« Back to all home prices

Mortgage Payment Schedule for a $376,000 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% ($75,200) 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
$1,441 360 $218,058 $518,858

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $376,000
Down Payment $75,200$300,800
Year 1 - 1 ($1,441)$1,010$431$300,369
2 ($1,441)$1,009$433$299,936
3 ($1,441)$1,007$434$299,502
4 ($1,441)$1,006$435$299,067
5 ($1,441)$1,004$437$298,630
6 ($1,441)$1,003$438$298,192
7 ($1,441)$1,001$440$297,752
8 ($1,441)$1,000$441$297,311
9 ($1,441)$998$443$296,868
10 ($1,441)$997$444$296,423
11 ($1,441)$995$446$295,978
12 ($1,441)$994$447$295,530
Year 2 - 13 ($1,441)$992$449$295,082
14 ($1,441)$991$450$294,631
15 ($1,441)$989$452$294,179
16 ($1,441)$988$453$293,726
17 ($1,441)$986$455$293,271
18 ($1,441)$985$456$292,815
19 ($1,441)$983$458$292,357
20 ($1,441)$982$459$291,898
21 ($1,441)$980$461$291,437
22 ($1,441)$979$463$290,974
23 ($1,441)$977$464$290,510
24 ($1,441)$976$466$290,044
Year 3 - 25 ($1,441)$974$467$289,577
26 ($1,441)$972$469$289,108
27 ($1,441)$971$470$288,638
28 ($1,441)$969$472$288,166
29 ($1,441)$968$474$287,693
30 ($1,441)$966$475$287,217
31 ($1,441)$965$477$286,741
32 ($1,441)$963$478$286,262
33 ($1,441)$961$480$285,783
34 ($1,441)$960$482$285,301
35 ($1,441)$958$483$284,818
36 ($1,441)$957$485$284,333
Year 4 - 37 ($1,441)$955$486$283,847
38 ($1,441)$953$488$283,359
39 ($1,441)$952$490$282,869
40 ($1,441)$950$491$282,378
41 ($1,441)$948$493$281,885
42 ($1,441)$947$495$281,390
43 ($1,441)$945$496$280,894
44 ($1,441)$943$498$280,396
45 ($1,441)$942$500$279,896
46 ($1,441)$940$501$279,395
47 ($1,441)$938$503$278,892
48 ($1,441)$937$505$278,387
Year 5 - 49 ($1,441)$935$506$277,881
50 ($1,441)$933$508$277,373
51 ($1,441)$932$510$276,863
52 ($1,441)$930$511$276,352
53 ($1,441)$928$513$275,839
54 ($1,441)$926$515$275,324
55 ($1,441)$925$517$274,807
56 ($1,441)$923$518$274,289
57 ($1,441)$921$520$273,769
58 ($1,441)$919$522$273,247
59 ($1,441)$918$524$272,723
60 ($1,441)$916$525$272,198
Year 6 - 61 ($1,441)$914$527$271,671
62 ($1,441)$912$529$271,142
63 ($1,441)$911$531$270,611
64 ($1,441)$909$532$270,079
65 ($1,441)$907$534$269,544
66 ($1,441)$905$536$269,008
67 ($1,441)$903$538$268,470
68 ($1,441)$902$540$267,931
69 ($1,441)$900$541$267,389
70 ($1,441)$898$543$266,846
71 ($1,441)$896$545$266,301
72 ($1,441)$894$547$265,754
Year 7 - 73 ($1,441)$892$549$265,205
74 ($1,441)$891$551$264,654
75 ($1,441)$889$552$264,102
76 ($1,441)$887$554$263,548
77 ($1,441)$885$556$262,991
78 ($1,441)$883$558$262,433
79 ($1,441)$881$560$261,873
80 ($1,441)$879$562$261,312
81 ($1,441)$878$564$260,748
82 ($1,441)$876$566$260,182
83 ($1,441)$874$567$259,615
84 ($1,441)$872$569$259,045
Year 8 - 85 ($1,441)$870$571$258,474
86 ($1,441)$868$573$257,901
