« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,450 360 $217,162 $521,962

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $381,000
Down Payment $76,200$304,800
Year 1 - 1 ($1,450)$1,008$442$304,358
2 ($1,450)$1,007$443$303,916
3 ($1,450)$1,005$444$303,471
4 ($1,450)$1,004$446$303,025
5 ($1,450)$1,003$447$302,578
6 ($1,450)$1,001$449$302,129
7 ($1,450)$1,000$450$301,679
8 ($1,450)$998$452$301,227
9 ($1,450)$997$453$300,773
10 ($1,450)$995$455$300,319
11 ($1,450)$994$456$299,862
12 ($1,450)$992$458$299,404
Year 2 - 13 ($1,450)$991$459$298,945
14 ($1,450)$989$461$298,484
15 ($1,450)$987$462$298,022
16 ($1,450)$986$464$297,558
17 ($1,450)$984$465$297,092
18 ($1,450)$983$467$296,625
19 ($1,450)$981$469$296,157
20 ($1,450)$980$470$295,687
21 ($1,450)$978$472$295,215
22 ($1,450)$977$473$294,742
23 ($1,450)$975$475$294,267
24 ($1,450)$974$476$293,791
Year 3 - 25 ($1,450)$972$478$293,313
26 ($1,450)$970$480$292,833
27 ($1,450)$969$481$292,352
28 ($1,450)$967$483$291,869
29 ($1,450)$966$484$291,385
30 ($1,450)$964$486$290,899
31 ($1,450)$962$488$290,412
32 ($1,450)$961$489$289,922
33 ($1,450)$959$491$289,432
34 ($1,450)$958$492$288,939
35 ($1,450)$956$494$288,445
36 ($1,450)$954$496$287,950
Year 4 - 37 ($1,450)$953$497$287,453
38 ($1,450)$951$499$286,954
39 ($1,450)$949$501$286,453
40 ($1,450)$948$502$285,951
41 ($1,450)$946$504$285,447
42 ($1,450)$944$506$284,941
43 ($1,450)$943$507$284,434
44 ($1,450)$941$509$283,925
45 ($1,450)$939$511$283,415
46 ($1,450)$938$512$282,902
47 ($1,450)$936$514$282,389
48 ($1,450)$934$516$281,873
Year 5 - 49 ($1,450)$933$517$281,355
50 ($1,450)$931$519$280,836
51 ($1,450)$929$521$280,316
52 ($1,450)$927$523$279,793
53 ($1,450)$926$524$279,269
54 ($1,450)$924$526$278,743
55 ($1,450)$922$528$278,215
56 ($1,450)$920$529$277,686
57 ($1,450)$919$531$277,154
58 ($1,450)$917$533$276,621
59 ($1,450)$915$535$276,087
60 ($1,450)$913$537$275,550
Year 6 - 61 ($1,450)$912$538$275,012
62 ($1,450)$910$540$274,472
63 ($1,450)$908$542$273,930
64 ($1,450)$906$544$273,386
65 ($1,450)$904$545$272,841
66 ($1,450)$903$547$272,294
67 ($1,450)$901$549$271,745
68 ($1,450)$899$551$271,194
69 ($1,450)$897$553$270,641
70 ($1,450)$895$555$270,087
71 ($1,450)$894$556$269,530
72 ($1,450)$892$558$268,972
Year 7 - 73 ($1,450)$890$560$268,412
74 ($1,450)$888$562$267,850
75 ($1,450)$886$564$267,286
76 ($1,450)$884$566$266,721
77 ($1,450)$882$567$266,153
78 ($1,450)$881$569$265,584
79 ($1,450)$879$571$265,013
80 ($1,450)$877$573$264,439
81 ($1,450)$875$575$263,864
82 ($1,450)$873$577$263,287
83 ($1,450)$871$579$262,709
84 ($1,450)$869$581$262,128
Year 8 - 85 ($1,450)$867$583$261,545
86 ($1,450)$865$585$260,960
87 ($1,450)$863$587$260,374
88 ($1,450)$861$588$259,785
89 ($1,450)$859$590$259,195
