« Back to all home prices

Mortgage Payment Schedule for a $379,000 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% ($75,800) 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
$1,453 360 $219,798 $522,998

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $379,000
Down Payment $75,800$303,200
Year 1 - 1 ($1,453)$1,018$435$302,765
2 ($1,453)$1,017$436$302,329
3 ($1,453)$1,015$437$301,892
4 ($1,453)$1,014$439$301,453
5 ($1,453)$1,012$440$301,013
6 ($1,453)$1,011$442$300,571
7 ($1,453)$1,009$443$300,128
8 ($1,453)$1,008$445$299,683
9 ($1,453)$1,006$446$299,236
10 ($1,453)$1,005$448$298,788
11 ($1,453)$1,003$449$298,339
12 ($1,453)$1,002$451$297,888
Year 2 - 13 ($1,453)$1,000$452$297,436
14 ($1,453)$999$454$296,982
15 ($1,453)$997$455$296,527
16 ($1,453)$996$457$296,070
17 ($1,453)$994$458$295,611
18 ($1,453)$993$460$295,151
19 ($1,453)$991$462$294,690
20 ($1,453)$990$463$294,227
21 ($1,453)$988$465$293,762
22 ($1,453)$987$466$293,296
23 ($1,453)$985$468$292,828
24 ($1,453)$983$469$292,359
Year 3 - 25 ($1,453)$982$471$291,888
26 ($1,453)$980$473$291,415
27 ($1,453)$979$474$290,941
28 ($1,453)$977$476$290,465
29 ($1,453)$975$477$289,988
30 ($1,453)$974$479$289,509
31 ($1,453)$972$481$289,029
32 ($1,453)$971$482$288,546
33 ($1,453)$969$484$288,063
34 ($1,453)$967$485$287,577
35 ($1,453)$966$487$287,090
36 ($1,453)$964$489$286,602
Year 4 - 37 ($1,453)$963$490$286,111
38 ($1,453)$961$492$285,620
39 ($1,453)$959$494$285,126
40 ($1,453)$958$495$284,631
41 ($1,453)$956$497$284,134
42 ($1,453)$954$499$283,635
43 ($1,453)$953$500$283,135
44 ($1,453)$951$502$282,633
45 ($1,453)$949$504$282,130
46 ($1,453)$947$505$281,624
47 ($1,453)$946$507$281,117
48 ($1,453)$944$509$280,609
Year 5 - 49 ($1,453)$942$510$280,098
50 ($1,453)$941$512$279,586
51 ($1,453)$939$514$279,072
52 ($1,453)$937$516$278,557
53 ($1,453)$935$517$278,039
54 ($1,453)$934$519$277,520
55 ($1,453)$932$521$277,000
56 ($1,453)$930$523$276,477
57 ($1,453)$929$524$275,953
58 ($1,453)$927$526$275,427
59 ($1,453)$925$528$274,899
60 ($1,453)$923$530$274,370
Year 6 - 61 ($1,453)$921$531$273,838
62 ($1,453)$920$533$273,305
63 ($1,453)$918$535$272,770
64 ($1,453)$916$537$272,233
65 ($1,453)$914$539$271,695
66 ($1,453)$912$540$271,155
67 ($1,453)$911$542$270,612
68 ($1,453)$909$544$270,068
69 ($1,453)$907$546$269,523
70 ($1,453)$905$548$268,975
71 ($1,453)$903$549$268,426
72 ($1,453)$901$551$267,874
Year 7 - 73 ($1,453)$900$553$267,321
74 ($1,453)$898$555$266,766
75 ($1,453)$896$557$266,209
76 ($1,453)$894$559$265,650
77 ($1,453)$892$561$265,090
78 ($1,453)$890$563$264,527
79 ($1,453)$888$564$263,963
80 ($1,453)$886$566$263,397
81 ($1,453)$885$568$262,828
82 ($1,453)$883$570$262,258
83 ($1,453)$881$572$261,686
84 ($1,453)$879$574$261,112
Year 8 - 85 ($1,453)$877$576$260,536
