« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($75,800) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,428 360 $211,010 $514,210

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $379,000
Down Payment $75,800$303,200
Year 1 - 1 ($1,428)$983$445$302,755
2 ($1,428)$981$447$302,308
3 ($1,428)$980$448$301,859
4 ($1,428)$979$450$301,409
5 ($1,428)$977$451$300,958
6 ($1,428)$976$453$300,505
7 ($1,428)$974$454$300,051
8 ($1,428)$973$456$299,595
9 ($1,428)$971$457$299,138
10 ($1,428)$970$459$298,680
11 ($1,428)$968$460$298,219
12 ($1,428)$967$462$297,758
Year 2 - 13 ($1,428)$965$463$297,295
14 ($1,428)$964$465$296,830
15 ($1,428)$962$466$296,364
16 ($1,428)$961$468$295,896
17 ($1,428)$959$469$295,427
18 ($1,428)$958$471$294,956
19 ($1,428)$956$472$294,484
20 ($1,428)$955$474$294,010
21 ($1,428)$953$475$293,535
22 ($1,428)$952$477$293,058
23 ($1,428)$950$478$292,580
24 ($1,428)$948$480$292,100
Year 3 - 25 ($1,428)$947$481$291,619
26 ($1,428)$945$483$291,136
27 ($1,428)$944$485$290,651
28 ($1,428)$942$486$290,165
29 ($1,428)$941$488$289,677
30 ($1,428)$939$489$289,188
31 ($1,428)$937$491$288,697
32 ($1,428)$936$493$288,204
33 ($1,428)$934$494$287,710
34 ($1,428)$933$496$287,215
35 ($1,428)$931$497$286,717
36 ($1,428)$929$499$286,218
Year 4 - 37 ($1,428)$928$501$285,718
38 ($1,428)$926$502$285,216
39 ($1,428)$925$504$284,712
40 ($1,428)$923$505$284,206
41 ($1,428)$921$507$283,699
42 ($1,428)$920$509$283,191
43 ($1,428)$918$510$282,680
44 ($1,428)$916$512$282,168
45 ($1,428)$915$514$281,655
46 ($1,428)$913$515$281,139
47 ($1,428)$911$517$280,622
48 ($1,428)$910$519$280,104
Year 5 - 49 ($1,428)$908$520$279,583
50 ($1,428)$906$522$279,061
51 ($1,428)$905$524$278,537
52 ($1,428)$903$525$278,012
53 ($1,428)$901$527$277,485
54 ($1,428)$900$529$276,956
55 ($1,428)$898$531$276,425
56 ($1,428)$896$532$275,893
57 ($1,428)$894$534$275,359
58 ($1,428)$893$536$274,823
59 ($1,428)$891$537$274,286
60 ($1,428)$889$539$273,747
Year 6 - 61 ($1,428)$887$541$273,206
62 ($1,428)$886$543$272,663
63 ($1,428)$884$544$272,119
64 ($1,428)$882$546$271,572
65 ($1,428)$880$548$271,024
66 ($1,428)$879$550$270,475
67 ($1,428)$877$552$269,923
68 ($1,428)$875$553$269,370
69 ($1,428)$873$555$268,814
70 ($1,428)$871$557$268,257
71 ($1,428)$870$559$267,699
72 ($1,428)$868$561$267,138
Year 7 - 73 ($1,428)$866$562$266,576
74 ($1,428)$864$564$266,012
75 ($1,428)$862$566$265,446
76 ($1,428)$860$568$264,878
77 ($1,428)$859$570$264,308
78 ($1,428)$857$572$263,736
79 ($1,428)$855$573$263,163
80 ($1,428)$853$575$262,588
81 ($1,428)$851$577$262,011
82 ($1,428)$849$579$261,432
83 ($1,428)$847$581$260,851
84 ($1,428)$846$583$260,268
Year 8 - 85 ($1,428)$844$585$259,683
86 ($1,428)$842$587$259,097
87 ($1,428)$840$588$258,508
88 ($1,428)$838$590$257,918