90 ($1,450)$858$592$258,603
91 ($1,450)$856$594$258,008
92 ($1,450)$854$596$257,412
93 ($1,450)$852$598$256,814
94 ($1,450)$850$600$256,213
95 ($1,450)$848$602$255,611
96 ($1,450)$846$604$255,007
Year 9 - 97 ($1,450)$844$606$254,401
98 ($1,450)$842$608$253,792
99 ($1,450)$840$610$253,182
100 ($1,450)$838$612$252,570
101 ($1,450)$836$614$251,956
102 ($1,450)$834$616$251,339
103 ($1,450)$832$618$250,721
104 ($1,450)$829$620$250,100
105 ($1,450)$827$622$249,478
106 ($1,450)$825$625$248,853
107 ($1,450)$823$627$248,227
108 ($1,450)$821$629$247,598
Year 10 - 109 ($1,450)$819$631$246,967
110 ($1,450)$817$633$246,334
111 ($1,450)$815$635$245,700
112 ($1,450)$813$637$245,062
113 ($1,450)$811$639$244,423
114 ($1,450)$809$641$243,782
115 ($1,450)$807$643$243,139
116 ($1,450)$804$646$242,493
117 ($1,450)$802$648$241,846
118 ($1,450)$800$650$241,196
119 ($1,450)$798$652$240,544
120 ($1,450)$796$654$239,890
Year 11 - 121 ($1,450)$794$656$239,233
122 ($1,450)$791$658$238,575
123 ($1,450)$789$661$237,914
124 ($1,450)$787$663$237,252
125 ($1,450)$785$665$236,587
126 ($1,450)$783$667$235,919
127 ($1,450)$781$669$235,250
128 ($1,450)$778$672$234,578
129 ($1,450)$776$674$233,905
130 ($1,450)$774$676$233,229
131 ($1,450)$772$678$232,550
132 ($1,450)$769$681$231,870
Year 12 - 133 ($1,450)$767$683$231,187
134 ($1,450)$765$685$230,502
135 ($1,450)$763$687$229,815
136 ($1,450)$760$690$229,125
137 ($1,450)$758$692$228,433
138 ($1,450)$756$694$227,739
139 ($1,450)$753$696$227,042
140 ($1,450)$751$699$226,344
141 ($1,450)$749$701$225,643
142 ($1,450)$747$703$224,939
143 ($1,450)$744$706$224,234
144 ($1,450)$742$708$223,525
Year 13 - 145 ($1,450)$739$710$222,815
146 ($1,450)$737$713$222,102
147 ($1,450)$735$715$221,387
148 ($1,450)$732$717$220,670
149 ($1,450)$730$720$219,950
150 ($1,450)$728$722$219,228
151 ($1,450)$725$725$218,503
152 ($1,450)$723$727$217,776
153 ($1,450)$720$729$217,047
154 ($1,450)$718$732$216,315
155 ($1,450)$716$734$215,581
156 ($1,450)$713$737$214,844
Year 14 - 157 ($1,450)$711$739$214,105
158 ($1,450)$708$742$213,363
159 ($1,450)$706$744$212,619
160 ($1,450)$703$746$211,873
161 ($1,450)$701$749$211,124
162 ($1,450)$698$751$210,372
163 ($1,450)$696$754$209,618
164 ($1,450)$693$756$208,862
165 ($1,450)$691$759$208,103
166 ($1,450)$688$761$207,342
167 ($1,450)$686$764$206,578
168 ($1,450)$683$766$205,811
Year 15 - 169 ($1,450)$681$769$205,042
170 ($1,450)$678$772$204,271
171 ($1,450)$676$774$203,497
172 ($1,450)$673$777$202,720
173 ($1,450)$671$779$201,941
174 ($1,450)$668$782$201,159
175 ($1,450)$666$784$200,374
176 ($1,450)$663$787$199,587
177 ($1,450)$660$790$198,798
178 ($1,450)$658$792$198,006
179 ($1,450)$655$795$197,211
180 ($1,450)$652$797$196,413
Year 16 - 181 ($1,450)$650$800$195,613
182 ($1,450)$647$803$194,811