86 ($1,453)$875$578$259,959
87 ($1,453)$873$580$259,379
88 ($1,453)$871$582$258,797
89 ($1,453)$869$584$258,214
90 ($1,453)$867$586$257,628
91 ($1,453)$865$588$257,040
92 ($1,453)$863$590$256,451
93 ($1,453)$861$592$255,859
94 ($1,453)$859$594$255,266
95 ($1,453)$857$596$254,670
96 ($1,453)$855$598$254,073
Year 9 - 97 ($1,453)$853$600$253,473
98 ($1,453)$851$602$252,872
99 ($1,453)$849$604$252,268
100 ($1,453)$847$606$251,663
101 ($1,453)$845$608$251,055
102 ($1,453)$843$610$250,445
103 ($1,453)$841$612$249,834
104 ($1,453)$839$614$249,220
105 ($1,453)$837$616$248,604
106 ($1,453)$835$618$247,986
107 ($1,453)$833$620$247,366
108 ($1,453)$831$622$246,744
Year 10 - 109 ($1,453)$829$624$246,120
110 ($1,453)$827$626$245,494
111 ($1,453)$824$628$244,866
112 ($1,453)$822$630$244,235
113 ($1,453)$820$633$243,603
114 ($1,453)$818$635$242,968
115 ($1,453)$816$637$242,331
116 ($1,453)$814$639$241,692
117 ($1,453)$812$641$241,051
118 ($1,453)$810$643$240,408
119 ($1,453)$807$645$239,762
120 ($1,453)$805$648$239,115
Year 11 - 121 ($1,453)$803$650$238,465
122 ($1,453)$801$652$237,813
123 ($1,453)$799$654$237,159
124 ($1,453)$796$656$236,503
125 ($1,453)$794$659$235,844
126 ($1,453)$792$661$235,184
127 ($1,453)$790$663$234,521
128 ($1,453)$788$665$233,855
129 ($1,453)$785$667$233,188
130 ($1,453)$783$670$232,518
131 ($1,453)$781$672$231,846
132 ($1,453)$779$674$231,172
Year 12 - 133 ($1,453)$776$676$230,496
134 ($1,453)$774$679$229,817
135 ($1,453)$772$681$229,136
136 ($1,453)$770$683$228,453
137 ($1,453)$767$686$227,767
138 ($1,453)$765$688$227,080
139 ($1,453)$763$690$226,389
140 ($1,453)$760$692$225,697
141 ($1,453)$758$695$225,002
142 ($1,453)$756$697$224,305
143 ($1,453)$753$699$223,606
144 ($1,453)$751$702$222,904
Year 13 - 145 ($1,453)$749$704$222,200
146 ($1,453)$746$707$221,493
147 ($1,453)$744$709$220,784
148 ($1,453)$741$711$220,073
149 ($1,453)$739$714$219,359
150 ($1,453)$737$716$218,643
151 ($1,453)$734$718$217,924
152 ($1,453)$732$721$217,204
153 ($1,453)$729$723$216,480
154 ($1,453)$727$726$215,754
155 ($1,453)$725$728$215,026
156 ($1,453)$722$731$214,296
Year 14 - 157 ($1,453)$720$733$213,563
158 ($1,453)$717$736$212,827
159 ($1,453)$715$738$212,089
160 ($1,453)$712$741$211,348
161 ($1,453)$710$743$210,605
162 ($1,453)$707$745$209,860
163 ($1,453)$705$748$209,112
164 ($1,453)$702$751$208,361
165 ($1,453)$700$753$207,608
166 ($1,453)$697$756$206,853
167 ($1,453)$695$758$206,095
168 ($1,453)$692$761$205,334
Year 15 - 169 ($1,453)$690$763$204,571
170 ($1,453)$687$766$203,805
171 ($1,453)$684$768$203,037
172 ($1,453)$682$771$202,266
173 ($1,453)$679$773$201,492
174 ($1,453)$677$776$200,716
175 ($1,453)$674$779$199,938
176 ($1,453)$671$781$199,156
177 ($1,453)$669$784$198,372
178 ($1,453)$666$787$197,586
179 ($1,453)$664$789$196,797
180 ($1,453)$661$792$196,005
