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

Mortgage Parameters


Less than 20% ($75,800) 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
$1,515 360 $242,102 $545,302

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $379,000
Down Payment $75,800$303,200
Year 1 - 1 ($1,515)$1,107$408$302,792
2 ($1,515)$1,105$410$302,382
3 ($1,515)$1,104$411$301,971
4 ($1,515)$1,102$413$301,559
5 ($1,515)$1,101$414$301,145
6 ($1,515)$1,099$416$300,729
7 ($1,515)$1,098$417$300,312
8 ($1,515)$1,096$419$299,894
9 ($1,515)$1,095$420$299,473
10 ($1,515)$1,093$422$299,052
11 ($1,515)$1,092$423$298,629
12 ($1,515)$1,090$425$298,204
Year 2 - 13 ($1,515)$1,088$426$297,778
14 ($1,515)$1,087$428$297,350
15 ($1,515)$1,085$429$296,920
16 ($1,515)$1,084$431$296,489
17 ($1,515)$1,082$433$296,057
18 ($1,515)$1,081$434$295,623
19 ($1,515)$1,079$436$295,187
20 ($1,515)$1,077$437$294,750
21 ($1,515)$1,076$439$294,311
22 ($1,515)$1,074$440$293,870
23 ($1,515)$1,073$442$293,428
24 ($1,515)$1,071$444$292,985
Year 3 - 25 ($1,515)$1,069$445$292,539
26 ($1,515)$1,068$447$292,092
27 ($1,515)$1,066$449$291,644
28 ($1,515)$1,064$450$291,193
29 ($1,515)$1,063$452$290,742
30 ($1,515)$1,061$454$290,288
31 ($1,515)$1,060$455$289,833
32 ($1,515)$1,058$457$289,376
33 ($1,515)$1,056$459$288,918
34 ($1,515)$1,055$460$288,457
35 ($1,515)$1,053$462$287,996
36 ($1,515)$1,051$464$287,532
Year 4 - 37 ($1,515)$1,049$465$287,067
38 ($1,515)$1,048$467$286,600
39 ($1,515)$1,046$469$286,131
40 ($1,515)$1,044$470$285,661
41 ($1,515)$1,043$472$285,189
42 ($1,515)$1,041$474$284,715
43 ($1,515)$1,039$476$284,239
44 ($1,515)$1,037$477$283,762
45 ($1,515)$1,036$479$283,283
46 ($1,515)$1,034$481$282,802
47 ($1,515)$1,032$482$282,320
48 ($1,515)$1,030$484$281,836
Year 5 - 49 ($1,515)$1,029$486$281,350
50 ($1,515)$1,027$488$280,862
51 ($1,515)$1,025$490$280,372
52 ($1,515)$1,023$491$279,881
53 ($1,515)$1,022$493$279,388
54 ($1,515)$1,020$495$278,893
55 ($1,515)$1,018$497$278,396
56 ($1,515)$1,016$499$277,897
57 ($1,515)$1,014$500$277,397
58 ($1,515)$1,012$502$276,895
59 ($1,515)$1,011$504$276,391
60 ($1,515)$1,009$506$275,885
Year 6 - 61 ($1,515)$1,007$508$275,377
62 ($1,515)$1,005$510$274,868
63 ($1,515)$1,003$511$274,356
64 ($1,515)$1,001$513$273,843
65 ($1,515)$1,000$515$273,328
66 ($1,515)$998$517$272,810
67 ($1,515)$996$519$272,291
68 ($1,515)$994$521$271,771
69 ($1,515)$992$523$271,248
70 ($1,515)$990$525$270,723
71 ($1,515)$988$527$270,197
72 ($1,515)$986$529$269,668
Year 7 - 73 ($1,515)$984$530$269,138
74 ($1,515)$982$532$268,605
75 ($1,515)$980$534$268,071
76 ($1,515)$978$536$267,535
77 ($1,515)$977$538$266,996
78 ($1,515)$975$540$266,456
79 ($1,515)$973$542$265,914
80 ($1,515)$971$544$265,370
81 ($1,515)$969$546$264,824
82 ($1,515)$967$548$264,276
83 ($1,515)$965$550$263,726
84 ($1,515)$963$552$263,173
