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

Mortgage Parameters


Less than 20% ($75,800) 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
$1,430 360 $211,635 $514,835

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $379,000
Down Payment $75,800$303,200
Year 1 - 1 ($1,430)$985$445$302,755
2 ($1,430)$984$446$302,309
3 ($1,430)$983$448$301,862
4 ($1,430)$981$449$301,413
5 ($1,430)$980$451$300,962
6 ($1,430)$978$452$300,510
7 ($1,430)$977$453$300,057
8 ($1,430)$975$455$299,602
9 ($1,430)$974$456$299,145
10 ($1,430)$972$458$298,687
11 ($1,430)$971$459$298,228
12 ($1,430)$969$461$297,767
Year 2 - 13 ($1,430)$968$462$297,305
14 ($1,430)$966$464$296,841
15 ($1,430)$965$465$296,376
16 ($1,430)$963$467$295,909
17 ($1,430)$962$468$295,440
18 ($1,430)$960$470$294,970
19 ($1,430)$959$471$294,499
20 ($1,430)$957$473$294,026
21 ($1,430)$956$475$293,551
22 ($1,430)$954$476$293,075
23 ($1,430)$952$478$292,598
24 ($1,430)$951$479$292,119
Year 3 - 25 ($1,430)$949$481$291,638
26 ($1,430)$948$482$291,156
27 ($1,430)$946$484$290,672
28 ($1,430)$945$485$290,186
29 ($1,430)$943$487$289,699
30 ($1,430)$942$489$289,211
31 ($1,430)$940$490$288,721
32 ($1,430)$938$492$288,229
33 ($1,430)$937$493$287,736
34 ($1,430)$935$495$287,241
35 ($1,430)$934$497$286,744
36 ($1,430)$932$498$286,246
Year 4 - 37 ($1,430)$930$500$285,746
38 ($1,430)$929$501$285,245
39 ($1,430)$927$503$284,742
40 ($1,430)$925$505$284,237
41 ($1,430)$924$506$283,731
42 ($1,430)$922$508$283,223
43 ($1,430)$920$510$282,713
44 ($1,430)$919$511$282,202
45 ($1,430)$917$513$281,689
46 ($1,430)$915$515$281,174
47 ($1,430)$914$516$280,658
48 ($1,430)$912$518$280,140
Year 5 - 49 ($1,430)$910$520$279,620
50 ($1,430)$909$521$279,099
51 ($1,430)$907$523$278,576
52 ($1,430)$905$525$278,051
53 ($1,430)$904$526$277,525
54 ($1,430)$902$528$276,997
55 ($1,430)$900$530$276,467
56 ($1,430)$899$532$275,935
57 ($1,430)$897$533$275,402
58 ($1,430)$895$535$274,867
59 ($1,430)$893$537$274,330
60 ($1,430)$892$539$273,792
Year 6 - 61 ($1,430)$890$540$273,251
62 ($1,430)$888$542$272,709
63 ($1,430)$886$544$272,165
64 ($1,430)$885$546$271,620
65 ($1,430)$883$547$271,073
66 ($1,430)$881$549$270,523
67 ($1,430)$879$551$269,973
68 ($1,430)$877$553$269,420
69 ($1,430)$876$554$268,865
70 ($1,430)$874$556$268,309
71 ($1,430)$872$558$267,751
72 ($1,430)$870$560$267,191
Year 7 - 73 ($1,430)$868$562$266,629
74 ($1,430)$867$564$266,066
75 ($1,430)$865$565$265,500
76 ($1,430)$863$567$264,933
77 ($1,430)$861$569$264,364
78 ($1,430)$859$571$263,793
79 ($1,430)$857$573$263,220
80 ($1,430)$855$575$262,646
81 ($1,430)$854$576$262,069
82 ($1,430)$852$578$261,491
83 ($1,430)$850$580$260,911
84 ($1,430)$848$582$260,329
Year 8 - 85 ($1,430)$846$584$259,745
86 ($1,430)$844$586$259,159
87 ($1,430)$842$588$258,571