Year 16 - 181 ($1,453)$658$795$195,210
182 ($1,453)$656$797$194,413
183 ($1,453)$653$800$193,613
184 ($1,453)$650$803$192,811
185 ($1,453)$648$805$192,005
186 ($1,453)$645$808$191,197
187 ($1,453)$642$811$190,387
188 ($1,453)$639$813$189,573
189 ($1,453)$637$816$188,757
190 ($1,453)$634$819$187,938
191 ($1,453)$631$822$187,117
192 ($1,453)$628$824$186,292
Year 17 - 193 ($1,453)$626$827$185,465
194 ($1,453)$623$830$184,635
195 ($1,453)$620$833$183,803
196 ($1,453)$617$836$182,967
197 ($1,453)$614$838$182,129
198 ($1,453)$612$841$181,288
199 ($1,453)$609$844$180,444
200 ($1,453)$606$847$179,597
201 ($1,453)$603$850$178,747
202 ($1,453)$600$852$177,895
203 ($1,453)$597$855$177,040
204 ($1,453)$595$858$176,181
Year 18 - 205 ($1,453)$592$861$175,320
206 ($1,453)$589$864$174,456
207 ($1,453)$586$867$173,589
208 ($1,453)$583$870$172,720
209 ($1,453)$580$873$171,847
210 ($1,453)$577$876$170,971
211 ($1,453)$574$879$170,093
212 ($1,453)$571$882$169,211
213 ($1,453)$568$885$168,327
214 ($1,453)$565$887$167,439
215 ($1,453)$562$890$166,549
216 ($1,453)$559$893$165,655
Year 19 - 217 ($1,453)$556$896$164,759
218 ($1,453)$553$899$163,859
219 ($1,453)$550$902$162,957
220 ($1,453)$547$906$162,051
221 ($1,453)$544$909$161,143
222 ($1,453)$541$912$160,231
223 ($1,453)$538$915$159,316
224 ($1,453)$535$918$158,399
225 ($1,453)$532$921$157,478
226 ($1,453)$529$924$156,554
227 ($1,453)$526$927$155,627
228 ($1,453)$523$930$154,697
Year 20 - 229 ($1,453)$520$933$153,764
230 ($1,453)$516$936$152,827
231 ($1,453)$513$940$151,888
232 ($1,453)$510$943$150,945
233 ($1,453)$507$946$149,999
234 ($1,453)$504$949$149,050
235 ($1,453)$501$952$148,098
236 ($1,453)$497$955$147,143
237 ($1,453)$494$959$146,184
238 ($1,453)$491$962$145,222
239 ($1,453)$488$965$144,257
240 ($1,453)$484$968$143,289
Year 21 - 241 ($1,453)$481$972$142,317
242 ($1,453)$478$975$141,342
243 ($1,453)$475$978$140,364
244 ($1,453)$471$981$139,383
245 ($1,453)$468$985$138,398
246 ($1,453)$465$988$137,410
247 ($1,453)$461$991$136,419
248 ($1,453)$458$995$135,424
249 ($1,453)$455$998$134,426
250 ($1,453)$451$1,001$133,425
251 ($1,453)$448$1,005$132,420
252 ($1,453)$445$1,008$131,412
Year 22 - 253 ($1,453)$441$1,011$130,401
254 ($1,453)$438$1,015$129,386
255 ($1,453)$435$1,018$128,368
256 ($1,453)$431$1,022$127,346
257 ($1,453)$428$1,025$126,321
258 ($1,453)$424$1,029$125,292
259 ($1,453)$421$1,032$124,260
260 ($1,453)$417$1,035$123,225
261 ($1,453)$414$1,039$122,186
262 ($1,453)$410$1,042$121,143
263 ($1,453)$407$1,046$120,098
264 ($1,453)$403$1,049$119,048
Year 23 - 265 ($1,453)$400$1,053$117,995
266 ($1,453)$396$1,057$116,939
267 ($1,453)$393$1,060$115,879
268 ($1,453)$389$1,064$114,815
269 ($1,453)$386$1,067$113,748
270 ($1,453)$382$1,071$112,677
271 ($1,453)$378$1,074$111,603
