« Back to all home prices

Mortgage Payment Schedule for a $381,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($76,200) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,459 360 $220,324 $525,124

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $381,000
Down Payment $76,200$304,800
Year 1 - 1 ($1,459)$1,021$438$304,362
2 ($1,459)$1,020$439$303,923
3 ($1,459)$1,018$441$303,483
4 ($1,459)$1,017$442$303,041
5 ($1,459)$1,015$443$302,597
6 ($1,459)$1,014$445$302,152
7 ($1,459)$1,012$446$301,706
8 ($1,459)$1,011$448$301,258
9 ($1,459)$1,009$449$300,808
10 ($1,459)$1,008$451$300,357
11 ($1,459)$1,006$452$299,905
12 ($1,459)$1,005$454$299,451
Year 2 - 13 ($1,459)$1,003$456$298,995
14 ($1,459)$1,002$457$298,538
15 ($1,459)$1,000$459$298,080
16 ($1,459)$999$460$297,620
17 ($1,459)$997$462$297,158
18 ($1,459)$995$463$296,695
19 ($1,459)$994$465$296,230
20 ($1,459)$992$466$295,764
21 ($1,459)$991$468$295,296
22 ($1,459)$989$469$294,827
23 ($1,459)$988$471$294,356
24 ($1,459)$986$473$293,883
Year 3 - 25 ($1,459)$985$474$293,409
26 ($1,459)$983$476$292,933
27 ($1,459)$981$477$292,456
28 ($1,459)$980$479$291,977
29 ($1,459)$978$481$291,496
30 ($1,459)$977$482$291,014
31 ($1,459)$975$484$290,530
32 ($1,459)$973$485$290,045
33 ($1,459)$972$487$289,558
34 ($1,459)$970$489$289,069
35 ($1,459)$968$490$288,579
36 ($1,459)$967$492$288,087
Year 4 - 37 ($1,459)$965$494$287,593
38 ($1,459)$963$495$287,098
39 ($1,459)$962$497$286,601
40 ($1,459)$960$499$286,103
41 ($1,459)$958$500$285,602
42 ($1,459)$957$502$285,100
43 ($1,459)$955$504$284,597
44 ($1,459)$953$505$284,092
45 ($1,459)$952$507$283,585
46 ($1,459)$950$509$283,076
47 ($1,459)$948$510$282,566
48 ($1,459)$947$512$282,053
Year 5 - 49 ($1,459)$945$514$281,540
50 ($1,459)$943$516$281,024
51 ($1,459)$941$517$280,507
52 ($1,459)$940$519$279,988
53 ($1,459)$938$521$279,467
54 ($1,459)$936$522$278,945
55 ($1,459)$934$524$278,420
56 ($1,459)$933$526$277,895
57 ($1,459)$931$528$277,367
58 ($1,459)$929$529$276,837
59 ($1,459)$927$531$276,306
60 ($1,459)$926$533$275,773
Year 6 - 61 ($1,459)$924$535$275,238
62 ($1,459)$922$537$274,701
63 ($1,459)$920$538$274,163
64 ($1,459)$918$540$273,623
65 ($1,459)$917$542$273,081
66 ($1,459)$915$544$272,537
67 ($1,459)$913$546$271,991
68 ($1,459)$911$548$271,444
69 ($1,459)$909$549$270,894
70 ($1,459)$907$551$270,343
71 ($1,459)$906$553$269,790
72 ($1,459)$904$555$269,235
Year 7 - 73 ($1,459)$902$557$268,679
74 ($1,459)$900$559$268,120
75 ($1,459)$898$560$267,559
76 ($1,459)$896$562$266,997
77 ($1,459)$894$564$266,433
78 ($1,459)$893$566$265,867
79 ($1,459)$891$568$265,299
80 ($1,459)$889$570$264,729
81 ($1,459)$887$572$264,157
82 ($1,459)$885$574$263,583
83 ($1,459)$883$576$263,008
84 ($1,459)$881$578$262,430
Year 8 - 85 ($1,459)$879$580$261,850
86 ($1,459)$877$581$261,269
