« Back to all home prices

Mortgage Payment Schedule for a $384,000 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% ($76,800) 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
$1,472 360 $222,698 $529,898

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $384,000
Down Payment $76,800$307,200
Year 1 - 1 ($1,472)$1,032$440$306,760
2 ($1,472)$1,030$442$306,318
3 ($1,472)$1,029$443$305,875
4 ($1,472)$1,027$445$305,430
5 ($1,472)$1,026$446$304,984
6 ($1,472)$1,024$448$304,536
7 ($1,472)$1,023$449$304,087
8 ($1,472)$1,021$451$303,636
9 ($1,472)$1,020$452$303,184
10 ($1,472)$1,018$454$302,730
11 ($1,472)$1,017$455$302,275
12 ($1,472)$1,015$457$301,818
Year 2 - 13 ($1,472)$1,014$458$301,360
14 ($1,472)$1,012$460$300,900
15 ($1,472)$1,011$461$300,439
16 ($1,472)$1,009$463$299,976
17 ($1,472)$1,007$465$299,511
18 ($1,472)$1,006$466$299,045
19 ($1,472)$1,004$468$298,577
20 ($1,472)$1,003$469$298,108
21 ($1,472)$1,001$471$297,637
22 ($1,472)$1,000$472$297,165
23 ($1,472)$998$474$296,691
24 ($1,472)$996$476$296,216
Year 3 - 25 ($1,472)$995$477$295,738
26 ($1,472)$993$479$295,260
27 ($1,472)$992$480$294,779
28 ($1,472)$990$482$294,297
29 ($1,472)$988$484$293,814
30 ($1,472)$987$485$293,328
31 ($1,472)$985$487$292,842
32 ($1,472)$983$488$292,353
33 ($1,472)$982$490$291,863
34 ($1,472)$980$492$291,371
35 ($1,472)$979$493$290,878
36 ($1,472)$977$495$290,383
Year 4 - 37 ($1,472)$975$497$289,886
38 ($1,472)$974$498$289,388
39 ($1,472)$972$500$288,888
40 ($1,472)$970$502$288,386
41 ($1,472)$968$503$287,882
42 ($1,472)$967$505$287,377
43 ($1,472)$965$507$286,870
44 ($1,472)$963$509$286,362
45 ($1,472)$962$510$285,852
46 ($1,472)$960$512$285,340
47 ($1,472)$958$514$284,826
48 ($1,472)$957$515$284,311
Year 5 - 49 ($1,472)$955$517$283,793
50 ($1,472)$953$519$283,275
51 ($1,472)$951$521$282,754
52 ($1,472)$950$522$282,232
53 ($1,472)$948$524$281,708
54 ($1,472)$946$526$281,182
55 ($1,472)$944$528$280,654
56 ($1,472)$943$529$280,125
57 ($1,472)$941$531$279,593
58 ($1,472)$939$533$279,060
59 ($1,472)$937$535$278,526
60 ($1,472)$935$537$277,989
Year 6 - 61 ($1,472)$934$538$277,451
62 ($1,472)$932$540$276,911
63 ($1,472)$930$542$276,369
64 ($1,472)$928$544$275,825
65 ($1,472)$926$546$275,279
66 ($1,472)$924$547$274,732
67 ($1,472)$923$549$274,182
68 ($1,472)$921$551$273,631
69 ($1,472)$919$553$273,078
70 ($1,472)$917$555$272,523
71 ($1,472)$915$557$271,967
72 ($1,472)$913$559$271,408
Year 7 - 73 ($1,472)$911$560$270,848
74 ($1,472)$910$562$270,285
75 ($1,472)$908$564$269,721
76 ($1,472)$906$566$269,155
77 ($1,472)$904$568$268,587
78 ($1,472)$902$570$268,017
79 ($1,472)$900$572$267,445
80 ($1,472)$898$574$266,871
81 ($1,472)$896$576$266,296
82 ($1,472)$894$578$265,718
83 ($1,472)$892$580$265,139
84 ($1,472)$890$582$264,557
Year 8 - 85 ($1,472)$888$583$263,974
86 ($1,472)$887$585$263,388
87 ($1,472)$885$587$262,801
88 ($1,472)$883$589$262,211
89 ($1,472)$881$591$261,620
90 ($1,472)$879$593$261,027
91 ($1,472)$877$595$260,431
92 ($1,472)$875$597$259,834
93 ($1,472)$873$599$259,235
94 ($1,472)$871$601$258,633
95 ($1,472)$869$603$258,030
96 ($1,472)$867$605$257,425
Year 9 - 97 ($1,472)$865$607$256,817
98 ($1,472)$862$609$256,208
99 ($1,472)$860$612$255,596
100 ($1,472)$858$614$254,983
101 ($1,472)$856$616$254,367
102 ($1,472)$854$618$253,749
103 ($1,472)$852$620$253,130
104 ($1,472)$850$622$252,508
105 ($1,472)$848$624$251,884
106 ($1,472)$846$626$251,258