272 ($1,453)$375$1,078$110,525
273 ($1,453)$371$1,082$109,443
274 ($1,453)$368$1,085$108,358
275 ($1,453)$364$1,089$107,269
276 ($1,453)$360$1,093$106,176
Year 24 - 277 ($1,453)$357$1,096$105,080
278 ($1,453)$353$1,100$103,980
279 ($1,453)$349$1,104$102,877
280 ($1,453)$345$1,107$101,770
281 ($1,453)$342$1,111$100,659
282 ($1,453)$338$1,115$99,544
283 ($1,453)$334$1,118$98,425
284 ($1,453)$331$1,122$97,303
285 ($1,453)$327$1,126$96,177
286 ($1,453)$323$1,130$95,047
287 ($1,453)$319$1,134$93,914
288 ($1,453)$315$1,137$92,776
Year 25 - 289 ($1,453)$312$1,141$91,635
290 ($1,453)$308$1,145$90,490
291 ($1,453)$304$1,149$89,341
292 ($1,453)$300$1,153$88,189
293 ($1,453)$296$1,157$87,032
294 ($1,453)$292$1,160$85,871
295 ($1,453)$288$1,164$84,707
296 ($1,453)$284$1,168$83,539
297 ($1,453)$281$1,172$82,367
298 ($1,453)$277$1,176$81,190
299 ($1,453)$273$1,180$80,010
300 ($1,453)$269$1,184$78,826
Year 26 - 301 ($1,453)$265$1,188$77,638
302 ($1,453)$261$1,192$76,446
303 ($1,453)$257$1,196$75,250
304 ($1,453)$253$1,200$74,050
305 ($1,453)$249$1,204$72,846
306 ($1,453)$245$1,208$71,638
307 ($1,453)$241$1,212$70,426
308 ($1,453)$237$1,216$69,209
309 ($1,453)$232$1,220$67,989
310 ($1,453)$228$1,224$66,765
311 ($1,453)$224$1,229$65,536
312 ($1,453)$220$1,233$64,303
Year 27 - 313 ($1,453)$216$1,237$63,067
314 ($1,453)$212$1,241$61,826
315 ($1,453)$208$1,245$60,580
316 ($1,453)$203$1,249$59,331
317 ($1,453)$199$1,254$58,078
318 ($1,453)$195$1,258$56,820
319 ($1,453)$191$1,262$55,558
320 ($1,453)$187$1,266$54,292
321 ($1,453)$182$1,270$53,021
322 ($1,453)$178$1,275$51,747
323 ($1,453)$174$1,279$50,468
324 ($1,453)$169$1,283$49,184
Year 28 - 325 ($1,453)$165$1,288$47,897
326 ($1,453)$161$1,292$46,605
327 ($1,453)$157$1,296$45,308
328 ($1,453)$152$1,301$44,008
329 ($1,453)$148$1,305$42,703
330 ($1,453)$143$1,309$41,394
331 ($1,453)$139$1,314$40,080
332 ($1,453)$135$1,318$38,762
333 ($1,453)$130$1,323$37,439
334 ($1,453)$126$1,327$36,112
335 ($1,453)$121$1,331$34,780
336 ($1,453)$117$1,336$33,445
Year 29 - 337 ($1,453)$112$1,340$32,104
338 ($1,453)$108$1,345$30,759
339 ($1,453)$103$1,349$29,410
340 ($1,453)$99$1,354$28,056
341 ($1,453)$94$1,359$26,697
342 ($1,453)$90$1,363$25,334
343 ($1,453)$85$1,368$23,966
344 ($1,453)$80$1,372$22,594
345 ($1,453)$76$1,377$21,217
346 ($1,453)$71$1,382$19,836
347 ($1,453)$67$1,386$18,449
348 ($1,453)$62$1,391$17,059
Year 30 - 349 ($1,453)$57$1,395$15,663
350 ($1,453)$53$1,400$14,263
351 ($1,453)$48$1,405$12,858
352 ($1,453)$43$1,410$11,448
353 ($1,453)$38$1,414$10,034
354 ($1,453)$34$1,419$8,615
355 ($1,453)$29$1,424$7,191
356 ($1,453)$24$1,429$5,763
357 ($1,453)$19$1,433$4,329
358 ($1,453)$15$1,438$2,891
359 ($1,453)$10$1,443$1,448
360 ($1,453)$5$1,448$0
TOTALS$219,798$303,200$522,998

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.