Year 8 - 85 ($1,515)$961$554$262,619
86 ($1,515)$959$556$262,063
87 ($1,515)$957$558$261,505
88 ($1,515)$954$560$260,945
89 ($1,515)$952$562$260,382
90 ($1,515)$950$564$259,818
91 ($1,515)$948$566$259,252
92 ($1,515)$946$568$258,683
93 ($1,515)$944$571$258,113
94 ($1,515)$942$573$257,540
95 ($1,515)$940$575$256,965
96 ($1,515)$938$577$256,389
Year 9 - 97 ($1,515)$936$579$255,810
98 ($1,515)$934$581$255,229
99 ($1,515)$932$583$254,646
100 ($1,515)$929$585$254,060
101 ($1,515)$927$587$253,473
102 ($1,515)$925$590$252,883
103 ($1,515)$923$592$252,292
104 ($1,515)$921$594$251,698
105 ($1,515)$919$596$251,102
106 ($1,515)$917$598$250,504
107 ($1,515)$914$600$249,903
108 ($1,515)$912$603$249,301
Year 10 - 109 ($1,515)$910$605$248,696
110 ($1,515)$908$607$248,089
111 ($1,515)$906$609$247,480
112 ($1,515)$903$611$246,868
113 ($1,515)$901$614$246,254
114 ($1,515)$899$616$245,639
115 ($1,515)$897$618$245,020
116 ($1,515)$894$620$244,400
117 ($1,515)$892$623$243,777
118 ($1,515)$890$625$243,152
119 ($1,515)$888$627$242,525
120 ($1,515)$885$630$241,896
Year 11 - 121 ($1,515)$883$632$241,264
122 ($1,515)$881$634$240,630
123 ($1,515)$878$636$239,993
124 ($1,515)$876$639$239,355
125 ($1,515)$874$641$238,714
126 ($1,515)$871$643$238,070
127 ($1,515)$869$646$237,424
128 ($1,515)$867$648$236,776
129 ($1,515)$864$650$236,126
130 ($1,515)$862$653$235,473
131 ($1,515)$859$655$234,818
132 ($1,515)$857$658$234,160
Year 12 - 133 ($1,515)$855$660$233,500
134 ($1,515)$852$662$232,837
135 ($1,515)$850$665$232,173
136 ($1,515)$847$667$231,505
137 ($1,515)$845$670$230,836
138 ($1,515)$843$672$230,163
139 ($1,515)$840$675$229,489
140 ($1,515)$838$677$228,812
141 ($1,515)$835$680$228,132
142 ($1,515)$833$682$227,450
143 ($1,515)$830$685$226,765
144 ($1,515)$828$687$226,078
Year 13 - 145 ($1,515)$825$690$225,389
146 ($1,515)$823$692$224,697
147 ($1,515)$820$695$224,002
148 ($1,515)$818$697$223,305
149 ($1,515)$815$700$222,605
150 ($1,515)$813$702$221,903
151 ($1,515)$810$705$221,198
152 ($1,515)$807$707$220,491
153 ($1,515)$805$710$219,781
154 ($1,515)$802$713$219,069
155 ($1,515)$800$715$218,354
156 ($1,515)$797$718$217,636
Year 14 - 157 ($1,515)$794$720$216,915
158 ($1,515)$792$723$216,192
159 ($1,515)$789$726$215,467
160 ($1,515)$786$728$214,739
161 ($1,515)$784$731$214,008
162 ($1,515)$781$734$213,274
163 ($1,515)$778$736$212,538
164 ($1,515)$776$739$211,799
165 ($1,515)$773$742$211,057
166 ($1,515)$770$744$210,313
167 ($1,515)$768$747$209,566
168 ($1,515)$765$750$208,816
Year 15 - 169 ($1,515)$762$753$208,063
170 ($1,515)$759$755$207,308
171 ($1,515)$757$758$206,550
172 ($1,515)$754$761$205,789
173 ($1,515)$751$764$205,026
174 ($1,515)$748$766$204,259
175 ($1,515)$746$769$203,490
176 ($1,515)$743$772$202,718
177 ($1,515)$740$775$201,943
178 ($1,515)$737$778$201,166
179 ($1,515)$734$780$200,385