89 ($1,428)$836$592$257,326
90 ($1,428)$834$594$256,731
91 ($1,428)$832$596$256,135
92 ($1,428)$830$598$255,537
93 ($1,428)$828$600$254,937
94 ($1,428)$826$602$254,335
95 ($1,428)$824$604$253,731
96 ($1,428)$823$606$253,125
Year 9 - 97 ($1,428)$821$608$252,518
98 ($1,428)$819$610$251,908
99 ($1,428)$817$612$251,296
100 ($1,428)$815$614$250,682
101 ($1,428)$813$616$250,067
102 ($1,428)$811$618$249,449
103 ($1,428)$809$620$248,829
104 ($1,428)$807$622$248,207
105 ($1,428)$805$624$247,584
106 ($1,428)$803$626$246,958
107 ($1,428)$801$628$246,330
108 ($1,428)$799$630$245,700
Year 10 - 109 ($1,428)$796$632$245,068
110 ($1,428)$794$634$244,434
111 ($1,428)$792$636$243,798
112 ($1,428)$790$638$243,160
113 ($1,428)$788$640$242,520
114 ($1,428)$786$642$241,878
115 ($1,428)$784$644$241,234
116 ($1,428)$782$646$240,587
117 ($1,428)$780$648$239,939
118 ($1,428)$778$651$239,288
119 ($1,428)$776$653$238,636
120 ($1,428)$774$655$237,981
Year 11 - 121 ($1,428)$771$657$237,324
122 ($1,428)$769$659$236,665
123 ($1,428)$767$661$236,004
124 ($1,428)$765$663$235,341
125 ($1,428)$763$665$234,675
126 ($1,428)$761$668$234,007
127 ($1,428)$759$670$233,338
128 ($1,428)$756$672$232,666
129 ($1,428)$754$674$231,992
130 ($1,428)$752$676$231,315
131 ($1,428)$750$679$230,637
132 ($1,428)$748$681$229,956
Year 12 - 133 ($1,428)$745$683$229,273
134 ($1,428)$743$685$228,588
135 ($1,428)$741$687$227,901
136 ($1,428)$739$690$227,211
137 ($1,428)$737$692$226,519
138 ($1,428)$734$694$225,825
139 ($1,428)$732$696$225,129
140 ($1,428)$730$699$224,430
141 ($1,428)$728$701$223,729
142 ($1,428)$725$703$223,026
143 ($1,428)$723$705$222,321
144 ($1,428)$721$708$221,613
Year 13 - 145 ($1,428)$718$710$220,903
146 ($1,428)$716$712$220,191
147 ($1,428)$714$715$219,476
148 ($1,428)$711$717$218,760
149 ($1,428)$709$719$218,040
150 ($1,428)$707$722$217,319
151 ($1,428)$704$724$216,595
152 ($1,428)$702$726$215,869
153 ($1,428)$700$729$215,140
154 ($1,428)$697$731$214,409
155 ($1,428)$695$733$213,676
156 ($1,428)$693$736$212,940
Year 14 - 157 ($1,428)$690$738$212,202
158 ($1,428)$688$740$211,462
159 ($1,428)$685$743$210,719
160 ($1,428)$683$745$209,973
161 ($1,428)$681$748$209,226
162 ($1,428)$678$750$208,476
163 ($1,428)$676$753$207,723
164 ($1,428)$673$755$206,968
165 ($1,428)$671$757$206,211
166 ($1,428)$668$760$205,451
167 ($1,428)$666$762$204,688
168 ($1,428)$664$765$203,924
Year 15 - 169 ($1,428)$661$767$203,156
170 ($1,428)$659$770$202,386
171 ($1,428)$656$772$201,614
172 ($1,428)$654$775$200,839
173 ($1,428)$651$777$200,062
174 ($1,428)$649$780$199,282
175 ($1,428)$646$782$198,500
176 ($1,428)$643$785$197,715
177 ($1,428)$641$787$196,928
178 ($1,428)$638$790$196,138
179 ($1,428)$636$793$195,345
180 ($1,428)$633$795$194,550
Year 16 - 181 ($1,428)$631$798$193,752
