« 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 June 15, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.91% is current rate for 30-year fixed
3.18% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,439 360 $213,381 $518,181

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $381,000
Down Payment $76,200$304,800
Year 1 - 1 ($1,439)$993$446$304,354
2 ($1,439)$992$448$303,906
3 ($1,439)$990$449$303,457
4 ($1,439)$989$451$303,006
5 ($1,439)$987$452$302,554
6 ($1,439)$986$454$302,101
7 ($1,439)$984$455$301,646
8 ($1,439)$983$457$301,189
9 ($1,439)$981$458$300,731
10 ($1,439)$980$460$300,271
11 ($1,439)$978$461$299,810
12 ($1,439)$977$463$299,348
Year 2 - 13 ($1,439)$975$464$298,884
14 ($1,439)$974$466$298,418
15 ($1,439)$972$467$297,951
16 ($1,439)$971$469$297,483
17 ($1,439)$969$470$297,013
18 ($1,439)$968$472$296,541
19 ($1,439)$966$473$296,068
20 ($1,439)$965$475$295,593
21 ($1,439)$963$476$295,117
22 ($1,439)$962$478$294,639
23 ($1,439)$960$479$294,160
24 ($1,439)$958$481$293,679
Year 3 - 25 ($1,439)$957$482$293,196
26 ($1,439)$955$484$292,712
27 ($1,439)$954$486$292,227
28 ($1,439)$952$487$291,739
29 ($1,439)$951$489$291,251
30 ($1,439)$949$490$290,760
31 ($1,439)$947$492$290,268
32 ($1,439)$946$494$289,775
33 ($1,439)$944$495$289,279
34 ($1,439)$943$497$288,783
35 ($1,439)$941$498$288,284
36 ($1,439)$939$500$287,784
Year 4 - 37 ($1,439)$938$502$287,282
38 ($1,439)$936$503$286,779
39 ($1,439)$934$505$286,274
40 ($1,439)$933$507$285,768
41 ($1,439)$931$508$285,259
42 ($1,439)$929$510$284,749
43 ($1,439)$928$512$284,238
44 ($1,439)$926$513$283,725
45 ($1,439)$924$515$283,210
46 ($1,439)$923$517$282,693
47 ($1,439)$921$518$282,175
48 ($1,439)$919$520$281,655
Year 5 - 49 ($1,439)$918$522$281,133
50 ($1,439)$916$523$280,610
51 ($1,439)$914$525$280,085
52 ($1,439)$913$527$279,558
53 ($1,439)$911$528$279,029
54 ($1,439)$909$530$278,499
55 ($1,439)$907$532$277,967
56 ($1,439)$906$534$277,434
57 ($1,439)$904$535$276,898
58 ($1,439)$902$537$276,361
59 ($1,439)$900$539$275,822
60 ($1,439)$899$541$275,281
Year 6 - 61 ($1,439)$897$542$274,739
62 ($1,439)$895$544$274,195
63 ($1,439)$893$546$273,649
64 ($1,439)$892$548$273,101
65 ($1,439)$890$550$272,551
66 ($1,439)$888$551$272,000
67 ($1,439)$886$553$271,447
68 ($1,439)$884$555$270,892
69 ($1,439)$883$557$270,335
70 ($1,439)$881$559$269,777
71 ($1,439)$879$560$269,216
72 ($1,439)$877$562$268,654
Year 7 - 73 ($1,439)$875$564$268,090
74 ($1,439)$874$566$267,524
75 ($1,439)$872$568$266,957
76 ($1,439)$870$570$266,387
77 ($1,439)$868$571$265,816
78 ($1,439)$866$573$265,242
79 ($1,439)$864$575$264,667
80 ($1,439)$862$577$264,090
81 ($1,439)$860$579$263,511
82 ($1,439)$859$581$262,931
83 ($1,439)$857$583$262,348
84 ($1,439)$855$585$261,763
Year 8 - 85 ($1,439)$853$586$261,177