180 ($1,515)$731$783$199,602
Year 16 - 181 ($1,515)$729$786$198,816
182 ($1,515)$726$789$198,027
183 ($1,515)$723$792$197,235
184 ($1,515)$720$795$196,440
185 ($1,515)$717$798$195,642
186 ($1,515)$714$801$194,841
187 ($1,515)$711$804$194,038
188 ($1,515)$708$806$193,231
189 ($1,515)$705$809$192,422
190 ($1,515)$702$812$191,610
191 ($1,515)$699$815$190,794
192 ($1,515)$696$818$189,976
Year 17 - 193 ($1,515)$693$821$189,155
194 ($1,515)$690$824$188,330
195 ($1,515)$687$827$187,503
196 ($1,515)$684$830$186,673
197 ($1,515)$681$833$185,839
198 ($1,515)$678$836$185,003
199 ($1,515)$675$839$184,163
200 ($1,515)$672$843$183,321
201 ($1,515)$669$846$182,475
202 ($1,515)$666$849$181,627
203 ($1,515)$663$852$180,775
204 ($1,515)$660$855$179,920
Year 18 - 205 ($1,515)$657$858$179,062
206 ($1,515)$654$861$178,201
207 ($1,515)$650$864$177,336
208 ($1,515)$647$867$176,469
209 ($1,515)$644$871$175,598
210 ($1,515)$641$874$174,724
211 ($1,515)$638$877$173,848
212 ($1,515)$635$880$172,967
213 ($1,515)$631$883$172,084
214 ($1,515)$628$887$171,197
215 ($1,515)$625$890$170,307
216 ($1,515)$622$893$169,414
Year 19 - 217 ($1,515)$618$896$168,518
218 ($1,515)$615$900$167,618
219 ($1,515)$612$903$166,715
220 ($1,515)$609$906$165,809
221 ($1,515)$605$910$164,900
222 ($1,515)$602$913$163,987
223 ($1,515)$599$916$163,071
224 ($1,515)$595$920$162,151
225 ($1,515)$592$923$161,228
226 ($1,515)$588$926$160,302
227 ($1,515)$585$930$159,372
228 ($1,515)$582$933$158,439
Year 20 - 229 ($1,515)$578$936$157,503
230 ($1,515)$575$940$156,563
231 ($1,515)$571$943$155,620
232 ($1,515)$568$947$154,673
233 ($1,515)$565$950$153,723
234 ($1,515)$561$954$152,769
235 ($1,515)$558$957$151,812
236 ($1,515)$554$961$150,852
237 ($1,515)$551$964$149,887
238 ($1,515)$547$968$148,920
239 ($1,515)$544$971$147,949
240 ($1,515)$540$975$146,974
Year 21 - 241 ($1,515)$536$978$145,996
242 ($1,515)$533$982$145,014
243 ($1,515)$529$985$144,028
244 ($1,515)$526$989$143,039
245 ($1,515)$522$993$142,047
246 ($1,515)$518$996$141,050
247 ($1,515)$515$1,000$140,051
248 ($1,515)$511$1,004$139,047
249 ($1,515)$508$1,007$138,040
250 ($1,515)$504$1,011$137,029
251 ($1,515)$500$1,015$136,014
252 ($1,515)$496$1,018$134,996
Year 22 - 253 ($1,515)$493$1,022$133,974
254 ($1,515)$489$1,026$132,948
255 ($1,515)$485$1,029$131,919
256 ($1,515)$482$1,033$130,886
257 ($1,515)$478$1,037$129,849
258 ($1,515)$474$1,041$128,808
259 ($1,515)$470$1,045$127,763
260 ($1,515)$466$1,048$126,715
261 ($1,515)$463$1,052$125,663
262 ($1,515)$459$1,056$124,607
263 ($1,515)$455$1,060$123,547
264 ($1,515)$451$1,064$122,483
Year 23 - 265 ($1,515)$447$1,068$121,415
266 ($1,515)$443$1,072$120,344
267 ($1,515)$439$1,075$119,268
268 ($1,515)$435$1,079$118,189
269 ($1,515)$431$1,083$117,106
270 ($1,515)$427$1,087$116,018
271 ($1,515)$423$1,091$114,927
