« Back to all home prices

Mortgage Payment Schedule for a $382,000 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 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($76,400) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,464 360 $221,538 $527,138

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $382,000
Down Payment $76,400$305,600
Year 1 - 1 ($1,464)$1,026$438$305,162
2 ($1,464)$1,025$439$304,723
3 ($1,464)$1,023$441$304,282
4 ($1,464)$1,022$442$303,839
5 ($1,464)$1,020$444$303,395
6 ($1,464)$1,019$445$302,950
7 ($1,464)$1,017$447$302,503
8 ($1,464)$1,016$448$302,055
9 ($1,464)$1,014$450$301,605
10 ($1,464)$1,013$451$301,154
11 ($1,464)$1,011$453$300,701
12 ($1,464)$1,010$454$300,246
Year 2 - 13 ($1,464)$1,008$456$299,790
14 ($1,464)$1,007$457$299,333
15 ($1,464)$1,005$459$298,874
16 ($1,464)$1,004$461$298,413
17 ($1,464)$1,002$462$297,951
18 ($1,464)$1,001$464$297,488
19 ($1,464)$999$465$297,022
20 ($1,464)$997$467$296,556
21 ($1,464)$996$468$296,087
22 ($1,464)$994$470$295,617
23 ($1,464)$993$471$295,146
24 ($1,464)$991$473$294,673
Year 3 - 25 ($1,464)$990$475$294,198
26 ($1,464)$988$476$293,722
27 ($1,464)$986$478$293,244
28 ($1,464)$985$479$292,764
29 ($1,464)$983$481$292,283
30 ($1,464)$982$483$291,801
31 ($1,464)$980$484$291,316
32 ($1,464)$978$486$290,830
33 ($1,464)$977$488$290,343
34 ($1,464)$975$489$289,854
35 ($1,464)$973$491$289,363
36 ($1,464)$972$492$288,870
Year 4 - 37 ($1,464)$970$494$288,376
38 ($1,464)$968$496$287,880
39 ($1,464)$967$497$287,383
40 ($1,464)$965$499$286,884
41 ($1,464)$963$501$286,383
42 ($1,464)$962$503$285,880
43 ($1,464)$960$504$285,376
44 ($1,464)$958$506$284,870
45 ($1,464)$957$508$284,363
46 ($1,464)$955$509$283,854
47 ($1,464)$953$511$283,343
48 ($1,464)$952$513$282,830
Year 5 - 49 ($1,464)$950$514$282,315
50 ($1,464)$948$516$281,799
51 ($1,464)$946$518$281,281
52 ($1,464)$945$520$280,762
53 ($1,464)$943$521$280,240
54 ($1,464)$941$523$279,717
55 ($1,464)$939$525$279,192
56 ($1,464)$938$527$278,666
57 ($1,464)$936$528$278,137
58 ($1,464)$934$530$277,607
59 ($1,464)$932$532$277,075
60 ($1,464)$931$534$276,541
Year 6 - 61 ($1,464)$929$536$276,006
62 ($1,464)$927$537$275,468
63 ($1,464)$925$539$274,929
64 ($1,464)$923$541$274,388
65 ($1,464)$921$543$273,845
66 ($1,464)$920$545$273,301
67 ($1,464)$918$546$272,754
68 ($1,464)$916$548$272,206
69 ($1,464)$914$550$271,656
70 ($1,464)$912$552$271,104
71 ($1,464)$910$554$270,550
72 ($1,464)$909$556$269,995
Year 7 - 73 ($1,464)$907$558$269,437
74 ($1,464)$905$559$268,878
75 ($1,464)$903$561$268,316
76 ($1,464)$901$563$267,753
77 ($1,464)$899$565$267,188
78 ($1,464)$897$567$266,621
79 ($1,464)$895$569$266,052
80 ($1,464)$893$571$265,482
81 ($1,464)$892$573$264,909
82 ($1,464)$890$575$264,334
83 ($1,464)$888$577$263,758
84 ($1,464)$886$578$263,179