107 ($1,472)$844$628$250,630
108 ($1,472)$842$630$249,999
Year 10 - 109 ($1,472)$840$632$249,367
110 ($1,472)$837$634$248,733
111 ($1,472)$835$637$248,096
112 ($1,472)$833$639$247,457
113 ($1,472)$831$641$246,816
114 ($1,472)$829$643$246,173
115 ($1,472)$827$645$245,528
116 ($1,472)$825$647$244,881
117 ($1,472)$822$650$244,231
118 ($1,472)$820$652$243,579
119 ($1,472)$818$654$242,926
120 ($1,472)$816$656$242,269
Year 11 - 121 ($1,472)$814$658$241,611
122 ($1,472)$811$661$240,951
123 ($1,472)$809$663$240,288
124 ($1,472)$807$665$239,623
125 ($1,472)$805$667$238,956
126 ($1,472)$802$669$238,286
127 ($1,472)$800$672$237,615
128 ($1,472)$798$674$236,941
129 ($1,472)$796$676$236,264
130 ($1,472)$793$678$235,586
131 ($1,472)$791$681$234,905
132 ($1,472)$789$683$234,222
Year 12 - 133 ($1,472)$787$685$233,537
134 ($1,472)$784$688$232,849
135 ($1,472)$782$690$232,159
136 ($1,472)$780$692$231,467
137 ($1,472)$777$695$230,772
138 ($1,472)$775$697$230,075
139 ($1,472)$773$699$229,376
140 ($1,472)$770$702$228,674
141 ($1,472)$768$704$227,971
142 ($1,472)$766$706$227,264
143 ($1,472)$763$709$226,555
144 ($1,472)$761$711$225,844
Year 13 - 145 ($1,472)$758$713$225,131
146 ($1,472)$756$716$224,415
147 ($1,472)$754$718$223,697
148 ($1,472)$751$721$222,976
149 ($1,472)$749$723$222,253
150 ($1,472)$746$726$221,527
151 ($1,472)$744$728$220,799
152 ($1,472)$742$730$220,069
153 ($1,472)$739$733$219,336
154 ($1,472)$737$735$218,601
155 ($1,472)$734$738$217,863
156 ($1,472)$732$740$217,123
Year 14 - 157 ($1,472)$729$743$216,380
158 ($1,472)$727$745$215,635
159 ($1,472)$724$748$214,887
160 ($1,472)$722$750$214,137
161 ($1,472)$719$753$213,384
162 ($1,472)$717$755$212,629
163 ($1,472)$714$758$211,871
164 ($1,472)$712$760$211,110
165 ($1,472)$709$763$210,347
166 ($1,472)$706$766$209,582
167 ($1,472)$704$768$208,814
168 ($1,472)$701$771$208,043
Year 15 - 169 ($1,472)$699$773$207,270
170 ($1,472)$696$776$206,494
171 ($1,472)$693$778$205,715
172 ($1,472)$691$781$204,934
173 ($1,472)$688$784$204,151
174 ($1,472)$686$786$203,364
175 ($1,472)$683$789$202,575
176 ($1,472)$680$792$201,784
177 ($1,472)$678$794$200,989
178 ($1,472)$675$797$200,193
179 ($1,472)$672$800$199,393
180 ($1,472)$670$802$198,591
Year 16 - 181 ($1,472)$667$805$197,786
182 ($1,472)$664$808$196,978
183 ($1,472)$662$810$196,167
184 ($1,472)$659$813$195,354
185 ($1,472)$656$816$194,538
186 ($1,472)$653$819$193,720
187 ($1,472)$651$821$192,898
188 ($1,472)$648$824$192,074
189 ($1,472)$645$827$191,247
190 ($1,472)$642$830$190,418
191 ($1,472)$639$832$189,585
192 ($1,472)$637$835$188,750
Year 17 - 193 ($1,472)$634$838$187,912
194 ($1,472)$631$841$187,071
195 ($1,472)$628$844$186,227
196 ($1,472)$625$847$185,381
197 ($1,472)$623$849$184,532
198 ($1,472)$620$852$183,679
199 ($1,472)$617$855$182,824
200 ($1,472)$614$858$181,966
201 ($1,472)$611$861$181,105
202 ($1,472)$608$864$180,242
203 ($1,472)$605$867$179,375
204 ($1,472)$602$870$178,506
Year 18 - 205 ($1,472)$599$872$177,633
206 ($1,472)$597$875$176,758
207 ($1,472)$594$878$175,879
208 ($1,472)$591$881$174,998
209 ($1,472)$588$884$174,114
210 ($1,472)$585$887$173,227
211 ($1,472)$582$890$172,337
212 ($1,472)$579$893$171,443
213 ($1,472)$576$896$170,547
214 ($1,472)$573$899$169,648
215 ($1,472)$570$902$168,746
216 ($1,472)$567$905$167,841
Year 19 - 217 ($1,472)$564$908$166,932
218 ($1,472)$561$911$166,021
219 ($1,472)$558$914$165,107