87 ($1,441)$866$575$257,326
88 ($1,441)$864$577$256,749
89 ($1,441)$862$579$256,170
90 ($1,441)$860$581$255,589
91 ($1,441)$858$583$255,006
92 ($1,441)$856$585$254,421
93 ($1,441)$854$587$253,834
94 ($1,441)$852$589$253,245
95 ($1,441)$850$591$252,654
96 ($1,441)$848$593$252,062
Year 9 - 97 ($1,441)$847$595$251,467
98 ($1,441)$845$597$250,870
99 ($1,441)$843$599$250,271
100 ($1,441)$840$601$249,671
101 ($1,441)$838$603$249,068
102 ($1,441)$836$605$248,463
103 ($1,441)$834$607$247,856
104 ($1,441)$832$609$247,247
105 ($1,441)$830$611$246,636
106 ($1,441)$828$613$246,023
107 ($1,441)$826$615$245,408
108 ($1,441)$824$617$244,791
Year 10 - 109 ($1,441)$822$619$244,172
110 ($1,441)$820$621$243,551
111 ($1,441)$818$623$242,927
112 ($1,441)$816$625$242,302
113 ($1,441)$814$628$241,674
114 ($1,441)$812$630$241,045
115 ($1,441)$810$632$240,413
116 ($1,441)$807$634$239,779
117 ($1,441)$805$636$239,143
118 ($1,441)$803$638$238,505
119 ($1,441)$801$640$237,865
120 ($1,441)$799$642$237,222
Year 11 - 121 ($1,441)$797$645$236,578
122 ($1,441)$795$647$235,931
123 ($1,441)$792$649$235,282
124 ($1,441)$790$651$234,631
125 ($1,441)$788$653$233,977
126 ($1,441)$786$655$233,322
127 ($1,441)$784$658$232,664
128 ($1,441)$781$660$232,004
129 ($1,441)$779$662$231,342
130 ($1,441)$777$664$230,678
131 ($1,441)$775$667$230,011
132 ($1,441)$772$669$229,342
Year 12 - 133 ($1,441)$770$671$228,671
134 ($1,441)$768$673$227,998
135 ($1,441)$766$676$227,323
136 ($1,441)$763$678$226,645
137 ($1,441)$761$680$225,965
138 ($1,441)$759$682$225,282
139 ($1,441)$757$685$224,597
140 ($1,441)$754$687$223,910
141 ($1,441)$752$689$223,221
142 ($1,441)$750$692$222,530
143 ($1,441)$747$694$221,836
144 ($1,441)$745$696$221,139
Year 13 - 145 ($1,441)$743$699$220,441
146 ($1,441)$740$701$219,740
147 ($1,441)$738$703$219,036
148 ($1,441)$736$706$218,331
149 ($1,441)$733$708$217,623
150 ($1,441)$731$710$216,912
151 ($1,441)$728$713$216,199
152 ($1,441)$726$715$215,484
153 ($1,441)$724$718$214,767
154 ($1,441)$721$720$214,047
155 ($1,441)$719$722$213,324
156 ($1,441)$716$725$212,599
Year 14 - 157 ($1,441)$714$727$211,872
158 ($1,441)$712$730$211,142
159 ($1,441)$709$732$210,410
160 ($1,441)$707$735$209,675
161 ($1,441)$704$737$208,938
162 ($1,441)$702$740$208,199
163 ($1,441)$699$742$207,457
164 ($1,441)$697$745$206,712
165 ($1,441)$694$747$205,965
166 ($1,441)$692$750$205,216
167 ($1,441)$689$752$204,463
168 ($1,441)$687$755$203,709
Year 15 - 169 ($1,441)$684$757$202,952
170 ($1,441)$682$760$202,192
171 ($1,441)$679$762$201,430
172 ($1,441)$676$765$200,665
173 ($1,441)$674$767$199,898
174 ($1,441)$671$770$199,128
175 ($1,441)$669$773$198,355
176 ($1,441)$666$775$197,580
177 ($1,441)$664$778$196,802
178 ($1,441)$661$780$196,022
179 ($1,441)$658$783$195,239
180 ($1,441)$656$786$194,453
