$740$675$226,940
134 ($1,415)$738$677$226,263
135 ($1,415)$735$680$225,583
136 ($1,415)$733$682$224,901
137 ($1,415)$731$684$224,217
138 ($1,415)$729$686$223,531
139 ($1,415)$726$689$222,842
140 ($1,415)$724$691$222,152
141 ($1,415)$722$693$221,459
142 ($1,415)$720$695$220,763
143 ($1,415)$717$698$220,066
144 ($1,415)$715$700$219,366
Year 13 - 145 ($1,415)$713$702$218,664
146 ($1,415)$711$704$217,960
147 ($1,415)$708$707$217,253
148 ($1,415)$706$709$216,544
149 ($1,415)$704$711$215,833
150 ($1,415)$701$714$215,119
151 ($1,415)$699$716$214,403
152 ($1,415)$697$718$213,685
153 ($1,415)$694$721$212,965
154 ($1,415)$692$723$212,242
155 ($1,415)$690$725$211,517
156 ($1,415)$687$728$210,789
Year 14 - 157 ($1,415)$685$730$210,059
158 ($1,415)$683$732$209,327
159 ($1,415)$680$735$208,592
160 ($1,415)$678$737$207,855
161 ($1,415)$676$739$207,115
162 ($1,415)$673$742$206,374
163 ($1,415)$671$744$205,629
164 ($1,415)$668$747$204,883
165 ($1,415)$666$749$204,133
166 ($1,415)$663$752$203,382
167 ($1,415)$661$754$202,628
168 ($1,415)$659$756$201,871
Year 15 - 169 ($1,415)$656$759$201,112
170 ($1,415)$654$761$200,351
171 ($1,415)$651$764$199,587
172 ($1,415)$649$766$198,821
173 ($1,415)$646$769$198,052
174 ($1,415)$644$771$197,281
175 ($1,415)$641$774$196,507
176 ($1,415)$639$776$195,730
177 ($1,415)$636$779$194,952
178 ($1,415)$634$781$194,170
179 ($1,415)$631$784$193,386
180 ($1,415)$629$786$192,600
Year 16 - 181 ($1,415)$626$789$191,811
182 ($1,415)$623$792$191,019
183 ($1,415)$621$794$190,225
184 ($1,415)$618$797$189,428
185 ($1,415)$616$799$188,629
186 ($1,415)$613$802$187,827
187 ($1,415)$610$805$187,022
188 ($1,415)$608$807$186,215
189 ($1,415)$605$810$185,405
190 ($1,415)$603$812$184,593
191 ($1,415)$600$815$183,778
192 ($1,415)$597$818$182,960
Year 17 - 193 ($1,415)$595$820$182,140
194 ($1,415)$592$823$181,317
195 ($1,415)$589$826$180,491
196 ($1,415)$587$828$179,662
197 ($1,415)$584$831$178,831
198 ($1,415)$581$834$177,997
199 ($1,415)$578$837$177,161
200 ($1,415)$576$839$176,322
201 ($1,415)$573$842$175,480
202 ($1,415)$570$845$174,635
203 ($1,415)$568$847$173,788
204 ($1,415)$565$850$172,937
Year 18 - 205 ($1,415)$562$853$172,084
206 ($1,415)$559$856$171,229
207 ($1,415)$556$859$170,370
208 ($1,415)$554$861$169,509
209 ($1,415)$551$864$168,645
210 ($1,415)$548$867$167,778
211 ($1,415)$545$870$166,908
212 ($1,415)$542$873$166,036
213 ($1,415)$540$875$165,160
214 ($1,415)$537$878$164,282
215 ($1,415)$534$881$163,401
216 ($1,415)$531$884$162,517
Year 19 - 217 ($1,415)$528$887$161,630
218 ($1,415)$525$890$160,740
219 ($1,415)$522$893$159,848
220 ($1,415)$520$895$158,952
221 ($1,415)$517$898$158,054
222 ($1,415)$514$901$157,153
223 ($1,415)$511$904$156,248
224 ($1,415)$508$907$155,341
225 ($1,415)$505$910$154,431
226 ($1,415)$502$913$153,518
227 ($1,415)$499$916$152,602
228 ($1,415)$496$919$151,683
Year 20 - 229 ($1,415)$493$922$150,761
230 ($1,415)$490$925$149,836
231 ($1,415)$487$928$148,908
232 ($1,415)$484$931$147,977
233 ($1,415)$481$934$147,043
234 ($1,415)$478$937$146,105
235 ($1,415)$475$940$145,165
236 ($1,415)$472$943$144,222
237 ($1,415)$469$946$143,276
238 ($1,415)$466$949$142,326
239 ($1,415)$463$952$141,374
240 ($1,415)$459$956$140,418
Year 21 - 241 ($1,415)$456$959$139,460
242 ($1,415)$453$962$138,498
243 ($1,415)$450$965$137,533
244 ($1,415)$447$968$136,565
245 ($1,415)$444$971$135,594
246 ($1,415)$441$974$134,620
247 ($1,415)$438$977$133,642
248 ($1,415)$434$981$132,661
249 ($1,415)$431$984$131,678