86 ($1,439)$851$588$260,588
87 ($1,439)$849$590$259,998
88 ($1,439)$847$592$259,406
89 ($1,439)$845$594$258,812
90 ($1,439)$843$596$258,216
91 ($1,439)$841$598$257,618
92 ($1,439)$839$600$257,018
93 ($1,439)$837$602$256,416
94 ($1,439)$835$604$255,812
95 ($1,439)$834$606$255,206
96 ($1,439)$832$608$254,598
Year 9 - 97 ($1,439)$830$610$253,988
98 ($1,439)$828$612$253,376
99 ($1,439)$826$614$252,763
100 ($1,439)$824$616$252,147
101 ($1,439)$822$618$251,529
102 ($1,439)$820$620$250,909
103 ($1,439)$818$622$250,287
104 ($1,439)$816$624$249,663
105 ($1,439)$813$626$249,038
106 ($1,439)$811$628$248,410
107 ($1,439)$809$630$247,780
108 ($1,439)$807$632$247,148
Year 10 - 109 ($1,439)$805$634$246,513
110 ($1,439)$803$636$245,877
111 ($1,439)$801$638$245,239
112 ($1,439)$799$640$244,599
113 ($1,439)$797$642$243,956
114 ($1,439)$795$645$243,312
115 ($1,439)$793$647$242,665
116 ($1,439)$791$649$242,016
117 ($1,439)$789$651$241,366
118 ($1,439)$786$653$240,713
119 ($1,439)$784$655$240,058
120 ($1,439)$782$657$239,400
Year 11 - 121 ($1,439)$780$659$238,741
122 ($1,439)$778$661$238,080
123 ($1,439)$776$664$237,416
124 ($1,439)$774$666$236,750
125 ($1,439)$771$668$236,082
126 ($1,439)$769$670$235,412
127 ($1,439)$767$672$234,740
128 ($1,439)$765$675$234,065
129 ($1,439)$763$677$233,388
130 ($1,439)$760$679$232,709
131 ($1,439)$758$681$232,028
132 ($1,439)$756$683$231,345
Year 12 - 133 ($1,439)$754$686$230,659
134 ($1,439)$752$688$229,972
135 ($1,439)$749$690$229,281
136 ($1,439)$747$692$228,589
137 ($1,439)$745$695$227,895
138 ($1,439)$743$697$227,198
139 ($1,439)$740$699$226,499
140 ($1,439)$738$701$225,797
141 ($1,439)$736$704$225,094
142 ($1,439)$733$706$224,388
143 ($1,439)$731$708$223,679
144 ($1,439)$729$711$222,969
Year 13 - 145 ($1,439)$727$713$222,256
146 ($1,439)$724$715$221,541
147 ($1,439)$722$718$220,823
148 ($1,439)$720$720$220,103
149 ($1,439)$717$722$219,381
150 ($1,439)$715$725$218,656
151 ($1,439)$712$727$217,930
152 ($1,439)$710$729$217,200
153 ($1,439)$708$732$216,469
154 ($1,439)$705$734$215,735
155 ($1,439)$703$736$214,998
156 ($1,439)$701$739$214,259
Year 14 - 157 ($1,439)$698$741$213,518
158 ($1,439)$696$744$212,774
159 ($1,439)$693$746$212,028
160 ($1,439)$691$749$211,280
161 ($1,439)$688$751$210,529
162 ($1,439)$686$753$209,775
163 ($1,439)$684$756$209,019
164 ($1,439)$681$758$208,261
165 ($1,439)$679$761$207,500
166 ($1,439)$676$763$206,737
167 ($1,439)$674$766$205,971
168 ($1,439)$671$768$205,203
Year 15 - 169 ($1,439)$669$771$204,432
170 ($1,439)$666$773$203,659
171 ($1,439)$664$776$202,883
172 ($1,439)$661$778$202,105
173 ($1,439)$659$781$201,324
174 ($1,439)$656$783$200,540
175 ($1,439)$653$786$199,754
176 ($1,439)$651$789$198,966
177 ($1,439)$648$791$198,175
178 ($1,439)$646$794$197,381
179 ($1,439)$643$796$196,585
180 ($1,439)$641$799$195,786
