« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($75,200) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,503 360 $240,185 $540,985

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $376,000
Down Payment $75,200$300,800
Year 1 - 1 ($1,503)$1,098$405$300,395
2 ($1,503)$1,096$406$299,989
3 ($1,503)$1,095$408$299,581
4 ($1,503)$1,093$409$299,172
5 ($1,503)$1,092$411$298,761
6 ($1,503)$1,090$412$298,349
7 ($1,503)$1,089$414$297,935
8 ($1,503)$1,087$415$297,520
9 ($1,503)$1,086$417$297,103
10 ($1,503)$1,084$418$296,685
11 ($1,503)$1,083$420$296,265
12 ($1,503)$1,081$421$295,843
Year 2 - 13 ($1,503)$1,080$423$295,421
14 ($1,503)$1,078$424$294,996
15 ($1,503)$1,077$426$294,570
16 ($1,503)$1,075$428$294,143
17 ($1,503)$1,074$429$293,713
18 ($1,503)$1,072$431$293,283
19 ($1,503)$1,070$432$292,851
20 ($1,503)$1,069$434$292,417
21 ($1,503)$1,067$435$291,981
22 ($1,503)$1,066$437$291,544
23 ($1,503)$1,064$439$291,106
24 ($1,503)$1,063$440$290,665
Year 3 - 25 ($1,503)$1,061$442$290,224
26 ($1,503)$1,059$443$289,780
27 ($1,503)$1,058$445$289,335
28 ($1,503)$1,056$447$288,889
29 ($1,503)$1,054$448$288,440
30 ($1,503)$1,053$450$287,990
31 ($1,503)$1,051$452$287,539
32 ($1,503)$1,050$453$287,085
33 ($1,503)$1,048$455$286,631
34 ($1,503)$1,046$457$286,174
35 ($1,503)$1,045$458$285,716
36 ($1,503)$1,043$460$285,256
Year 4 - 37 ($1,503)$1,041$462$284,794
38 ($1,503)$1,039$463$284,331
39 ($1,503)$1,038$465$283,866
40 ($1,503)$1,036$467$283,400
41 ($1,503)$1,034$468$282,931
42 ($1,503)$1,033$470$282,461
43 ($1,503)$1,031$472$281,990
44 ($1,503)$1,029$473$281,516
45 ($1,503)$1,028$475$281,041
46 ($1,503)$1,026$477$280,564
47 ($1,503)$1,024$479$280,085
48 ($1,503)$1,022$480$279,605
Year 5 - 49 ($1,503)$1,021$482$279,123
50 ($1,503)$1,019$484$278,639
51 ($1,503)$1,017$486$278,153
52 ($1,503)$1,015$487$277,666
53 ($1,503)$1,013$489$277,176
54 ($1,503)$1,012$491$276,685
55 ($1,503)$1,010$493$276,192
56 ($1,503)$1,008$495$275,698
57 ($1,503)$1,006$496$275,201
58 ($1,503)$1,004$498$274,703
59 ($1,503)$1,003$500$274,203
60 ($1,503)$1,001$502$273,701
Year 6 - 61 ($1,503)$999$504$273,197
62 ($1,503)$997$506$272,692
63 ($1,503)$995$507$272,184
64 ($1,503)$993$509$271,675
65 ($1,503)$992$511$271,164
66 ($1,503)$990$513$270,651
67 ($1,503)$988$515$270,136
68 ($1,503)$986$517$269,619
69 ($1,503)$984$519$269,101
70 ($1,503)$982$521$268,580
71 ($1,503)$980$522$268,058
72 ($1,503)$978$524$267,534
Year 7 - 73 ($1,503)$976$526$267,007
74 ($1,503)$975$528$266,479
75 ($1,503)$973$530$265,949
76 ($1,503)$971$532$265,417
77 ($1,503)$969$534$264,883
78 ($1,503)$967$536$264,347
79 ($1,503)$965$538$263,809
80 ($1,503)$963$540$263,269
81 ($1,503)$961$542$262,728
82 ($1,503)$959$544$262,184
83 ($1,503)$957$546$261,638
84 ($1,503)$955$548$261,090
Year 8 - 85 ($1,503)$953$550$260,541
