« Back to all home prices

Mortgage Payment Schedule for a $380,000 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% ($76,000) 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
$1,432 360 $211,567 $515,567

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $380,000
Down Payment $76,000$304,000
Year 1 - 1 ($1,432)$985$447$303,553
2 ($1,432)$984$448$303,105
3 ($1,432)$983$450$302,656
4 ($1,432)$981$451$302,205
5 ($1,432)$980$452$301,752
6 ($1,432)$978$454$301,298
7 ($1,432)$977$455$300,843
8 ($1,432)$975$457$300,386
9 ($1,432)$974$458$299,928
10 ($1,432)$972$460$299,468
11 ($1,432)$971$461$299,006
12 ($1,432)$969$463$298,543
Year 2 - 13 ($1,432)$968$464$298,079
14 ($1,432)$966$466$297,613
15 ($1,432)$965$467$297,146
16 ($1,432)$963$469$296,677
17 ($1,432)$962$470$296,207
18 ($1,432)$960$472$295,735
19 ($1,432)$959$473$295,261
20 ($1,432)$957$475$294,786
21 ($1,432)$956$477$294,310
22 ($1,432)$954$478$293,832
23 ($1,432)$953$480$293,352
24 ($1,432)$951$481$292,871
Year 3 - 25 ($1,432)$949$483$292,388
26 ($1,432)$948$484$291,904
27 ($1,432)$946$486$291,418
28 ($1,432)$945$487$290,930
29 ($1,432)$943$489$290,441
30 ($1,432)$942$491$289,951
31 ($1,432)$940$492$289,459
32 ($1,432)$938$494$288,965
33 ($1,432)$937$495$288,469
34 ($1,432)$935$497$287,972
35 ($1,432)$934$499$287,474
36 ($1,432)$932$500$286,973
Year 4 - 37 ($1,432)$930$502$286,472
38 ($1,432)$929$503$285,968
39 ($1,432)$927$505$285,463
40 ($1,432)$925$507$284,956
41 ($1,432)$924$508$284,448
42 ($1,432)$922$510$283,938
43 ($1,432)$920$512$283,426
44 ($1,432)$919$513$282,913
45 ($1,432)$917$515$282,398
46 ($1,432)$915$517$281,881
47 ($1,432)$914$518$281,363
48 ($1,432)$912$520$280,843
Year 5 - 49 ($1,432)$910$522$280,321
50 ($1,432)$909$523$279,797
51 ($1,432)$907$525$279,272
52 ($1,432)$905$527$278,746
53 ($1,432)$904$529$278,217
54 ($1,432)$902$530$277,687
55 ($1,432)$900$532$277,155
56 ($1,432)$898$534$276,621
57 ($1,432)$897$535$276,086
58 ($1,432)$895$537$275,549
59 ($1,432)$893$539$275,010
60 ($1,432)$891$541$274,469
Year 6 - 61 ($1,432)$890$542$273,927
62 ($1,432)$888$544$273,382
63 ($1,432)$886$546$272,837
64 ($1,432)$884$548$272,289
65 ($1,432)$883$549$271,739
66 ($1,432)$881$551$271,188
67 ($1,432)$879$553$270,635
68 ($1,432)$877$555$270,080
69 ($1,432)$876$557$269,524
70 ($1,432)$874$558$268,965
71 ($1,432)$872$560$268,405
72 ($1,432)$870$562$267,843
Year 7 - 73 ($1,432)$868$564$267,279
74 ($1,432)$866$566$266,713
75 ($1,432)$865$568$266,146
76 ($1,432)$863$569$265,577
77 ($1,432)$861$571$265,005
78 ($1,432)$859$573$264,432
79 ($1,432)$857$575$263,857
80 ($1,432)$855$577$263,281
81 ($1,432)$853$579$262,702
82 ($1,432)$852$581$262,121
83 ($1,432)$850$582$261,539
84 ($1,432)$848$584$260,955
Year 8 - 85 ($1,432)$846$586$260,368
86 ($1,432)$844$588$259,780