183 ($1,450)$644$805$194,005
184 ($1,450)$642$808$193,197
185 ($1,450)$639$811$192,386
186 ($1,450)$636$813$191,573
187 ($1,450)$634$816$190,757
188 ($1,450)$631$819$189,938
189 ($1,450)$628$822$189,117
190 ($1,450)$626$824$188,292
191 ($1,450)$623$827$187,465
192 ($1,450)$620$830$186,636
Year 17 - 193 ($1,450)$617$832$185,803
194 ($1,450)$615$835$184,968
195 ($1,450)$612$838$184,130
196 ($1,450)$609$841$183,289
197 ($1,450)$606$844$182,446
198 ($1,450)$604$846$181,599
199 ($1,450)$601$849$180,750
200 ($1,450)$598$852$179,898
201 ($1,450)$595$855$179,044
202 ($1,450)$592$858$178,186
203 ($1,450)$589$860$177,326
204 ($1,450)$587$863$176,463
Year 18 - 205 ($1,450)$584$866$175,596
206 ($1,450)$581$869$174,727
207 ($1,450)$578$872$173,856
208 ($1,450)$575$875$172,981
209 ($1,450)$572$878$172,103
210 ($1,450)$569$881$171,223
211 ($1,450)$566$883$170,339
212 ($1,450)$564$886$169,453
213 ($1,450)$561$889$168,564
214 ($1,450)$558$892$167,671
215 ($1,450)$555$895$166,776
216 ($1,450)$552$898$165,878
Year 19 - 217 ($1,450)$549$901$164,977
218 ($1,450)$546$904$164,073
219 ($1,450)$543$907$163,166
220 ($1,450)$540$910$162,256
221 ($1,450)$537$913$161,343
222 ($1,450)$534$916$160,427
223 ($1,450)$531$919$159,507
224 ($1,450)$528$922$158,585
225 ($1,450)$525$925$157,660
226 ($1,450)$522$928$156,732
227 ($1,450)$519$931$155,800
228 ($1,450)$515$934$154,866
Year 20 - 229 ($1,450)$512$938$153,928
230 ($1,450)$509$941$152,988
231 ($1,450)$506$944$152,044
232 ($1,450)$503$947$151,097
233 ($1,450)$500$950$150,147
234 ($1,450)$497$953$149,194
235 ($1,450)$494$956$148,237
236 ($1,450)$490$959$147,278
237 ($1,450)$487$963$146,315
238 ($1,450)$484$966$145,350
239 ($1,450)$481$969$144,380
240 ($1,450)$478$972$143,408
Year 21 - 241 ($1,450)$474$975$142,433
242 ($1,450)$471$979$141,454
243 ($1,450)$468$982$140,472
244 ($1,450)$465$985$139,487
245 ($1,450)$461$988$138,499
246 ($1,450)$458$992$137,507
247 ($1,450)$455$995$136,512
248 ($1,450)$452$998$135,514
249 ($1,450)$448$1,002$134,512
250 ($1,450)$445$1,005$133,507
251 ($1,450)$442$1,008$132,499
252 ($1,450)$438$1,012$131,487
Year 22 - 253 ($1,450)$435$1,015$130,473
254 ($1,450)$432$1,018$129,454
255 ($1,450)$428$1,022$128,433
256 ($1,450)$425$1,025$127,408
257 ($1,450)$422$1,028$126,379
258 ($1,450)$418$1,032$125,348
259 ($1,450)$415$1,035$124,312
260 ($1,450)$411$1,039$123,274
261 ($1,450)$408$1,042$122,232
262 ($1,450)$404$1,046$121,186
263 ($1,450)$401$1,049$120,137
264 ($1,450)$397$1,052$119,085
Year 23 - 265 ($1,450)$394$1,056$118,029
266 ($1,450)$390$1,059$116,969
267 ($1,450)$387$1,063$115,906
268 ($1,450)$383$1,066$114,840
269 ($1,450)$380$1,070$113,770
270 ($1,450)$376$1,074$112,697
271 ($1,450)$373$1,077$111,619
272 ($1,450)$369$1,081$110,539
273 ($1,450)$366$1,084$109,455