86 ($1,503)$951$552$259,989
87 ($1,503)$949$554$259,435
88 ($1,503)$947$556$258,879
89 ($1,503)$945$558$258,321
90 ($1,503)$943$560$257,762
91 ($1,503)$941$562$257,200
92 ($1,503)$939$564$256,636
93 ($1,503)$937$566$256,070
94 ($1,503)$935$568$255,502
95 ($1,503)$933$570$254,931
96 ($1,503)$930$572$254,359
Year 9 - 97 ($1,503)$928$574$253,785
98 ($1,503)$926$576$253,208
99 ($1,503)$924$579$252,630
100 ($1,503)$922$581$252,049
101 ($1,503)$920$583$251,466
102 ($1,503)$918$585$250,882
103 ($1,503)$916$587$250,295
104 ($1,503)$914$589$249,705
105 ($1,503)$911$591$249,114
106 ($1,503)$909$593$248,521
107 ($1,503)$907$596$247,925
108 ($1,503)$905$598$247,327
Year 10 - 109 ($1,503)$903$600$246,727
110 ($1,503)$901$602$246,125
111 ($1,503)$898$604$245,521
112 ($1,503)$896$607$244,914
113 ($1,503)$894$609$244,305
114 ($1,503)$892$611$243,694
115 ($1,503)$889$613$243,081
116 ($1,503)$887$615$242,465
117 ($1,503)$885$618$241,848
118 ($1,503)$883$620$241,228
119 ($1,503)$880$622$240,605
120 ($1,503)$878$625$239,981
Year 11 - 121 ($1,503)$876$627$239,354
122 ($1,503)$874$629$238,725
123 ($1,503)$871$631$238,094
124 ($1,503)$869$634$237,460
125 ($1,503)$867$636$236,824
126 ($1,503)$864$638$236,186
127 ($1,503)$862$641$235,545
128 ($1,503)$860$643$234,902
129 ($1,503)$857$645$234,257
130 ($1,503)$855$648$233,609
131 ($1,503)$853$650$232,959
132 ($1,503)$850$652$232,306
Year 12 - 133 ($1,503)$848$655$231,652
134 ($1,503)$846$657$230,994
135 ($1,503)$843$660$230,335
136 ($1,503)$841$662$229,673
137 ($1,503)$838$664$229,008
138 ($1,503)$836$667$228,341
139 ($1,503)$833$669$227,672
140 ($1,503)$831$672$227,000
141 ($1,503)$829$674$226,326
142 ($1,503)$826$677$225,650
143 ($1,503)$824$679$224,971
144 ($1,503)$821$682$224,289
Year 13 - 145 ($1,503)$819$684$223,605
146 ($1,503)$816$687$222,918
147 ($1,503)$814$689$222,229
148 ($1,503)$811$692$221,538
149 ($1,503)$809$694$220,843
150 ($1,503)$806$697$220,147
151 ($1,503)$804$699$219,448
152 ($1,503)$801$702$218,746
153 ($1,503)$798$704$218,042
154 ($1,503)$796$707$217,335
155 ($1,503)$793$709$216,625
156 ($1,503)$791$712$215,913
Year 14 - 157 ($1,503)$788$715$215,198
158 ($1,503)$785$717$214,481
159 ($1,503)$783$720$213,761
160 ($1,503)$780$723$213,039
161 ($1,503)$778$725$212,314
162 ($1,503)$775$728$211,586
163 ($1,503)$772$730$210,855
164 ($1,503)$770$733$210,122
165 ($1,503)$767$736$209,386
166 ($1,503)$764$738$208,648
167 ($1,503)$762$741$207,907
168 ($1,503)$759$744$207,163
Year 15 - 169 ($1,503)$756$747$206,416
170 ($1,503)$753$749$205,667
171 ($1,503)$751$752$204,915
172 ($1,503)$748$755$204,160
173 ($1,503)$745$758$203,403
174 ($1,503)$742$760$202,642
175 ($1,503)$740$763$201,879
176 ($1,503)$737$766$201,113
177 ($1,503)$734$769$200,345
178 ($1,503)$731$771$199,573
179 ($1,503)$728$774$198,799