88 ($1,430)$840$590$257,981
89 ($1,430)$838$592$257,389
90 ($1,430)$837$594$256,796
91 ($1,430)$835$596$256,200
92 ($1,430)$833$597$255,603
93 ($1,430)$831$599$255,003
94 ($1,430)$829$601$254,402
95 ($1,430)$827$603$253,799
96 ($1,430)$825$605$253,194
Year 9 - 97 ($1,430)$823$607$252,586
98 ($1,430)$821$609$251,977
99 ($1,430)$819$611$251,366
100 ($1,430)$817$613$250,753
101 ($1,430)$815$615$250,138
102 ($1,430)$813$617$249,520
103 ($1,430)$811$619$248,901
104 ($1,430)$809$621$248,280
105 ($1,430)$807$623$247,657
106 ($1,430)$805$625$247,032
107 ($1,430)$803$627$246,405
108 ($1,430)$801$629$245,775
Year 10 - 109 ($1,430)$799$631$245,144
110 ($1,430)$797$633$244,511
111 ($1,430)$795$635$243,875
112 ($1,430)$793$638$243,238
113 ($1,430)$791$640$242,598
114 ($1,430)$788$642$241,956
115 ($1,430)$786$644$241,313
116 ($1,430)$784$646$240,667
117 ($1,430)$782$648$240,019
118 ($1,430)$780$650$239,369
119 ($1,430)$778$652$238,717
120 ($1,430)$776$654$238,062
Year 11 - 121 ($1,430)$774$656$237,406
122 ($1,430)$772$659$236,747
123 ($1,430)$769$661$236,087
124 ($1,430)$767$663$235,424
125 ($1,430)$765$665$234,759
126 ($1,430)$763$667$234,092
127 ($1,430)$761$669$233,423
128 ($1,430)$759$671$232,751
129 ($1,430)$756$674$232,077
130 ($1,430)$754$676$231,402
131 ($1,430)$752$678$230,724
132 ($1,430)$750$680$230,043
Year 12 - 133 ($1,430)$748$682$229,361
134 ($1,430)$745$685$228,676
135 ($1,430)$743$687$227,989
136 ($1,430)$741$689$227,300
137 ($1,430)$739$691$226,609
138 ($1,430)$736$694$225,915
139 ($1,430)$734$696$225,219
140 ($1,430)$732$698$224,521
141 ($1,430)$730$700$223,821
142 ($1,430)$727$703$223,118
143 ($1,430)$725$705$222,413
144 ($1,430)$723$707$221,706
Year 13 - 145 ($1,430)$721$710$220,996
146 ($1,430)$718$712$220,284
147 ($1,430)$716$714$219,570
148 ($1,430)$714$716$218,854
149 ($1,430)$711$719$218,135
150 ($1,430)$709$721$217,414
151 ($1,430)$707$724$216,690
152 ($1,430)$704$726$215,964
153 ($1,430)$702$728$215,236
154 ($1,430)$700$731$214,506
155 ($1,430)$697$733$213,773
156 ($1,430)$695$735$213,037
Year 14 - 157 ($1,430)$692$738$212,300
158 ($1,430)$690$740$211,560
159 ($1,430)$688$743$210,817
160 ($1,430)$685$745$210,072
161 ($1,430)$683$747$209,325
162 ($1,430)$680$750$208,575
163 ($1,430)$678$752$207,823
164 ($1,430)$675$755$207,068
165 ($1,430)$673$757$206,311
166 ($1,430)$671$760$205,551
167 ($1,430)$668$762$204,789
168 ($1,430)$666$765$204,025
Year 15 - 169 ($1,430)$663$767$203,258
170 ($1,430)$661$770$202,488
171 ($1,430)$658$772$201,716
172 ($1,430)$656$775$200,942
173 ($1,430)$653$777$200,165
174 ($1,430)$651$780$199,385
175 ($1,430)$648$782$198,603
176 ($1,430)$645$785$197,818
177 ($1,430)$643$787$197,031
178 ($1,430)$640$790$196,241
179 ($1,430)$638$792$195,449
180 ($1,430)$635$795$194,654