Year 16 - 181 ($1,439)$638$801$194,985
182 ($1,439)$635$804$194,181
183 ($1,439)$633$807$193,374
184 ($1,439)$630$809$192,565
185 ($1,439)$627$812$191,753
186 ($1,439)$625$815$190,938
187 ($1,439)$622$817$190,121
188 ($1,439)$619$820$189,301
189 ($1,439)$617$823$188,478
190 ($1,439)$614$825$187,653
191 ($1,439)$611$828$186,825
192 ($1,439)$609$831$185,994
Year 17 - 193 ($1,439)$606$833$185,161
194 ($1,439)$603$836$184,325
195 ($1,439)$601$839$183,486
196 ($1,439)$598$842$182,645
197 ($1,439)$595$844$181,800
198 ($1,439)$592$847$180,953
199 ($1,439)$590$850$180,103
200 ($1,439)$587$853$179,251
201 ($1,439)$584$855$178,396
202 ($1,439)$581$858$177,537
203 ($1,439)$578$861$176,677
204 ($1,439)$576$864$175,813
Year 18 - 205 ($1,439)$573$867$174,946
206 ($1,439)$570$869$174,077
207 ($1,439)$567$872$173,205
208 ($1,439)$564$875$172,330
209 ($1,439)$562$878$171,452
210 ($1,439)$559$881$170,571
211 ($1,439)$556$884$169,687
212 ($1,439)$553$886$168,801
213 ($1,439)$550$889$167,912
214 ($1,439)$547$892$167,019
215 ($1,439)$544$895$166,124
216 ($1,439)$541$898$165,226
Year 19 - 217 ($1,439)$538$901$164,325
218 ($1,439)$535$904$163,421
219 ($1,439)$532$907$162,514
220 ($1,439)$530$910$161,604
221 ($1,439)$527$913$160,691
222 ($1,439)$524$916$159,776
223 ($1,439)$521$919$158,857
224 ($1,439)$518$922$157,935
225 ($1,439)$515$925$157,010
226 ($1,439)$512$928$156,082
227 ($1,439)$509$931$155,152
228 ($1,439)$506$934$154,218
Year 20 - 229 ($1,439)$502$937$153,281
230 ($1,439)$499$940$152,341
231 ($1,439)$496$943$151,398
232 ($1,439)$493$946$150,452
233 ($1,439)$490$949$149,503
234 ($1,439)$487$952$148,550
235 ($1,439)$484$955$147,595
236 ($1,439)$481$958$146,637
237 ($1,439)$478$962$145,675
238 ($1,439)$475$965$144,710
239 ($1,439)$472$968$143,742
240 ($1,439)$468$971$142,771
Year 21 - 241 ($1,439)$465$974$141,797
242 ($1,439)$462$977$140,820
243 ($1,439)$459$981$139,839
244 ($1,439)$456$984$138,855
245 ($1,439)$452$987$137,869
246 ($1,439)$449$990$136,878
247 ($1,439)$446$993$135,885
248 ($1,439)$443$997$134,888
249 ($1,439)$440$1,000$133,888
250 ($1,439)$436$1,003$132,885
251 ($1,439)$433$1,006$131,879
252 ($1,439)$430$1,010$130,869
Year 22 - 253 ($1,439)$426$1,013$129,856
254 ($1,439)$423$1,016$128,840
255 ($1,439)$420$1,020$127,820
256 ($1,439)$416$1,023$126,797
257 ($1,439)$413$1,026$125,771
258 ($1,439)$410$1,030$124,742
259 ($1,439)$406$1,033$123,709
260 ($1,439)$403$1,036$122,672
261 ($1,439)$400$1,040$121,633
262 ($1,439)$396$1,043$120,590
263 ($1,439)$393$1,046$119,543
264 ($1,439)$390$1,050$118,493
Year 23 - 265 ($1,439)$386$1,053$117,440
266 ($1,439)$383$1,057$116,383
267 ($1,439)$379$1,060$115,323
268 ($1,439)$376$1,064$114,259
269 ($1,439)$372$1,067$113,192
270 ($1,439)$369$1,071$112,122
271 ($1,439)$365$1,074$111,048