180 ($1,503)$726$777$198,022
Year 16 - 181 ($1,503)$723$780$197,242
182 ($1,503)$720$783$196,459
183 ($1,503)$717$786$195,673
184 ($1,503)$714$789$194,885
185 ($1,503)$711$791$194,093
186 ($1,503)$708$794$193,299
187 ($1,503)$706$797$192,502
188 ($1,503)$703$800$191,702
189 ($1,503)$700$803$190,899
190 ($1,503)$697$806$190,093
191 ($1,503)$694$809$189,284
192 ($1,503)$691$812$188,472
Year 17 - 193 ($1,503)$688$815$187,657
194 ($1,503)$685$818$186,840
195 ($1,503)$682$821$186,019
196 ($1,503)$679$824$185,195
197 ($1,503)$676$827$184,368
198 ($1,503)$673$830$183,538
199 ($1,503)$670$833$182,706
200 ($1,503)$667$836$181,870
201 ($1,503)$664$839$181,031
202 ($1,503)$661$842$180,189
203 ($1,503)$658$845$179,344
204 ($1,503)$655$848$178,496
Year 18 - 205 ($1,503)$652$851$177,644
206 ($1,503)$648$854$176,790
207 ($1,503)$645$857$175,933
208 ($1,503)$642$861$175,072
209 ($1,503)$639$864$174,208
210 ($1,503)$636$867$173,341
211 ($1,503)$633$870$172,471
212 ($1,503)$630$873$171,598
213 ($1,503)$626$876$170,722
214 ($1,503)$623$880$169,842
215 ($1,503)$620$883$168,959
216 ($1,503)$617$886$168,073
Year 19 - 217 ($1,503)$613$889$167,184
218 ($1,503)$610$893$166,292
219 ($1,503)$607$896$165,396
220 ($1,503)$604$899$164,497
221 ($1,503)$600$902$163,594
222 ($1,503)$597$906$162,689
223 ($1,503)$594$909$161,780
224 ($1,503)$590$912$160,868
225 ($1,503)$587$916$159,952
226 ($1,503)$584$919$159,033
227 ($1,503)$580$922$158,111
228 ($1,503)$577$926$157,185
Year 20 - 229 ($1,503)$574$929$156,256
230 ($1,503)$570$932$155,324
231 ($1,503)$567$936$154,388
232 ($1,503)$564$939$153,449
233 ($1,503)$560$943$152,506
234 ($1,503)$557$946$151,560
235 ($1,503)$553$950$150,611
236 ($1,503)$550$953$149,658
237 ($1,503)$546$956$148,701
238 ($1,503)$543$960$147,741
239 ($1,503)$539$963$146,778
240 ($1,503)$536$967$145,811
Year 21 - 241 ($1,503)$532$971$144,840
242 ($1,503)$529$974$143,866
243 ($1,503)$525$978$142,888
244 ($1,503)$522$981$141,907
245 ($1,503)$518$985$140,922
246 ($1,503)$514$988$139,934
247 ($1,503)$511$992$138,942
248 ($1,503)$507$996$137,946
249 ($1,503)$504$999$136,947
250 ($1,503)$500$1,003$135,944
251 ($1,503)$496$1,007$134,938
252 ($1,503)$493$1,010$133,928
Year 22 - 253 ($1,503)$489$1,014$132,914
254 ($1,503)$485$1,018$131,896
255 ($1,503)$481$1,021$130,875
256 ($1,503)$478$1,025$129,850
257 ($1,503)$474$1,029$128,821
258 ($1,503)$470$1,033$127,788
259 ($1,503)$466$1,036$126,752
260 ($1,503)$463$1,040$125,712
261 ($1,503)$459$1,044$124,668
262 ($1,503)$455$1,048$123,620
263 ($1,503)$451$1,052$122,569
264 ($1,503)$447$1,055$121,513
Year 23 - 265 ($1,503)$444$1,059$120,454
266 ($1,503)$440$1,063$119,391
267 ($1,503)$436$1,067$118,324
268 ($1,503)$432$1,071$117,253
269 ($1,503)$428$1,075$116,179
270 ($1,503)$424$1,079$115,100
271 ($1,503)$420$1,083$114,017