182 ($1,428)$628$800$192,952
183 ($1,428)$625$803$192,149
184 ($1,428)$623$805$191,344
185 ($1,428)$620$808$190,535
186 ($1,428)$618$811$189,725
187 ($1,428)$615$813$188,911
188 ($1,428)$612$816$188,095
189 ($1,428)$610$819$187,277
190 ($1,428)$607$821$186,456
191 ($1,428)$604$824$185,632
192 ($1,428)$602$827$184,805
Year 17 - 193 ($1,428)$599$829$183,976
194 ($1,428)$596$832$183,144
195 ($1,428)$594$835$182,309
196 ($1,428)$591$837$181,472
197 ($1,428)$588$840$180,632
198 ($1,428)$586$843$179,789
199 ($1,428)$583$846$178,943
200 ($1,428)$580$848$178,095
201 ($1,428)$577$851$177,244
202 ($1,428)$575$854$176,390
203 ($1,428)$572$857$175,534
204 ($1,428)$569$859$174,674
Year 18 - 205 ($1,428)$566$862$173,812
206 ($1,428)$563$865$172,947
207 ($1,428)$561$868$172,079
208 ($1,428)$558$871$171,209
209 ($1,428)$555$873$170,336
210 ($1,428)$552$876$169,459
211 ($1,428)$549$879$168,580
212 ($1,428)$546$882$167,698
213 ($1,428)$544$885$166,814
214 ($1,428)$541$888$165,926
215 ($1,428)$538$890$165,036
216 ($1,428)$535$893$164,142
Year 19 - 217 ($1,428)$532$896$163,246
218 ($1,428)$529$899$162,347
219 ($1,428)$526$902$161,445
220 ($1,428)$523$905$160,540
221 ($1,428)$520$908$159,632
222 ($1,428)$517$911$158,721
223 ($1,428)$515$914$157,807
224 ($1,428)$512$917$156,890
225 ($1,428)$509$920$155,971
226 ($1,428)$506$923$155,048
227 ($1,428)$503$926$154,122
228 ($1,428)$500$929$153,193
Year 20 - 229 ($1,428)$497$932$152,261
230 ($1,428)$494$935$151,327
231 ($1,428)$491$938$150,389
232 ($1,428)$488$941$149,448
233 ($1,428)$484$944$148,504
234 ($1,428)$481$947$147,557
235 ($1,428)$478$950$146,607
236 ($1,428)$475$953$145,654
237 ($1,428)$472$956$144,698
238 ($1,428)$469$959$143,739
239 ($1,428)$466$962$142,776
240 ($1,428)$463$966$141,811
Year 21 - 241 ($1,428)$460$969$140,842
242 ($1,428)$457$972$139,870
243 ($1,428)$453$975$138,895
244 ($1,428)$450$978$137,917
245 ($1,428)$447$981$136,936
246 ($1,428)$444$984$135,951
247 ($1,428)$441$988$134,964
248 ($1,428)$438$991$133,973
249 ($1,428)$434$994$132,979
250 ($1,428)$431$997$131,981
251 ($1,428)$428$1,001$130,981
252 ($1,428)$425$1,004$129,977
Year 22 - 253 ($1,428)$421$1,007$128,970
254 ($1,428)$418$1,010$127,960
255 ($1,428)$415$1,014$126,946
256 ($1,428)$412$1,017$125,930
257 ($1,428)$408$1,020$124,909
258 ($1,428)$405$1,023$123,886
259 ($1,428)$402$1,027$122,859
260 ($1,428)$398$1,030$121,829
261 ($1,428)$395$1,033$120,796
262 ($1,428)$392$1,037$119,759
263 ($1,428)$388$1,040$118,719
264 ($1,428)$385$1,044$117,675
Year 23 - 265 ($1,428)$381$1,047$116,628
266 ($1,428)$378$1,050$115,578
267 ($1,428)$375$1,054$114,524
268 ($1,428)$371$1,057$113,467
269 ($1,428)$368$1,061$112,407
270 ($1,428)$364$1,064$111,343
271 ($1,428)$361$1,067$110,275
272 ($1,428)$357$1,071$109,204