87 ($1,459)$875$583$260,686
88 ($1,459)$873$585$260,100
89 ($1,459)$871$587$259,513
90 ($1,459)$869$589$258,923
91 ($1,459)$867$591$258,332
92 ($1,459)$865$593$257,739
93 ($1,459)$863$595$257,144
94 ($1,459)$861$597$256,546
95 ($1,459)$859$599$255,947
96 ($1,459)$857$601$255,346
Year 9 - 97 ($1,459)$855$603$254,743
98 ($1,459)$853$605$254,137
99 ($1,459)$851$607$253,530
100 ($1,459)$849$609$252,921
101 ($1,459)$847$611$252,309
102 ($1,459)$845$613$251,696
103 ($1,459)$843$615$251,080
104 ($1,459)$841$618$250,463
105 ($1,459)$839$620$249,843
106 ($1,459)$837$622$249,221
107 ($1,459)$835$624$248,598
108 ($1,459)$833$626$247,972
Year 10 - 109 ($1,459)$831$628$247,344
110 ($1,459)$829$630$246,714
111 ($1,459)$826$632$246,082
112 ($1,459)$824$634$245,447
113 ($1,459)$822$636$244,811
114 ($1,459)$820$639$244,172
115 ($1,459)$818$641$243,532
116 ($1,459)$816$643$242,889
117 ($1,459)$814$645$242,244
118 ($1,459)$812$647$241,597
119 ($1,459)$809$649$240,947
120 ($1,459)$807$652$240,296
Year 11 - 121 ($1,459)$805$654$239,642
122 ($1,459)$803$656$238,986
123 ($1,459)$801$658$238,328
124 ($1,459)$798$660$237,668
125 ($1,459)$796$662$237,005
126 ($1,459)$794$665$236,341
127 ($1,459)$792$667$235,674
128 ($1,459)$790$669$235,004
129 ($1,459)$787$671$234,333
130 ($1,459)$785$674$233,659
131 ($1,459)$783$676$232,983
132 ($1,459)$780$678$232,305
Year 12 - 133 ($1,459)$778$680$231,625
134 ($1,459)$776$683$230,942
135 ($1,459)$774$685$230,257
136 ($1,459)$771$687$229,570
137 ($1,459)$769$690$228,880
138 ($1,459)$767$692$228,188
139 ($1,459)$764$694$227,494
140 ($1,459)$762$697$226,797
141 ($1,459)$760$699$226,099
142 ($1,459)$757$701$225,397
143 ($1,459)$755$704$224,694
144 ($1,459)$753$706$223,988
Year 13 - 145 ($1,459)$750$708$223,279
146 ($1,459)$748$711$222,569
147 ($1,459)$746$713$221,856
148 ($1,459)$743$715$221,140
149 ($1,459)$741$718$220,422
150 ($1,459)$738$720$219,702
151 ($1,459)$736$723$218,979
152 ($1,459)$734$725$218,254
153 ($1,459)$731$728$217,527
154 ($1,459)$729$730$216,797
155 ($1,459)$726$732$216,064
156 ($1,459)$724$735$215,329
Year 14 - 157 ($1,459)$721$737$214,592
158 ($1,459)$719$740$213,852
159 ($1,459)$716$742$213,110
160 ($1,459)$714$745$212,365
161 ($1,459)$711$747$211,618
162 ($1,459)$709$750$210,868
163 ($1,459)$706$752$210,116
164 ($1,459)$704$755$209,361
165 ($1,459)$701$757$208,604
166 ($1,459)$699$760$207,844
167 ($1,459)$696$762$207,082
168 ($1,459)$694$765$206,317
Year 15 - 169 ($1,459)$691$768$205,549
170 ($1,459)$689$770$204,779
171 ($1,459)$686$773$204,006
172 ($1,459)$683$775$203,231
173 ($1,459)$681$778$202,453
174 ($1,459)$678$780$201,673
175 ($1,459)$676$783$200,890
176 ($1,459)$673$786$200,104
177 ($1,459)$670$788$199,316
178 ($1,459)$668$791$198,525
179 ($1,459)$665$794$197,731
180 ($1,459)$662$796$196,935