272 ($1,503)$416$1,087$112,931
273 ($1,503)$412$1,091$111,840
274 ($1,503)$408$1,095$110,746
275 ($1,503)$404$1,099$109,647
276 ($1,503)$400$1,103$108,545
Year 24 - 277 ($1,503)$396$1,107$107,438
278 ($1,503)$392$1,111$106,327
279 ($1,503)$388$1,115$105,213
280 ($1,503)$384$1,119$104,094
281 ($1,503)$380$1,123$102,971
282 ($1,503)$376$1,127$101,844
283 ($1,503)$372$1,131$100,713
284 ($1,503)$368$1,135$99,578
285 ($1,503)$363$1,139$98,439
286 ($1,503)$359$1,143$97,296
287 ($1,503)$355$1,148$96,148
288 ($1,503)$351$1,152$94,996
Year 25 - 289 ($1,503)$347$1,156$93,840
290 ($1,503)$343$1,160$92,680
291 ($1,503)$338$1,164$91,516
292 ($1,503)$334$1,169$90,347
293 ($1,503)$330$1,173$89,174
294 ($1,503)$325$1,177$87,997
295 ($1,503)$321$1,182$86,815
296 ($1,503)$317$1,186$85,629
297 ($1,503)$313$1,190$84,439
298 ($1,503)$308$1,195$83,244
299 ($1,503)$304$1,199$82,046
300 ($1,503)$299$1,203$80,842
Year 26 - 301 ($1,503)$295$1,208$79,635
302 ($1,503)$291$1,212$78,423
303 ($1,503)$286$1,216$77,206
304 ($1,503)$282$1,221$75,985
305 ($1,503)$277$1,225$74,760
306 ($1,503)$273$1,230$73,530
307 ($1,503)$268$1,234$72,296
308 ($1,503)$264$1,239$71,057
309 ($1,503)$259$1,243$69,813
310 ($1,503)$255$1,248$68,565
311 ($1,503)$250$1,252$67,313
312 ($1,503)$246$1,257$66,056
Year 27 - 313 ($1,503)$241$1,262$64,794
314 ($1,503)$236$1,266$63,528
315 ($1,503)$232$1,271$62,257
316 ($1,503)$227$1,275$60,982
317 ($1,503)$223$1,280$59,701
318 ($1,503)$218$1,285$58,417
319 ($1,503)$213$1,290$57,127
320 ($1,503)$209$1,294$55,833
321 ($1,503)$204$1,299$54,534
322 ($1,503)$199$1,304$53,230
323 ($1,503)$194$1,308$51,922
324 ($1,503)$190$1,313$50,609
Year 28 - 325 ($1,503)$185$1,318$49,291
326 ($1,503)$180$1,323$47,968
327 ($1,503)$175$1,328$46,640
328 ($1,503)$170$1,333$45,308
329 ($1,503)$165$1,337$43,970
330 ($1,503)$160$1,342$42,628
331 ($1,503)$156$1,347$41,281
332 ($1,503)$151$1,352$39,929
333 ($1,503)$146$1,357$38,572
334 ($1,503)$141$1,362$37,210
335 ($1,503)$136$1,367$35,843
336 ($1,503)$131$1,372$34,471
Year 29 - 337 ($1,503)$126$1,377$33,094
338 ($1,503)$121$1,382$31,712
339 ($1,503)$116$1,387$30,325
340 ($1,503)$111$1,392$28,933
341 ($1,503)$106$1,397$27,536
342 ($1,503)$101$1,402$26,134
343 ($1,503)$95$1,407$24,726
344 ($1,503)$90$1,412$23,314
345 ($1,503)$85$1,418$21,896
346 ($1,503)$80$1,423$20,473
347 ($1,503)$75$1,428$19,045
348 ($1,503)$70$1,433$17,612
Year 30 - 349 ($1,503)$64$1,438$16,174
350 ($1,503)$59$1,444$14,730
351 ($1,503)$54$1,449$13,281
352 ($1,503)$48$1,454$11,827
353 ($1,503)$43$1,460$10,367
354 ($1,503)$38$1,465$8,902
355 ($1,503)$32$1,470$7,432
356 ($1,503)$27$1,476$5,956
357 ($1,503)$22$1,481$4,476
358 ($1,503)$16$1,486$2,989
359 ($1,503)$11$1,492$1,497
360 ($1,503)$5$1,497$0
TOTALS$240,185$300,800$540,985

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.