Year 8 - 85 ($1,464)$884$580$262,599
86 ($1,464)$882$582$262,016
87 ($1,464)$880$584$261,432
88 ($1,464)$878$586$260,846
89 ($1,464)$876$588$260,257
90 ($1,464)$874$590$259,667
91 ($1,464)$872$592$259,075
92 ($1,464)$870$594$258,481
93 ($1,464)$868$596$257,885
94 ($1,464)$866$598$257,286
95 ($1,464)$864$600$256,686
96 ($1,464)$862$602$256,084
Year 9 - 97 ($1,464)$860$604$255,480
98 ($1,464)$858$606$254,873
99 ($1,464)$856$608$254,265
100 ($1,464)$854$610$253,655
101 ($1,464)$852$612$253,042
102 ($1,464)$850$614$252,428
103 ($1,464)$848$617$251,811
104 ($1,464)$846$619$251,193
105 ($1,464)$844$621$250,572
106 ($1,464)$842$623$249,949
107 ($1,464)$839$625$249,324
108 ($1,464)$837$627$248,697
Year 10 - 109 ($1,464)$835$629$248,068
110 ($1,464)$833$631$247,437
111 ($1,464)$831$633$246,804
112 ($1,464)$829$635$246,168
113 ($1,464)$827$638$245,531
114 ($1,464)$825$640$244,891
115 ($1,464)$822$642$244,249
116 ($1,464)$820$644$243,605
117 ($1,464)$818$646$242,959
118 ($1,464)$816$648$242,311
119 ($1,464)$814$651$241,660
120 ($1,464)$812$653$241,008
Year 11 - 121 ($1,464)$809$655$240,353
122 ($1,464)$807$657$239,696
123 ($1,464)$805$659$239,036
124 ($1,464)$803$662$238,375
125 ($1,464)$801$664$237,711
126 ($1,464)$798$666$237,045
127 ($1,464)$796$668$236,377
128 ($1,464)$794$670$235,707
129 ($1,464)$792$673$235,034
130 ($1,464)$789$675$234,359
131 ($1,464)$787$677$233,682
132 ($1,464)$785$679$233,002
Year 12 - 133 ($1,464)$782$682$232,320
134 ($1,464)$780$684$231,636
135 ($1,464)$778$686$230,950
136 ($1,464)$776$689$230,261
137 ($1,464)$773$691$229,570
138 ($1,464)$771$693$228,877
139 ($1,464)$769$696$228,181
140 ($1,464)$766$698$227,483
141 ($1,464)$764$700$226,783
142 ($1,464)$762$703$226,081
143 ($1,464)$759$705$225,375
144 ($1,464)$757$707$224,668
Year 13 - 145 ($1,464)$755$710$223,958
146 ($1,464)$752$712$223,246
147 ($1,464)$750$715$222,532
148 ($1,464)$747$717$221,815
149 ($1,464)$745$719$221,095
150 ($1,464)$743$722$220,374
151 ($1,464)$740$724$219,649
152 ($1,464)$738$727$218,923
153 ($1,464)$735$729$218,194
154 ($1,464)$733$732$217,462
155 ($1,464)$730$734$216,728
156 ($1,464)$728$736$215,992
Year 14 - 157 ($1,464)$725$739$215,253
158 ($1,464)$723$741$214,512
159 ($1,464)$720$744$213,768
160 ($1,464)$718$746$213,021
161 ($1,464)$715$749$212,272
162 ($1,464)$713$751$211,521
163 ($1,464)$710$754$210,767
164 ($1,464)$708$756$210,011
165 ($1,464)$705$759$209,252
166 ($1,464)$703$762$208,490
167 ($1,464)$700$764$207,726
168 ($1,464)$698$767$206,959
Year 15 - 169 ($1,464)$695$769$206,190
170 ($1,464)$692$772$205,418
171 ($1,464)$690$774$204,644
172 ($1,464)$687$777$203,867
173 ($1,464)$685$780$203,087
174 ($1,464)$682$782$202,305
175 ($1,464)$679$785$201,520
176 ($1,464)$677$787$200,733
177 ($1,464)$674$790$199,943
178 ($1,464)$671$793$199,150
179 ($1,464)$669$795$198,354