87 ($1,432)$842$590$259,190
88 ($1,432)$840$592$258,598
89 ($1,432)$838$594$258,004
90 ($1,432)$836$596$257,409
91 ($1,432)$834$598$256,811
92 ($1,432)$832$600$256,211
93 ($1,432)$831$602$255,610
94 ($1,432)$829$604$255,006
95 ($1,432)$827$605$254,401
96 ($1,432)$825$607$253,793
Year 9 - 97 ($1,432)$823$609$253,184
98 ($1,432)$821$611$252,573
99 ($1,432)$819$613$251,959
100 ($1,432)$817$615$251,344
101 ($1,432)$815$617$250,726
102 ($1,432)$813$619$250,107
103 ($1,432)$811$621$249,486
104 ($1,432)$809$623$248,862
105 ($1,432)$807$625$248,237
106 ($1,432)$805$627$247,610
107 ($1,432)$803$629$246,980
108 ($1,432)$801$632$246,349
Year 10 - 109 ($1,432)$799$634$245,715
110 ($1,432)$797$636$245,079
111 ($1,432)$794$638$244,442
112 ($1,432)$792$640$243,802
113 ($1,432)$790$642$243,160
114 ($1,432)$788$644$242,516
115 ($1,432)$786$646$241,870
116 ($1,432)$784$648$241,222
117 ($1,432)$782$650$240,572
118 ($1,432)$780$652$239,920
119 ($1,432)$778$654$239,265
120 ($1,432)$776$657$238,609
Year 11 - 121 ($1,432)$773$659$237,950
122 ($1,432)$771$661$237,290
123 ($1,432)$769$663$236,627
124 ($1,432)$767$665$235,962
125 ($1,432)$765$667$235,294
126 ($1,432)$763$669$234,625
127 ($1,432)$761$672$233,953
128 ($1,432)$758$674$233,280
129 ($1,432)$756$676$232,604
130 ($1,432)$754$678$231,926
131 ($1,432)$752$680$231,245
132 ($1,432)$750$683$230,563
Year 12 - 133 ($1,432)$747$685$229,878
134 ($1,432)$745$687$229,191
135 ($1,432)$743$689$228,502
136 ($1,432)$741$691$227,811
137 ($1,432)$738$694$227,117
138 ($1,432)$736$696$226,421
139 ($1,432)$734$698$225,723
140 ($1,432)$732$700$225,022
141 ($1,432)$729$703$224,320
142 ($1,432)$727$705$223,615
143 ($1,432)$725$707$222,908
144 ($1,432)$723$710$222,198
Year 13 - 145 ($1,432)$720$712$221,486
146 ($1,432)$718$714$220,772
147 ($1,432)$716$716$220,056
148 ($1,432)$713$719$219,337
149 ($1,432)$711$721$218,616
150 ($1,432)$709$723$217,892
151 ($1,432)$706$726$217,166
152 ($1,432)$704$728$216,438
153 ($1,432)$702$731$215,708
154 ($1,432)$699$733$214,975
155 ($1,432)$697$735$214,240
156 ($1,432)$694$738$213,502
Year 14 - 157 ($1,432)$692$740$212,762
158 ($1,432)$690$742$212,020
159 ($1,432)$687$745$211,275
160 ($1,432)$685$747$210,527
161 ($1,432)$682$750$209,778
162 ($1,432)$680$752$209,026
163 ($1,432)$678$755$208,271
164 ($1,432)$675$757$207,514
165 ($1,432)$673$759$206,755
166 ($1,432)$670$762$205,993
167 ($1,432)$668$764$205,228
168 ($1,432)$665$767$204,462
Year 15 - 169 ($1,432)$663$769$203,692
170 ($1,432)$660$772$202,920
171 ($1,432)$658$774$202,146
172 ($1,432)$655$777$201,369
173 ($1,432)$653$779$200,590
174 ($1,432)$650$782$199,808
175 ($1,432)$648$784$199,024
176 ($1,432)$645$787$198,237
177 ($1,432)$643$790$197,447
178 ($1,432)$640$792$196,655
179 ($1,432)$637$795$195,860
180 ($1,432)$635$797$195,063