274 ($1,450)$362$1,088$108,367
275 ($1,450)$359$1,091$107,276
276 ($1,450)$355$1,095$106,181
Year 24 - 277 ($1,450)$351$1,099$105,082
278 ($1,450)$348$1,102$103,980
279 ($1,450)$344$1,106$102,874
280 ($1,450)$340$1,110$101,764
281 ($1,450)$337$1,113$100,651
282 ($1,450)$333$1,117$99,534
283 ($1,450)$329$1,121$98,413
284 ($1,450)$326$1,124$97,289
285 ($1,450)$322$1,128$96,161
286 ($1,450)$318$1,132$95,029
287 ($1,450)$314$1,136$93,894
288 ($1,450)$311$1,139$92,755
Year 25 - 289 ($1,450)$307$1,143$91,612
290 ($1,450)$303$1,147$90,465
291 ($1,450)$299$1,151$89,314
292 ($1,450)$295$1,154$88,160
293 ($1,450)$292$1,158$87,001
294 ($1,450)$288$1,162$85,839
295 ($1,450)$284$1,166$84,674
296 ($1,450)$280$1,170$83,504
297 ($1,450)$276$1,174$82,330
298 ($1,450)$272$1,178$81,153
299 ($1,450)$268$1,181$79,971
300 ($1,450)$265$1,185$78,786
Year 26 - 301 ($1,450)$261$1,189$77,597
302 ($1,450)$257$1,193$76,403
303 ($1,450)$253$1,197$75,206
304 ($1,450)$249$1,201$74,005
305 ($1,450)$245$1,205$72,800
306 ($1,450)$241$1,209$71,591
307 ($1,450)$237$1,213$70,378
308 ($1,450)$233$1,217$69,161
309 ($1,450)$229$1,221$67,940
310 ($1,450)$225$1,225$66,715
311 ($1,450)$221$1,229$65,486
312 ($1,450)$217$1,233$64,252
Year 27 - 313 ($1,450)$213$1,237$63,015
314 ($1,450)$208$1,241$61,774
315 ($1,450)$204$1,246$60,528
316 ($1,450)$200$1,250$59,278
317 ($1,450)$196$1,254$58,025
318 ($1,450)$192$1,258$56,767
319 ($1,450)$188$1,262$55,505
320 ($1,450)$184$1,266$54,238
321 ($1,450)$179$1,270$52,968
322 ($1,450)$175$1,275$51,693
323 ($1,450)$171$1,279$50,414
324 ($1,450)$167$1,283$49,131
Year 28 - 325 ($1,450)$163$1,287$47,844
326 ($1,450)$158$1,292$46,552
327 ($1,450)$154$1,296$45,256
328 ($1,450)$150$1,300$43,956
329 ($1,450)$145$1,304$42,652
330 ($1,450)$141$1,309$41,343
331 ($1,450)$137$1,313$40,030
332 ($1,450)$132$1,317$38,712
333 ($1,450)$128$1,322$37,391
334 ($1,450)$124$1,326$36,064
335 ($1,450)$119$1,331$34,734
336 ($1,450)$115$1,335$33,399
Year 29 - 337 ($1,450)$110$1,339$32,059
338 ($1,450)$106$1,344$30,716
339 ($1,450)$102$1,348$29,367
340 ($1,450)$97$1,353$28,015
341 ($1,450)$93$1,357$26,657
342 ($1,450)$88$1,362$25,296
343 ($1,450)$84$1,366$23,929
344 ($1,450)$79$1,371$22,559
345 ($1,450)$75$1,375$21,183
346 ($1,450)$70$1,380$19,804
347 ($1,450)$66$1,384$18,419
348 ($1,450)$61$1,389$17,030
Year 30 - 349 ($1,450)$56$1,394$15,637
350 ($1,450)$52$1,398$14,239
351 ($1,450)$47$1,403$12,836
352 ($1,450)$42$1,407$11,428
353 ($1,450)$38$1,412$10,016
354 ($1,450)$33$1,417$8,600
355 ($1,450)$28$1,421$7,178
356 ($1,450)$24$1,426$5,752
357 ($1,450)$19$1,431$4,321
358 ($1,450)$14$1,436$2,885
359 ($1,450)$10$1,440$1,445
360 ($1,450)$5$1,445$0
TOTALS$217,162$304,800$521,962

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.