272 ($1,515)$419$1,095$113,832
273 ($1,515)$415$1,099$112,733
274 ($1,515)$411$1,103$111,629
275 ($1,515)$407$1,107$110,522
276 ($1,515)$403$1,111$109,411
Year 24 - 277 ($1,515)$399$1,115$108,295
278 ($1,515)$395$1,119$107,176
279 ($1,515)$391$1,124$106,052
280 ($1,515)$387$1,128$104,925
281 ($1,515)$383$1,132$103,793
282 ($1,515)$379$1,136$102,657
283 ($1,515)$375$1,140$101,517
284 ($1,515)$371$1,144$100,373
285 ($1,515)$366$1,148$99,224
286 ($1,515)$362$1,153$98,072
287 ($1,515)$358$1,157$96,915
288 ($1,515)$354$1,161$95,754
Year 25 - 289 ($1,515)$350$1,165$94,589
290 ($1,515)$345$1,169$93,419
291 ($1,515)$341$1,174$92,246
292 ($1,515)$337$1,178$91,068
293 ($1,515)$332$1,182$89,885
294 ($1,515)$328$1,187$88,699
295 ($1,515)$324$1,191$87,508
296 ($1,515)$319$1,195$86,312
297 ($1,515)$315$1,200$85,113
298 ($1,515)$311$1,204$83,909
299 ($1,515)$306$1,208$82,700
300 ($1,515)$302$1,213$81,487
Year 26 - 301 ($1,515)$297$1,217$80,270
302 ($1,515)$293$1,222$79,048
303 ($1,515)$289$1,226$77,822
304 ($1,515)$284$1,231$76,591
305 ($1,515)$280$1,235$75,356
306 ($1,515)$275$1,240$74,117
307 ($1,515)$271$1,244$72,872
308 ($1,515)$266$1,249$71,624
309 ($1,515)$261$1,253$70,370
310 ($1,515)$257$1,258$69,112
311 ($1,515)$252$1,262$67,850
312 ($1,515)$248$1,267$66,583
Year 27 - 313 ($1,515)$243$1,272$65,311
314 ($1,515)$238$1,276$64,035
315 ($1,515)$234$1,281$62,754
316 ($1,515)$229$1,286$61,468
317 ($1,515)$224$1,290$60,178
318 ($1,515)$220$1,295$58,883
319 ($1,515)$215$1,300$57,583
320 ($1,515)$210$1,305$56,278
321 ($1,515)$205$1,309$54,969
322 ($1,515)$201$1,314$53,655
323 ($1,515)$196$1,319$52,336
324 ($1,515)$191$1,324$51,012
Year 28 - 325 ($1,515)$186$1,329$49,684
326 ($1,515)$181$1,333$48,350
327 ($1,515)$176$1,338$47,012
328 ($1,515)$172$1,343$45,669
329 ($1,515)$167$1,348$44,321
330 ($1,515)$162$1,353$42,968
331 ($1,515)$157$1,358$41,610
332 ($1,515)$152$1,363$40,247
333 ($1,515)$147$1,368$38,880
334 ($1,515)$142$1,373$37,507
335 ($1,515)$137$1,378$36,129
336 ($1,515)$132$1,383$34,746
Year 29 - 337 ($1,515)$127$1,388$33,358
338 ($1,515)$122$1,393$31,965
339 ($1,515)$117$1,398$30,567
340 ($1,515)$112$1,403$29,164
341 ($1,515)$106$1,408$27,756
342 ($1,515)$101$1,413$26,342
343 ($1,515)$96$1,419$24,924
344 ($1,515)$91$1,424$23,500
345 ($1,515)$86$1,429$22,071
346 ($1,515)$81$1,434$20,637
347 ($1,515)$75$1,439$19,197
348 ($1,515)$70$1,445$17,753
Year 30 - 349 ($1,515)$65$1,450$16,303
350 ($1,515)$60$1,455$14,848
351 ($1,515)$54$1,461$13,387
352 ($1,515)$49$1,466$11,921
353 ($1,515)$44$1,471$10,450
354 ($1,515)$38$1,477$8,973
355 ($1,515)$33$1,482$7,491
356 ($1,515)$27$1,487$6,004
357 ($1,515)$22$1,493$4,511
358 ($1,515)$16$1,498$3,013
359 ($1,515)$11$1,504$1,509
360 ($1,515)$6$1,509$0
TOTALS$242,102$303,200$545,302

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.