Year 16 - 181 ($1,441)$653$788$193,665
182 ($1,441)$650$791$192,874
183 ($1,441)$648$794$192,081
184 ($1,441)$645$796$191,284
185 ($1,441)$642$799$190,486
186 ($1,441)$640$802$189,684
187 ($1,441)$637$804$188,880
188 ($1,441)$634$807$188,073
189 ($1,441)$632$810$187,263
190 ($1,441)$629$812$186,451
191 ($1,441)$626$815$185,636
192 ($1,441)$623$818$184,818
Year 17 - 193 ($1,441)$621$821$183,997
194 ($1,441)$618$823$183,174
195 ($1,441)$615$826$182,348
196 ($1,441)$612$829$181,519
197 ($1,441)$610$832$180,687
198 ($1,441)$607$834$179,853
199 ($1,441)$604$837$179,015
200 ($1,441)$601$840$178,175
201 ($1,441)$598$843$177,332
202 ($1,441)$596$846$176,487
203 ($1,441)$593$849$175,638
204 ($1,441)$590$851$174,787
Year 18 - 205 ($1,441)$587$854$173,932
206 ($1,441)$584$857$173,075
207 ($1,441)$581$860$172,215
208 ($1,441)$578$863$171,352
209 ($1,441)$575$866$170,487
210 ($1,441)$573$869$169,618
211 ($1,441)$570$872$168,746
212 ($1,441)$567$875$167,872
213 ($1,441)$564$878$166,994
214 ($1,441)$561$880$166,114
215 ($1,441)$558$883$165,230
216 ($1,441)$555$886$164,344
Year 19 - 217 ($1,441)$552$889$163,455
218 ($1,441)$549$892$162,562
219 ($1,441)$546$895$161,667
220 ($1,441)$543$898$160,769
221 ($1,441)$540$901$159,867
222 ($1,441)$537$904$158,963
223 ($1,441)$534$907$158,055
224 ($1,441)$531$910$157,145
225 ($1,441)$528$914$156,231
226 ($1,441)$525$917$155,315
227 ($1,441)$522$920$154,395
228 ($1,441)$519$923$153,472
Year 20 - 229 ($1,441)$515$926$152,546
230 ($1,441)$512$929$151,618
231 ($1,441)$509$932$150,685
232 ($1,441)$506$935$149,750
233 ($1,441)$503$938$148,812
234 ($1,441)$500$942$147,870
235 ($1,441)$497$945$146,926
236 ($1,441)$493$948$145,978
237 ($1,441)$490$951$145,027
238 ($1,441)$487$954$144,073
239 ($1,441)$484$957$143,115
240 ($1,441)$481$961$142,154
Year 21 - 241 ($1,441)$477$964$141,191
242 ($1,441)$474$967$140,223
243 ($1,441)$471$970$139,253
244 ($1,441)$468$974$138,280
245 ($1,441)$464$977$137,303
246 ($1,441)$461$980$136,322
247 ($1,441)$458$983$135,339
248 ($1,441)$455$987$134,352
249 ($1,441)$451$990$133,362
250 ($1,441)$448$993$132,369
251 ($1,441)$445$997$131,372
252 ($1,441)$441$1,000$130,372
Year 22 - 253 ($1,441)$438$1,003$129,369
254 ($1,441)$434$1,007$128,362
255 ($1,441)$431$1,010$127,352
256 ($1,441)$428$1,014$126,338
257 ($1,441)$424$1,017$125,321
258 ($1,441)$421$1,020$124,301
259 ($1,441)$417$1,024$123,277
260 ($1,441)$414$1,027$122,249
261 ($1,441)$411$1,031$121,219
262 ($1,441)$407$1,034$120,185
263 ($1,441)$404$1,038$119,147
264 ($1,441)$400$1,041$118,106
Year 23 - 265 ($1,441)$397$1,045$117,061
266 ($1,441)$393$1,048$116,013
267 ($1,441)$390$1,052$114,961
268 ($1,441)$386$1,055$113,906
269 ($1,441)$383$1,059$112,847
270 ($1,441)$379$1,062$111,785
271 ($1,441)$375$1,066$110,719
272 ($1,441)$372$1,069$109,650