Year 16 - 181 ($1,432)$632$800$194,263
182 ($1,432)$630$802$193,461
183 ($1,432)$627$805$192,656
184 ($1,432)$625$808$191,848
185 ($1,432)$622$810$191,038
186 ($1,432)$619$813$190,225
187 ($1,432)$617$815$189,410
188 ($1,432)$614$818$188,592
189 ($1,432)$611$821$187,771
190 ($1,432)$609$823$186,948
191 ($1,432)$606$826$186,121
192 ($1,432)$603$829$185,293
Year 17 - 193 ($1,432)$601$831$184,461
194 ($1,432)$598$834$183,627
195 ($1,432)$595$837$182,790
196 ($1,432)$593$840$181,951
197 ($1,432)$590$842$181,108
198 ($1,432)$587$845$180,263
199 ($1,432)$584$848$179,415
200 ($1,432)$582$851$178,565
201 ($1,432)$579$853$177,712
202 ($1,432)$576$856$176,856
203 ($1,432)$573$859$175,997
204 ($1,432)$571$862$175,135
Year 18 - 205 ($1,432)$568$864$174,271
206 ($1,432)$565$867$173,404
207 ($1,432)$562$870$172,534
208 ($1,432)$559$873$171,661
209 ($1,432)$556$876$170,785
210 ($1,432)$554$879$169,907
211 ($1,432)$551$881$169,025
212 ($1,432)$548$884$168,141
213 ($1,432)$545$887$167,254
214 ($1,432)$542$890$166,364
215 ($1,432)$539$893$165,471
216 ($1,432)$536$896$164,575
Year 19 - 217 ($1,432)$533$899$163,677
218 ($1,432)$531$902$162,775
219 ($1,432)$528$904$161,871
220 ($1,432)$525$907$160,963
221 ($1,432)$522$910$160,053
222 ($1,432)$519$913$159,140
223 ($1,432)$516$916$158,223
224 ($1,432)$513$919$157,304
225 ($1,432)$510$922$156,382
226 ($1,432)$507$925$155,457
227 ($1,432)$504$928$154,529
228 ($1,432)$501$931$153,597
Year 20 - 229 ($1,432)$498$934$152,663
230 ($1,432)$495$937$151,726
231 ($1,432)$492$940$150,786
232 ($1,432)$489$943$149,842
233 ($1,432)$486$946$148,896
234 ($1,432)$483$949$147,947
235 ($1,432)$480$953$146,994
236 ($1,432)$477$956$146,038
237 ($1,432)$473$959$145,080
238 ($1,432)$470$962$144,118
239 ($1,432)$467$965$143,153
240 ($1,432)$464$968$142,185
Year 21 - 241 ($1,432)$461$971$141,214
242 ($1,432)$458$974$140,239
243 ($1,432)$455$978$139,262
244 ($1,432)$451$981$138,281
245 ($1,432)$448$984$137,297
246 ($1,432)$445$987$136,310
247 ($1,432)$442$990$135,320
248 ($1,432)$439$993$134,326
249 ($1,432)$435$997$133,330
250 ($1,432)$432$1,000$132,330
251 ($1,432)$429$1,003$131,327
252 ($1,432)$426$1,006$130,320
Year 22 - 253 ($1,432)$422$1,010$129,310
254 ($1,432)$419$1,013$128,298
255 ($1,432)$416$1,016$127,281
256 ($1,432)$413$1,020$126,262
257 ($1,432)$409$1,023$125,239
258 ($1,432)$406$1,026$124,213
259 ($1,432)$403$1,029$123,183
260 ($1,432)$399$1,033$122,151
261 ($1,432)$396$1,036$121,114
262 ($1,432)$393$1,040$120,075
263 ($1,432)$389$1,043$119,032
264 ($1,432)$386$1,046$117,986
Year 23 - 265 ($1,432)$382$1,050$116,936
266 ($1,432)$379$1,053$115,883
267 ($1,432)$376$1,056$114,826
268 ($1,432)$372$1,060$113,767
269 ($1,432)$369$1,063$112,703
270 ($1,432)$365$1,067$111,636
271 ($1,432)$362$1,070$110,566
272 ($1,432)$358$1,074$109,492