180 ($1,464)$666$798$197,556
Year 16 - 181 ($1,464)$663$801$196,755
182 ($1,464)$661$804$195,952
183 ($1,464)$658$806$195,146
184 ($1,464)$655$809$194,337
185 ($1,464)$653$812$193,525
186 ($1,464)$650$814$192,711
187 ($1,464)$647$817$191,894
188 ($1,464)$644$820$191,074
189 ($1,464)$642$823$190,251
190 ($1,464)$639$825$189,426
191 ($1,464)$636$828$188,598
192 ($1,464)$633$831$187,767
Year 17 - 193 ($1,464)$631$834$186,933
194 ($1,464)$628$836$186,097
195 ($1,464)$625$839$185,258
196 ($1,464)$622$842$184,415
197 ($1,464)$619$845$183,570
198 ($1,464)$616$848$182,723
199 ($1,464)$614$851$181,872
200 ($1,464)$611$853$181,019
201 ($1,464)$608$856$180,162
202 ($1,464)$605$859$179,303
203 ($1,464)$602$862$178,441
204 ($1,464)$599$865$177,576
Year 18 - 205 ($1,464)$596$868$176,708
206 ($1,464)$593$871$175,837
207 ($1,464)$591$874$174,963
208 ($1,464)$588$877$174,087
209 ($1,464)$585$880$173,207
210 ($1,464)$582$883$172,325
211 ($1,464)$579$886$171,439
212 ($1,464)$576$889$170,550
213 ($1,464)$573$892$169,659
214 ($1,464)$570$895$168,764
215 ($1,464)$567$898$167,867
216 ($1,464)$564$901$166,966
Year 19 - 217 ($1,464)$561$904$166,063
218 ($1,464)$558$907$165,156
219 ($1,464)$555$910$164,247
220 ($1,464)$552$913$163,334
221 ($1,464)$549$916$162,418
222 ($1,464)$545$919$161,499
223 ($1,464)$542$922$160,578
224 ($1,464)$539$925$159,653
225 ($1,464)$536$928$158,724
226 ($1,464)$533$931$157,793
227 ($1,464)$530$934$156,859
228 ($1,464)$527$937$155,921
Year 20 - 229 ($1,464)$524$941$154,981
230 ($1,464)$520$944$154,037
231 ($1,464)$517$947$153,090
232 ($1,464)$514$950$152,140
233 ($1,464)$511$953$151,186
234 ($1,464)$508$957$150,230
235 ($1,464)$505$960$149,270
236 ($1,464)$501$963$148,307
237 ($1,464)$498$966$147,341
238 ($1,464)$495$969$146,372
239 ($1,464)$492$973$145,399
240 ($1,464)$488$976$144,423
Year 21 - 241 ($1,464)$485$979$143,444
242 ($1,464)$482$983$142,461
243 ($1,464)$478$986$141,475
244 ($1,464)$475$989$140,486
245 ($1,464)$472$992$139,494
246 ($1,464)$468$996$138,498
247 ($1,464)$465$999$137,499
248 ($1,464)$462$1,003$136,496
249 ($1,464)$458$1,006$135,490
250 ($1,464)$455$1,009$134,481
251 ($1,464)$452$1,013$133,468
252 ($1,464)$448$1,016$132,452
Year 22 - 253 ($1,464)$445$1,019$131,433
254 ($1,464)$441$1,023$130,410
255 ($1,464)$438$1,026$129,384
256 ($1,464)$435$1,030$128,354
257 ($1,464)$431$1,033$127,321
258 ($1,464)$428$1,037$126,284
259 ($1,464)$424$1,040$125,244
260 ($1,464)$421$1,044$124,200
261 ($1,464)$417$1,047$123,153
262 ($1,464)$414$1,051$122,102
263 ($1,464)$410$1,054$121,048
264 ($1,464)$407$1,058$119,990
Year 23 - 265 ($1,464)$403$1,061$118,929
266 ($1,464)$399$1,065$117,864
267 ($1,464)$396$1,068$116,796
268 ($1,464)$392$1,072$115,724
269 ($1,464)$389$1,076$114,648
270 ($1,464)$385$1,079$113,569
271 ($1,464)$381$1,083$112,486