Year 16 - 181 ($1,430)$633$797$193,857
182 ($1,430)$630$800$193,057
183 ($1,430)$627$803$192,254
184 ($1,430)$625$805$191,449
185 ($1,430)$622$808$190,641
186 ($1,430)$620$811$189,830
187 ($1,430)$617$813$189,017
188 ($1,430)$614$816$188,201
189 ($1,430)$612$818$187,383
190 ($1,430)$609$821$186,562
191 ($1,430)$606$824$185,738
192 ($1,430)$604$826$184,912
Year 17 - 193 ($1,430)$601$829$184,082
194 ($1,430)$598$832$183,251
195 ($1,430)$596$835$182,416
196 ($1,430)$593$837$181,579
197 ($1,430)$590$840$180,739
198 ($1,430)$587$843$179,896
199 ($1,430)$585$845$179,051
200 ($1,430)$582$848$178,203
201 ($1,430)$579$851$177,352
202 ($1,430)$576$854$176,498
203 ($1,430)$574$856$175,641
204 ($1,430)$571$859$174,782
Year 18 - 205 ($1,430)$568$862$173,920
206 ($1,430)$565$865$173,055
207 ($1,430)$562$868$172,188
208 ($1,430)$560$870$171,317
209 ($1,430)$557$873$170,444
210 ($1,430)$554$876$169,568
211 ($1,430)$551$879$168,689
212 ($1,430)$548$882$167,807
213 ($1,430)$545$885$166,922
214 ($1,430)$542$888$166,034
215 ($1,430)$540$890$165,144
216 ($1,430)$537$893$164,251
Year 19 - 217 ($1,430)$534$896$163,354
218 ($1,430)$531$899$162,455
219 ($1,430)$528$902$161,553
220 ($1,430)$525$905$160,648
221 ($1,430)$522$908$159,740
222 ($1,430)$519$911$158,829
223 ($1,430)$516$914$157,915
224 ($1,430)$513$917$156,998
225 ($1,430)$510$920$156,078
226 ($1,430)$507$923$155,155
227 ($1,430)$504$926$154,230
228 ($1,430)$501$929$153,301
Year 20 - 229 ($1,430)$498$932$152,369
230 ($1,430)$495$935$151,434
231 ($1,430)$492$938$150,496
232 ($1,430)$489$941$149,555
233 ($1,430)$486$944$148,611
234 ($1,430)$483$947$147,664
235 ($1,430)$480$950$146,714
236 ($1,430)$477$953$145,760
237 ($1,430)$474$956$144,804
238 ($1,430)$471$959$143,845
239 ($1,430)$467$963$142,882
240 ($1,430)$464$966$141,916
Year 21 - 241 ($1,430)$461$969$140,947
242 ($1,430)$458$972$139,975
243 ($1,430)$455$975$139,000
244 ($1,430)$452$978$138,022
245 ($1,430)$449$982$137,040
246 ($1,430)$445$985$136,056
247 ($1,430)$442$988$135,068
248 ($1,430)$439$991$134,077
249 ($1,430)$436$994$133,082
250 ($1,430)$433$998$132,085
251 ($1,430)$429$1,001$131,084
252 ($1,430)$426$1,004$130,080
Year 22 - 253 ($1,430)$423$1,007$129,072
254 ($1,430)$419$1,011$128,062
255 ($1,430)$416$1,014$127,048
256 ($1,430)$413$1,017$126,031
257 ($1,430)$410$1,020$125,010
258 ($1,430)$406$1,024$123,986
259 ($1,430)$403$1,027$122,959
260 ($1,430)$400$1,030$121,929
261 ($1,430)$396$1,034$120,895
262 ($1,430)$393$1,037$119,858
263 ($1,430)$390$1,041$118,817
264 ($1,430)$386$1,044$117,773
Year 23 - 265 ($1,430)$383$1,047$116,726
266 ($1,430)$379$1,051$115,675
267 ($1,430)$376$1,054$114,621
268 ($1,430)$373$1,058$113,563
269 ($1,430)$369$1,061$112,502
270 ($1,430)$366$1,064$111,438
271 ($1,430)$362$1,068$110,370
272 ($1,430)$359$1,071$109,299