250 ($1,415)$428$987$130,691
251 ($1,415)$425$990$129,700
252 ($1,415)$422$993$128,707
Year 22 - 253 ($1,415)$418$997$127,710
254 ($1,415)$415$1,000$126,710
255 ($1,415)$412$1,003$125,707
256 ($1,415)$409$1,006$124,701
257 ($1,415)$405$1,010$123,691
258 ($1,415)$402$1,013$122,678
259 ($1,415)$399$1,016$121,661
260 ($1,415)$395$1,020$120,642
261 ($1,415)$392$1,023$119,619
262 ($1,415)$389$1,026$118,593
263 ($1,415)$385$1,030$117,563
264 ($1,415)$382$1,033$116,530
Year 23 - 265 ($1,415)$379$1,036$115,494
266 ($1,415)$375$1,040$114,454
267 ($1,415)$372$1,043$113,411
268 ($1,415)$369$1,046$112,365
269 ($1,415)$365$1,050$111,315
270 ($1,415)$362$1,053$110,262
271 ($1,415)$358$1,057$109,205
272 ($1,415)$355$1,060$108,145
273 ($1,415)$351$1,064$107,082
274 ($1,415)$348$1,067$106,015
275 ($1,415)$345$1,070$104,944
276 ($1,415)$341$1,074$103,870
Year 24 - 277 ($1,415)$338$1,077$102,793
278 ($1,415)$334$1,081$101,712
279 ($1,415)$331$1,084$100,627
280 ($1,415)$327$1,088$99,539
281 ($1,415)$324$1,092$98,448
282 ($1,415)$320$1,095$97,353
283 ($1,415)$316$1,099$96,254
284 ($1,415)$313$1,102$95,152
285 ($1,415)$309$1,106$94,046
286 ($1,415)$306$1,109$92,937
287 ($1,415)$302$1,113$91,824
288 ($1,415)$298$1,117$90,707
Year 25 - 289 ($1,415)$295$1,120$89,587
290 ($1,415)$291$1,124$88,463
291 ($1,415)$288$1,127$87,336
292 ($1,415)$284$1,131$86,205
293 ($1,415)$280$1,135$85,070
294 ($1,415)$276$1,139$83,931
295 ($1,415)$273$1,142$82,789
296 ($1,415)$269$1,146$81,643
297 ($1,415)$265$1,150$80,493
298 ($1,415)$262$1,153$79,340
299 ($1,415)$258$1,157$78,183
300 ($1,415)$254$1,161$77,022
Year 26 - 301 ($1,415)$250$1,165$75,857
302 ($1,415)$247$1,168$74,689
303 ($1,415)$243$1,172$73,517
304 ($1,415)$239$1,176$72,341
305 ($1,415)$235$1,180$71,161
306 ($1,415)$231$1,184$69,977
307 ($1,415)$227$1,188$68,789
308 ($1,415)$224$1,191$67,598
309 ($1,415)$220$1,195$66,403
310 ($1,415)$216$1,199$65,203
311 ($1,415)$212$1,203$64,000
312 ($1,415)$208$1,207$62,793
Year 27 - 313 ($1,415)$204$1,211$61,582
314 ($1,415)$200$1,215$60,367
315 ($1,415)$196$1,219$59,149
316 ($1,415)$192$1,223$57,926
317 ($1,415)$188$1,227$56,699
318 ($1,415)$184$1,231$55,468
319 ($1,415)$180$1,235$54,234
320 ($1,415)$176$1,239$52,995
321 ($1,415)$172$1,243$51,752
322 ($1,415)$168$1,247$50,505
323 ($1,415)$164$1,251$49,255
324 ($1,415)$160$1,255$48,000
Year 28 - 325 ($1,415)$156$1,259$46,741
326 ($1,415)$152$1,263$45,477
327 ($1,415)$148$1,267$44,210
328 ($1,415)$144$1,271$42,939
329 ($1,415)$140$1,275$41,663
330 ($1,415)$135$1,280$40,384
331 ($1,415)$131$1,284$39,100
332 ($1,415)$127$1,288$37,812
333 ($1,415)$123$1,292$36,520
334 ($1,415)$119$1,296$35,224
335 ($1,415)$114$1,301$33,923
336 ($1,415)$110$1,305$32,619
Year 29 - 337 ($1,415)$106$1,309$31,310
338 ($1,415)$102$1,313$29,996
339 ($1,415)$97$1,318$28,679
340 ($1,415)$93$1,322$27,357
341 ($1,415)$89$1,326$26,031
342 ($1,415)$85$1,330$24,700
343 ($1,415)$80$1,335$23,366
344 ($1,415)$76$1,339$22,027
345 ($1,415)$72$1,343$20,683
346 ($1,415)$67$1,348$19,335
347 ($1,415)$63$1,352$17,983
348 ($1,415)$58$1,357$16,627
Year 30 - 349 ($1,415)$54$1,361$15,266
350 ($1,415)$50$1,365$13,900
351 ($1,415)$45$1,370$12,531
352 ($1,415)$41$1,374$11,156
353 ($1,415)$36$1,379$9,778
354 ($1,415)$32$1,383$8,394
355 ($1,415)$27$1,388$7,007
356 ($1,415)$23$1,392$5,614
357 ($1,415)$18$1,397$4,218
358 ($1,415)$14$1,401$2,816
359 ($1,415)$9$1,406$1,410
360 ($1,415)$5$1,410$0
TOTALS$209,402$300,000$509,402

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.