273 ($1,428)$354$1,074$108,130
274 ($1,428)$351$1,078$107,052
275 ($1,428)$347$1,081$105,971
276 ($1,428)$344$1,085$104,886
Year 24 - 277 ($1,428)$340$1,088$103,798
278 ($1,428)$336$1,092$102,706
279 ($1,428)$333$1,095$101,610
280 ($1,428)$329$1,099$100,511
281 ($1,428)$326$1,103$99,409
282 ($1,428)$322$1,106$98,303
283 ($1,428)$319$1,110$97,193
284 ($1,428)$315$1,113$96,080
285 ($1,428)$311$1,117$94,963
286 ($1,428)$308$1,121$93,842
287 ($1,428)$304$1,124$92,718
288 ($1,428)$301$1,128$91,590
Year 25 - 289 ($1,428)$297$1,131$90,459
290 ($1,428)$293$1,135$89,324
291 ($1,428)$290$1,139$88,185
292 ($1,428)$286$1,142$87,042
293 ($1,428)$282$1,146$85,896
294 ($1,428)$278$1,150$84,746
295 ($1,428)$275$1,154$83,593
296 ($1,428)$271$1,157$82,435
297 ($1,428)$267$1,161$81,274
298 ($1,428)$263$1,165$80,109
299 ($1,428)$260$1,169$78,941
300 ($1,428)$256$1,172$77,768
Year 26 - 301 ($1,428)$252$1,176$76,592
302 ($1,428)$248$1,180$75,412
303 ($1,428)$244$1,184$74,228
304 ($1,428)$241$1,188$73,040
305 ($1,428)$237$1,192$71,849
306 ($1,428)$233$1,195$70,653
307 ($1,428)$229$1,199$69,454
308 ($1,428)$225$1,203$68,251
309 ($1,428)$221$1,207$67,043
310 ($1,428)$217$1,211$65,832
311 ($1,428)$213$1,215$64,617
312 ($1,428)$209$1,219$63,399
Year 27 - 313 ($1,428)$206$1,223$62,176
314 ($1,428)$202$1,227$60,949
315 ($1,428)$198$1,231$59,718
316 ($1,428)$194$1,235$58,483
317 ($1,428)$190$1,239$57,245
318 ($1,428)$186$1,243$56,002
319 ($1,428)$182$1,247$54,755
320 ($1,428)$177$1,251$53,504
321 ($1,428)$173$1,255$52,249
322 ($1,428)$169$1,259$50,990
323 ($1,428)$165$1,263$49,727
324 ($1,428)$161$1,267$48,460
Year 28 - 325 ($1,428)$157$1,271$47,189
326 ($1,428)$153$1,275$45,913
327 ($1,428)$149$1,280$44,634
328 ($1,428)$145$1,284$43,350
329 ($1,428)$141$1,288$42,062
330 ($1,428)$136$1,292$40,770
331 ($1,428)$132$1,296$39,474
332 ($1,428)$128$1,300$38,174
333 ($1,428)$124$1,305$36,869
334 ($1,428)$120$1,309$35,560
335 ($1,428)$115$1,313$34,247
336 ($1,428)$111$1,317$32,930
Year 29 - 337 ($1,428)$107$1,322$31,608
338 ($1,428)$102$1,326$30,282
339 ($1,428)$98$1,330$28,952
340 ($1,428)$94$1,335$27,618
341 ($1,428)$90$1,339$26,279
342 ($1,428)$85$1,343$24,936
343 ($1,428)$81$1,348$23,588
344 ($1,428)$76$1,352$22,236
345 ($1,428)$72$1,356$20,880
346 ($1,428)$68$1,361$19,519
347 ($1,428)$63$1,365$18,154
348 ($1,428)$59$1,370$16,785
Year 30 - 349 ($1,428)$54$1,374$15,411
350 ($1,428)$50$1,378$14,032
351 ($1,428)$45$1,383$12,649
352 ($1,428)$41$1,387$11,262
353 ($1,428)$37$1,392$9,870
354 ($1,428)$32$1,396$8,474
355 ($1,428)$27$1,401$7,073
356 ($1,428)$23$1,405$5,667
357 ($1,428)$18$1,410$4,257
358 ($1,428)$14$1,415$2,843
359 ($1,428)$9$1,419$1,424
360 ($1,428)$5$1,424$0
TOTALS$211,010$303,200$514,210

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.