273 ($1,430)$355$1,075$108,224
274 ($1,430)$352$1,078$107,145
275 ($1,430)$348$1,082$106,063
276 ($1,430)$345$1,085$104,978
Year 24 - 277 ($1,430)$341$1,089$103,889
278 ($1,430)$338$1,092$102,797
279 ($1,430)$334$1,096$101,701
280 ($1,430)$331$1,100$100,601
281 ($1,430)$327$1,103$99,498
282 ($1,430)$323$1,107$98,391
283 ($1,430)$320$1,110$97,281
284 ($1,430)$316$1,114$96,167
285 ($1,430)$313$1,118$95,049
286 ($1,430)$309$1,121$93,928
287 ($1,430)$305$1,125$92,803
288 ($1,430)$302$1,128$91,675
Year 25 - 289 ($1,430)$298$1,132$90,543
290 ($1,430)$294$1,136$89,407
291 ($1,430)$291$1,140$88,267
292 ($1,430)$287$1,143$87,124
293 ($1,430)$283$1,147$85,977
294 ($1,430)$279$1,151$84,827
295 ($1,430)$276$1,154$83,672
296 ($1,430)$272$1,158$82,514
297 ($1,430)$268$1,162$81,352
298 ($1,430)$264$1,166$80,186
299 ($1,430)$261$1,169$79,017
300 ($1,430)$257$1,173$77,844
Year 26 - 301 ($1,430)$253$1,177$76,666
302 ($1,430)$249$1,181$75,486
303 ($1,430)$245$1,185$74,301
304 ($1,430)$241$1,189$73,112
305 ($1,430)$238$1,192$71,920
306 ($1,430)$234$1,196$70,723
307 ($1,430)$230$1,200$69,523
308 ($1,430)$226$1,204$68,319
309 ($1,430)$222$1,208$67,111
310 ($1,430)$218$1,212$65,899
311 ($1,430)$214$1,216$64,683
312 ($1,430)$210$1,220$63,463
Year 27 - 313 ($1,430)$206$1,224$62,239
314 ($1,430)$202$1,228$61,011
315 ($1,430)$198$1,232$59,780
316 ($1,430)$194$1,236$58,544
317 ($1,430)$190$1,240$57,304
318 ($1,430)$186$1,244$56,060
319 ($1,430)$182$1,248$54,812
320 ($1,430)$178$1,252$53,560
321 ($1,430)$174$1,256$52,304
322 ($1,430)$170$1,260$51,044
323 ($1,430)$166$1,264$49,780
324 ($1,430)$162$1,268$48,512
Year 28 - 325 ($1,430)$158$1,272$47,239
326 ($1,430)$154$1,277$45,963
327 ($1,430)$149$1,281$44,682
328 ($1,430)$145$1,285$43,397
329 ($1,430)$141$1,289$42,108
330 ($1,430)$137$1,293$40,815
331 ($1,430)$133$1,297$39,517
332 ($1,430)$128$1,302$38,216
333 ($1,430)$124$1,306$36,910
334 ($1,430)$120$1,310$35,600
335 ($1,430)$116$1,314$34,285
336 ($1,430)$111$1,319$32,966
Year 29 - 337 ($1,430)$107$1,323$31,643
338 ($1,430)$103$1,327$30,316
339 ($1,430)$99$1,332$28,985
340 ($1,430)$94$1,336$27,649
341 ($1,430)$90$1,340$26,309
342 ($1,430)$86$1,345$24,964
343 ($1,430)$81$1,349$23,615
344 ($1,430)$77$1,353$22,262
345 ($1,430)$72$1,358$20,904
346 ($1,430)$68$1,362$19,542
347 ($1,430)$64$1,367$18,175
348 ($1,430)$59$1,371$16,804
Year 30 - 349 ($1,430)$55$1,375$15,429
350 ($1,430)$50$1,380$14,049
351 ($1,430)$46$1,384$12,664
352 ($1,430)$41$1,389$11,275
353 ($1,430)$37$1,393$9,882
354 ($1,430)$32$1,398$8,484
355 ($1,430)$28$1,403$7,081
356 ($1,430)$23$1,407$5,674
357 ($1,430)$18$1,412$4,263
358 ($1,430)$14$1,416$2,846
359 ($1,430)$9$1,421$1,425
360 ($1,430)$5$1,425$0
TOTALS$211,635$303,200$514,835

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.