272 ($1,439)$362$1,078$109,970
273 ($1,439)$358$1,081$108,889
274 ($1,439)$355$1,085$107,804
275 ($1,439)$351$1,088$106,716
276 ($1,439)$348$1,092$105,625
Year 24 - 277 ($1,439)$344$1,095$104,529
278 ($1,439)$341$1,099$103,431
279 ($1,439)$337$1,102$102,328
280 ($1,439)$333$1,106$101,222
281 ($1,439)$330$1,110$100,113
282 ($1,439)$326$1,113$99,000
283 ($1,439)$323$1,117$97,883
284 ($1,439)$319$1,120$96,762
285 ($1,439)$315$1,124$95,638
286 ($1,439)$312$1,128$94,510
287 ($1,439)$308$1,131$93,379
288 ($1,439)$304$1,135$92,244
Year 25 - 289 ($1,439)$301$1,139$91,105
290 ($1,439)$297$1,143$89,962
291 ($1,439)$293$1,146$88,816
292 ($1,439)$289$1,150$87,666
293 ($1,439)$286$1,154$86,512
294 ($1,439)$282$1,158$85,355
295 ($1,439)$278$1,161$84,194
296 ($1,439)$274$1,165$83,029
297 ($1,439)$271$1,169$81,860
298 ($1,439)$267$1,173$80,687
299 ($1,439)$263$1,176$79,511
300 ($1,439)$259$1,180$78,330
Year 26 - 301 ($1,439)$255$1,184$77,146
302 ($1,439)$251$1,188$75,958
303 ($1,439)$247$1,192$74,766
304 ($1,439)$244$1,196$73,570
305 ($1,439)$240$1,200$72,371
306 ($1,439)$236$1,204$71,167
307 ($1,439)$232$1,208$69,960
308 ($1,439)$228$1,211$68,748
309 ($1,439)$224$1,215$67,533
310 ($1,439)$220$1,219$66,313
311 ($1,439)$216$1,223$65,090
312 ($1,439)$212$1,227$63,863
Year 27 - 313 ($1,439)$208$1,231$62,632
314 ($1,439)$204$1,235$61,396
315 ($1,439)$200$1,239$60,157
316 ($1,439)$196$1,243$58,913
317 ($1,439)$192$1,247$57,666
318 ($1,439)$188$1,251$56,415
319 ($1,439)$184$1,256$55,159
320 ($1,439)$180$1,260$53,899
321 ($1,439)$176$1,264$52,636
322 ($1,439)$172$1,268$51,368
323 ($1,439)$167$1,272$50,096
324 ($1,439)$163$1,276$48,819
Year 28 - 325 ($1,439)$159$1,280$47,539
326 ($1,439)$155$1,284$46,255
327 ($1,439)$151$1,289$44,966
328 ($1,439)$147$1,293$43,673
329 ($1,439)$142$1,297$42,376
330 ($1,439)$138$1,301$41,075
331 ($1,439)$134$1,306$39,769
332 ($1,439)$130$1,310$38,459
333 ($1,439)$125$1,314$37,145
334 ($1,439)$121$1,318$35,827
335 ($1,439)$117$1,323$34,504
336 ($1,439)$112$1,327$33,177
Year 29 - 337 ($1,439)$108$1,331$31,846
338 ($1,439)$104$1,336$30,510
339 ($1,439)$99$1,340$29,170
340 ($1,439)$95$1,344$27,826
341 ($1,439)$91$1,349$26,477
342 ($1,439)$86$1,353$25,124
343 ($1,439)$82$1,358$23,767
344 ($1,439)$77$1,362$22,405
345 ($1,439)$73$1,366$21,038
346 ($1,439)$69$1,371$19,667
347 ($1,439)$64$1,375$18,292
348 ($1,439)$60$1,380$16,912
Year 30 - 349 ($1,439)$55$1,384$15,528
350 ($1,439)$51$1,389$14,139
351 ($1,439)$46$1,393$12,746
352 ($1,439)$42$1,398$11,348
353 ($1,439)$37$1,402$9,946
354 ($1,439)$32$1,407$8,539
355 ($1,439)$28$1,412$7,127
356 ($1,439)$23$1,416$5,711
357 ($1,439)$19$1,421$4,290
358 ($1,439)$14$1,425$2,865
359 ($1,439)$9$1,430$1,435
360 ($1,439)$5$1,435$0
TOTALS$213,381$304,800$518,181

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.