Year 16 - 181 ($1,459)$660$799$196,136
182 ($1,459)$657$802$195,334
183 ($1,459)$654$804$194,530
184 ($1,459)$652$807$193,723
185 ($1,459)$649$810$192,913
186 ($1,459)$646$812$192,101
187 ($1,459)$644$815$191,286
188 ($1,459)$641$818$190,468
189 ($1,459)$638$821$189,647
190 ($1,459)$635$823$188,824
191 ($1,459)$633$826$187,998
192 ($1,459)$630$829$187,169
Year 17 - 193 ($1,459)$627$832$186,337
194 ($1,459)$624$834$185,503
195 ($1,459)$621$837$184,666
196 ($1,459)$619$840$183,826
197 ($1,459)$616$843$182,983
198 ($1,459)$613$846$182,137
199 ($1,459)$610$849$181,288
200 ($1,459)$607$851$180,437
201 ($1,459)$604$854$179,583
202 ($1,459)$602$857$178,726
203 ($1,459)$599$860$177,866
204 ($1,459)$596$863$177,003
Year 18 - 205 ($1,459)$593$866$176,137
206 ($1,459)$590$869$175,269
207 ($1,459)$587$872$174,397
208 ($1,459)$584$874$173,523
209 ($1,459)$581$877$172,645
210 ($1,459)$578$880$171,765
211 ($1,459)$575$883$170,882
212 ($1,459)$572$886$169,996
213 ($1,459)$569$889$169,106
214 ($1,459)$567$892$168,214
215 ($1,459)$564$895$167,319
216 ($1,459)$561$898$166,421
Year 19 - 217 ($1,459)$558$901$165,520
218 ($1,459)$554$904$164,615
219 ($1,459)$551$907$163,708
220 ($1,459)$548$910$162,798
221 ($1,459)$545$913$161,885
222 ($1,459)$542$916$160,968
223 ($1,459)$539$919$160,049
224 ($1,459)$536$923$159,126
225 ($1,459)$533$926$158,201
226 ($1,459)$530$929$157,272
227 ($1,459)$527$932$156,340
228 ($1,459)$524$935$155,405
Year 20 - 229 ($1,459)$521$938$154,467
230 ($1,459)$517$941$153,526
231 ($1,459)$514$944$152,582
232 ($1,459)$511$948$151,634
233 ($1,459)$508$951$150,683
234 ($1,459)$505$954$149,730
235 ($1,459)$502$957$148,772
236 ($1,459)$498$960$147,812
237 ($1,459)$495$964$146,849
238 ($1,459)$492$967$145,882
239 ($1,459)$489$970$144,912
240 ($1,459)$485$973$143,939
Year 21 - 241 ($1,459)$482$976$142,962
242 ($1,459)$479$980$141,983
243 ($1,459)$476$983$140,999
244 ($1,459)$472$986$140,013
245 ($1,459)$469$990$139,024
246 ($1,459)$466$993$138,031
247 ($1,459)$462$996$137,034
248 ($1,459)$459$1,000$136,035
249 ($1,459)$456$1,003$135,032
250 ($1,459)$452$1,006$134,025
251 ($1,459)$449$1,010$133,016
252 ($1,459)$446$1,013$132,003
Year 22 - 253 ($1,459)$442$1,016$130,986
254 ($1,459)$439$1,020$129,966
255 ($1,459)$435$1,023$128,943
256 ($1,459)$432$1,027$127,916
257 ($1,459)$429$1,030$126,886
258 ($1,459)$425$1,034$125,852
259 ($1,459)$422$1,037$124,815
260 ($1,459)$418$1,041$123,775
261 ($1,459)$415$1,044$122,731
262 ($1,459)$411$1,048$121,683
263 ($1,459)$408$1,051$120,632
264 ($1,459)$404$1,055$119,578
Year 23 - 265 ($1,459)$401$1,058$118,520
266 ($1,459)$397$1,062$117,458
267 ($1,459)$393$1,065$116,393
268 ($1,459)$390$1,069$115,324
269 ($1,459)$386$1,072$114,252
270 ($1,459)$383$1,076$113,176
271 ($1,459)$379$1,080$112,096