273 ($1,432)$355$1,077$108,415
274 ($1,432)$351$1,081$107,335
275 ($1,432)$348$1,084$106,250
276 ($1,432)$344$1,088$105,163
Year 24 - 277 ($1,432)$341$1,091$104,072
278 ($1,432)$337$1,095$102,977
279 ($1,432)$334$1,098$101,878
280 ($1,432)$330$1,102$100,777
281 ($1,432)$327$1,105$99,671
282 ($1,432)$323$1,109$98,562
283 ($1,432)$320$1,113$97,449
284 ($1,432)$316$1,116$96,333
285 ($1,432)$312$1,120$95,213
286 ($1,432)$309$1,123$94,090
287 ($1,432)$305$1,127$92,963
288 ($1,432)$301$1,131$91,832
Year 25 - 289 ($1,432)$298$1,134$90,698
290 ($1,432)$294$1,138$89,559
291 ($1,432)$290$1,142$88,418
292 ($1,432)$287$1,146$87,272
293 ($1,432)$283$1,149$86,123
294 ($1,432)$279$1,153$84,970
295 ($1,432)$275$1,157$83,813
296 ($1,432)$272$1,160$82,653
297 ($1,432)$268$1,164$81,489
298 ($1,432)$264$1,168$80,321
299 ($1,432)$260$1,172$79,149
300 ($1,432)$257$1,176$77,973
Year 26 - 301 ($1,432)$253$1,179$76,794
302 ($1,432)$249$1,183$75,611
303 ($1,432)$245$1,187$74,424
304 ($1,432)$241$1,191$73,233
305 ($1,432)$237$1,195$72,038
306 ($1,432)$234$1,199$70,840
307 ($1,432)$230$1,202$69,637
308 ($1,432)$226$1,206$68,431
309 ($1,432)$222$1,210$67,220
310 ($1,432)$218$1,214$66,006
311 ($1,432)$214$1,218$64,788
312 ($1,432)$210$1,222$63,566
Year 27 - 313 ($1,432)$206$1,226$62,340
314 ($1,432)$202$1,230$61,110
315 ($1,432)$198$1,234$59,876
316 ($1,432)$194$1,238$58,638
317 ($1,432)$190$1,242$57,396
318 ($1,432)$186$1,246$56,150
319 ($1,432)$182$1,250$54,899
320 ($1,432)$178$1,254$53,645
321 ($1,432)$174$1,258$52,387
322 ($1,432)$170$1,262$51,125
323 ($1,432)$166$1,266$49,858
324 ($1,432)$162$1,271$48,588
Year 28 - 325 ($1,432)$158$1,275$47,313
326 ($1,432)$153$1,279$46,034
327 ($1,432)$149$1,283$44,752
328 ($1,432)$145$1,287$43,464
329 ($1,432)$141$1,291$42,173
330 ($1,432)$137$1,295$40,878
331 ($1,432)$133$1,300$39,578
332 ($1,432)$128$1,304$38,274
333 ($1,432)$124$1,308$36,966
334 ($1,432)$120$1,312$35,654
335 ($1,432)$116$1,317$34,337
336 ($1,432)$111$1,321$33,017
Year 29 - 337 ($1,432)$107$1,325$31,692
338 ($1,432)$103$1,329$30,362
339 ($1,432)$98$1,334$29,028
340 ($1,432)$94$1,338$27,690
341 ($1,432)$90$1,342$26,348
342 ($1,432)$85$1,347$25,001
343 ($1,432)$81$1,351$23,650
344 ($1,432)$77$1,355$22,295
345 ($1,432)$72$1,360$20,935
346 ($1,432)$68$1,364$19,571
347 ($1,432)$63$1,369$18,202
348 ($1,432)$59$1,373$16,829
Year 30 - 349 ($1,432)$55$1,378$15,451
350 ($1,432)$50$1,382$14,069
351 ($1,432)$46$1,387$12,683
352 ($1,432)$41$1,391$11,292
353 ($1,432)$37$1,396$9,896
354 ($1,432)$32$1,400$8,496
355 ($1,432)$28$1,405$7,092
356 ($1,432)$23$1,409$5,682
357 ($1,432)$18$1,414$4,269
358 ($1,432)$14$1,418$2,850
359 ($1,432)$9$1,423$1,428
360 ($1,432)$5$1,428$0
TOTALS$211,567$304,000$515,567

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.