272 ($1,464)$378$1,087$111,400
273 ($1,464)$374$1,090$110,309
274 ($1,464)$370$1,094$109,216
275 ($1,464)$367$1,097$108,118
276 ($1,464)$363$1,101$107,017
Year 24 - 277 ($1,464)$359$1,105$105,912
278 ($1,464)$356$1,109$104,803
279 ($1,464)$352$1,112$103,691
280 ($1,464)$348$1,116$102,575
281 ($1,464)$344$1,120$101,455
282 ($1,464)$341$1,124$100,332
283 ($1,464)$337$1,127$99,204
284 ($1,464)$333$1,131$98,073
285 ($1,464)$329$1,135$96,938
286 ($1,464)$326$1,139$95,800
287 ($1,464)$322$1,143$94,657
288 ($1,464)$318$1,146$93,511
Year 25 - 289 ($1,464)$314$1,150$92,361
290 ($1,464)$310$1,154$91,206
291 ($1,464)$306$1,158$90,048
292 ($1,464)$302$1,162$88,887
293 ($1,464)$299$1,166$87,721
294 ($1,464)$295$1,170$86,551
295 ($1,464)$291$1,174$85,378
296 ($1,464)$287$1,178$84,200
297 ($1,464)$283$1,181$83,019
298 ($1,464)$279$1,185$81,833
299 ($1,464)$275$1,189$80,644
300 ($1,464)$271$1,193$79,450
Year 26 - 301 ($1,464)$267$1,197$78,253
302 ($1,464)$263$1,201$77,051
303 ($1,464)$259$1,206$75,846
304 ($1,464)$255$1,210$74,636
305 ($1,464)$251$1,214$73,423
306 ($1,464)$247$1,218$72,205
307 ($1,464)$242$1,222$70,983
308 ($1,464)$238$1,226$69,757
309 ($1,464)$234$1,230$68,527
310 ($1,464)$230$1,234$67,293
311 ($1,464)$226$1,238$66,055
312 ($1,464)$222$1,242$64,812
Year 27 - 313 ($1,464)$218$1,247$63,566
314 ($1,464)$213$1,251$62,315
315 ($1,464)$209$1,255$61,060
316 ($1,464)$205$1,259$59,801
317 ($1,464)$201$1,263$58,537
318 ($1,464)$197$1,268$57,270
319 ($1,464)$192$1,272$55,998
320 ($1,464)$188$1,276$54,721
321 ($1,464)$184$1,280$53,441
322 ($1,464)$179$1,285$52,156
323 ($1,464)$175$1,289$50,867
324 ($1,464)$171$1,293$49,574
Year 28 - 325 ($1,464)$166$1,298$48,276
326 ($1,464)$162$1,302$46,974
327 ($1,464)$158$1,307$45,667
328 ($1,464)$153$1,311$44,356
329 ($1,464)$149$1,315$43,041
330 ($1,464)$145$1,320$41,721
331 ($1,464)$140$1,324$40,397
332 ($1,464)$136$1,329$39,068
333 ($1,464)$131$1,333$37,735
334 ($1,464)$127$1,338$36,398
335 ($1,464)$122$1,342$35,056
336 ($1,464)$118$1,347$33,709
Year 29 - 337 ($1,464)$113$1,351$32,358
338 ($1,464)$109$1,356$31,003
339 ($1,464)$104$1,360$29,642
340 ($1,464)$100$1,365$28,278
341 ($1,464)$95$1,369$26,908
342 ($1,464)$90$1,374$25,534
343 ($1,464)$86$1,379$24,156
344 ($1,464)$81$1,383$22,773
345 ($1,464)$76$1,388$21,385
346 ($1,464)$72$1,392$19,993
347 ($1,464)$67$1,397$18,595
348 ($1,464)$62$1,402$17,194
Year 30 - 349 ($1,464)$58$1,407$15,787
350 ($1,464)$53$1,411$14,376
351 ($1,464)$48$1,416$12,960
352 ($1,464)$44$1,421$11,539
353 ($1,464)$39$1,426$10,114
354 ($1,464)$34$1,430$8,683
355 ($1,464)$29$1,435$7,248
356 ($1,464)$24$1,440$5,808
357 ($1,464)$20$1,445$4,363
358 ($1,464)$15$1,450$2,914
359 ($1,464)$10$1,454$1,459
360 ($1,464)$5$1,459$0
TOTALS$221,538$305,600$527,138

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.