272 ($1,459)$376$1,083$111,013
273 ($1,459)$372$1,087$109,926
274 ($1,459)$368$1,090$108,836
275 ($1,459)$365$1,094$107,742
276 ($1,459)$361$1,098$106,644
Year 24 - 277 ($1,459)$357$1,101$105,543
278 ($1,459)$354$1,105$104,437
279 ($1,459)$350$1,109$103,329
280 ($1,459)$346$1,113$102,216
281 ($1,459)$342$1,116$101,100
282 ($1,459)$339$1,120$99,980
283 ($1,459)$335$1,124$98,856
284 ($1,459)$331$1,128$97,729
285 ($1,459)$327$1,131$96,597
286 ($1,459)$324$1,135$95,462
287 ($1,459)$320$1,139$94,323
288 ($1,459)$316$1,143$93,181
Year 25 - 289 ($1,459)$312$1,147$92,034
290 ($1,459)$308$1,150$90,884
291 ($1,459)$304$1,154$89,730
292 ($1,459)$301$1,158$88,572
293 ($1,459)$297$1,162$87,410
294 ($1,459)$293$1,166$86,244
295 ($1,459)$289$1,170$85,074
296 ($1,459)$285$1,174$83,900
297 ($1,459)$281$1,178$82,723
298 ($1,459)$277$1,182$81,541
299 ($1,459)$273$1,186$80,356
300 ($1,459)$269$1,189$79,166
Year 26 - 301 ($1,459)$265$1,193$77,973
302 ($1,459)$261$1,197$76,775
303 ($1,459)$257$1,201$75,574
304 ($1,459)$253$1,206$74,368
305 ($1,459)$249$1,210$73,159
306 ($1,459)$245$1,214$71,945
307 ($1,459)$241$1,218$70,727
308 ($1,459)$237$1,222$69,506
309 ($1,459)$233$1,226$68,280
310 ($1,459)$229$1,230$67,050
311 ($1,459)$225$1,234$65,816
312 ($1,459)$220$1,238$64,578
Year 27 - 313 ($1,459)$216$1,242$63,335
314 ($1,459)$212$1,247$62,089
315 ($1,459)$208$1,251$60,838
316 ($1,459)$204$1,255$59,583
317 ($1,459)$200$1,259$58,324
318 ($1,459)$195$1,263$57,061
319 ($1,459)$191$1,268$55,793
320 ($1,459)$187$1,272$54,522
321 ($1,459)$183$1,276$53,245
322 ($1,459)$178$1,280$51,965
323 ($1,459)$174$1,285$50,681
324 ($1,459)$170$1,289$49,392
Year 28 - 325 ($1,459)$165$1,293$48,098
326 ($1,459)$161$1,298$46,801
327 ($1,459)$157$1,302$45,499
328 ($1,459)$152$1,306$44,193
329 ($1,459)$148$1,311$42,882
330 ($1,459)$144$1,315$41,567
331 ($1,459)$139$1,319$40,248
332 ($1,459)$135$1,324$38,924
333 ($1,459)$130$1,328$37,596
334 ($1,459)$126$1,333$36,263
335 ($1,459)$121$1,337$34,926
336 ($1,459)$117$1,342$33,584
Year 29 - 337 ($1,459)$113$1,346$32,238
338 ($1,459)$108$1,351$30,887
339 ($1,459)$103$1,355$29,532
340 ($1,459)$99$1,360$28,172
341 ($1,459)$94$1,364$26,808
342 ($1,459)$90$1,369$25,439
343 ($1,459)$85$1,373$24,065
344 ($1,459)$81$1,378$22,687
345 ($1,459)$76$1,383$21,305
346 ($1,459)$71$1,387$19,917
347 ($1,459)$67$1,392$18,525
348 ($1,459)$62$1,397$17,129
Year 30 - 349 ($1,459)$57$1,401$15,728
350 ($1,459)$53$1,406$14,322
351 ($1,459)$48$1,411$12,911
352 ($1,459)$43$1,415$11,495
353 ($1,459)$39$1,420$10,075
354 ($1,459)$34$1,425$8,650
355 ($1,459)$29$1,430$7,221
356 ($1,459)$24$1,434$5,786
357 ($1,459)$19$1,439$4,347
358 ($1,459)$15$1,444$2,903
359 ($1,459)$10$1,449$1,454
360 ($1,459)$5$1,454$0
TOTALS$220,324$304,800$525,124

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.