273 ($1,441)$368$1,073$108,577
274 ($1,441)$365$1,077$107,500
275 ($1,441)$361$1,080$106,420
276 ($1,441)$357$1,084$105,336
Year 24 - 277 ($1,441)$354$1,088$104,248
278 ($1,441)$350$1,091$103,157
279 ($1,441)$346$1,095$102,062
280 ($1,441)$343$1,099$100,964
281 ($1,441)$339$1,102$99,862
282 ($1,441)$335$1,106$98,756
283 ($1,441)$332$1,110$97,646
284 ($1,441)$328$1,113$96,533
285 ($1,441)$324$1,117$95,416
286 ($1,441)$320$1,121$94,295
287 ($1,441)$317$1,125$93,170
288 ($1,441)$313$1,128$92,042
Year 25 - 289 ($1,441)$309$1,132$90,910
290 ($1,441)$305$1,136$89,774
291 ($1,441)$301$1,140$88,634
292 ($1,441)$298$1,144$87,490
293 ($1,441)$294$1,147$86,343
294 ($1,441)$290$1,151$85,192
295 ($1,441)$286$1,155$84,037
296 ($1,441)$282$1,159$82,878
297 ($1,441)$278$1,163$81,715
298 ($1,441)$274$1,167$80,548
299 ($1,441)$271$1,171$79,377
300 ($1,441)$267$1,175$78,202
Year 26 - 301 ($1,441)$263$1,179$77,024
302 ($1,441)$259$1,183$75,841
303 ($1,441)$255$1,187$74,654
304 ($1,441)$251$1,191$73,464
305 ($1,441)$247$1,195$72,269
306 ($1,441)$243$1,199$71,071
307 ($1,441)$239$1,203$69,868
308 ($1,441)$235$1,207$68,662
309 ($1,441)$231$1,211$67,451
310 ($1,441)$227$1,215$66,236
311 ($1,441)$222$1,219$65,017
312 ($1,441)$218$1,223$63,794
Year 27 - 313 ($1,441)$214$1,227$62,567
314 ($1,441)$210$1,231$61,336
315 ($1,441)$206$1,235$60,101
316 ($1,441)$202$1,239$58,861
317 ($1,441)$198$1,244$57,618
318 ($1,441)$193$1,248$56,370
319 ($1,441)$189$1,252$55,118
320 ($1,441)$185$1,256$53,862
321 ($1,441)$181$1,260$52,602
322 ($1,441)$177$1,265$51,337
323 ($1,441)$172$1,269$50,068
324 ($1,441)$168$1,273$48,795
Year 28 - 325 ($1,441)$164$1,277$47,518
326 ($1,441)$160$1,282$46,236
327 ($1,441)$155$1,286$44,950
328 ($1,441)$151$1,290$43,660
329 ($1,441)$147$1,295$42,365
330 ($1,441)$142$1,299$41,066
331 ($1,441)$138$1,303$39,763
332 ($1,441)$134$1,308$38,455
333 ($1,441)$129$1,312$37,143
334 ($1,441)$125$1,317$35,826
335 ($1,441)$120$1,321$34,505
336 ($1,441)$116$1,325$33,180
Year 29 - 337 ($1,441)$111$1,330$31,850
338 ($1,441)$107$1,334$30,516
339 ($1,441)$102$1,339$29,177
340 ($1,441)$98$1,343$27,834
341 ($1,441)$93$1,348$26,486
342 ($1,441)$89$1,352$25,133
343 ($1,441)$84$1,357$23,777
344 ($1,441)$80$1,361$22,415
345 ($1,441)$75$1,366$21,049
346 ($1,441)$71$1,371$19,679
347 ($1,441)$66$1,375$18,303
348 ($1,441)$61$1,380$16,924
Year 30 - 349 ($1,441)$57$1,384$15,539
350 ($1,441)$52$1,389$14,150
351 ($1,441)$48$1,394$12,756
352 ($1,441)$43$1,398$11,358
353 ($1,441)$38$1,403$9,955
354 ($1,441)$33$1,408$8,547
355 ($1,441)$29$1,413$7,134
356 ($1,441)$24$1,417$5,717
357 ($1,441)$19$1,422$4,295
358 ($1,441)$14$1,427$2,868
359 ($1,441)$10$1,432$1,436
360 ($1,441)$5$1,436$0
TOTALS$218,058$300,800$518,858

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.