220 ($1,472)$554$917$164,189
221 ($1,472)$551$921$163,269
222 ($1,472)$548$924$162,345
223 ($1,472)$545$927$161,418
224 ($1,472)$542$930$160,488
225 ($1,472)$539$933$159,555
226 ($1,472)$536$936$158,619
227 ($1,472)$533$939$157,680
228 ($1,472)$530$942$156,738
Year 20 - 229 ($1,472)$526$946$155,792
230 ($1,472)$523$949$154,843
231 ($1,472)$520$952$153,891
232 ($1,472)$517$955$152,936
233 ($1,472)$514$958$151,978
234 ($1,472)$510$962$151,016
235 ($1,472)$507$965$150,052
236 ($1,472)$504$968$149,084
237 ($1,472)$501$971$148,112
238 ($1,472)$497$975$147,138
239 ($1,472)$494$978$146,160
240 ($1,472)$491$981$145,179
Year 21 - 241 ($1,472)$488$984$144,195
242 ($1,472)$484$988$143,207
243 ($1,472)$481$991$142,216
244 ($1,472)$478$994$141,222
245 ($1,472)$474$998$140,224
246 ($1,472)$471$1,001$139,223
247 ($1,472)$468$1,004$138,219
248 ($1,472)$464$1,008$137,211
249 ($1,472)$461$1,011$136,200
250 ($1,472)$457$1,015$135,185
251 ($1,472)$454$1,018$134,167
252 ($1,472)$451$1,021$133,146
Year 22 - 253 ($1,472)$447$1,025$132,121
254 ($1,472)$444$1,028$131,093
255 ($1,472)$440$1,032$130,061
256 ($1,472)$437$1,035$129,026
257 ($1,472)$433$1,039$127,987
258 ($1,472)$430$1,042$126,945
259 ($1,472)$426$1,046$125,900
260 ($1,472)$423$1,049$124,851
261 ($1,472)$419$1,053$123,798
262 ($1,472)$416$1,056$122,742
263 ($1,472)$412$1,060$121,682
264 ($1,472)$409$1,063$120,619
Year 23 - 265 ($1,472)$405$1,067$119,552
266 ($1,472)$401$1,070$118,481
267 ($1,472)$398$1,074$117,407
268 ($1,472)$394$1,078$116,330
269 ($1,472)$391$1,081$115,248
270 ($1,472)$387$1,085$114,164
271 ($1,472)$383$1,089$113,075
272 ($1,472)$380$1,092$111,983
273 ($1,472)$376$1,096$110,887
274 ($1,472)$372$1,100$109,787
275 ($1,472)$369$1,103$108,684
276 ($1,472)$365$1,107$107,577
Year 24 - 277 ($1,472)$361$1,111$106,467
278 ($1,472)$358$1,114$105,352
279 ($1,472)$354$1,118$104,234
280 ($1,472)$350$1,122$103,112
281 ($1,472)$346$1,126$101,986
282 ($1,472)$343$1,129$100,857
283 ($1,472)$339$1,133$99,724
284 ($1,472)$335$1,137$98,587
285 ($1,472)$331$1,141$97,446
286 ($1,472)$327$1,145$96,301
287 ($1,472)$323$1,149$95,153
288 ($1,472)$320$1,152$94,000
Year 25 - 289 ($1,472)$316$1,156$92,844
290 ($1,472)$312$1,160$91,684
291 ($1,472)$308$1,164$90,520
292 ($1,472)$304$1,168$89,352
293 ($1,472)$300$1,172$88,180
294 ($1,472)$296$1,176$87,004
295 ($1,472)$292$1,180$85,825
296 ($1,472)$288$1,184$84,641
297 ($1,472)$284$1,188$83,453
298 ($1,472)$280$1,192$82,262
299 ($1,472)$276$1,196$81,066
300 ($1,472)$272$1,200$79,866
Year 26 - 301 ($1,472)$268$1,204$78,662
302 ($1,472)$264$1,208$77,455
303 ($1,472)$260$1,212$76,243
304 ($1,472)$256$1,216$75,027
305 ($1,472)$252$1,220$73,807
306 ($1,472)$248$1,224$72,583
307 ($1,472)$244$1,228$71,355
308 ($1,472)$240$1,232$70,122
309 ($1,472)$235$1,236$68,886
310 ($1,472)$231$1,241$67,645
311 ($1,472)$227$1,245$66,401
312 ($1,472)$223$1,249$65,152
Year 27 - 313 ($1,472)$219$1,253$63,899
314 ($1,472)$215$1,257$62,641
315 ($1,472)$210$1,262$61,380
316 ($1,472)$206$1,266$60,114
317 ($1,472)$202$1,270$58,844
318 ($1,472)$198$1,274$57,569
319 ($1,472)$193$1,279$56,291
320 ($1,472)$189$1,283$55,008
321 ($1,472)$185$1,287$53,721
322 ($1,472)$180$1,292$52,429
323 ($1,472)$176$1,296$51,133
324 ($1,472)$172$1,300$49,833
Year 28 - 325 ($1,472)$167$1,305$48,529
326 ($1,472)$163$1,309$47,220
327 ($1,472)$159$1,313$45,906
328 ($1,472)$154$1,318$44,588
329 ($1,472)$150$1,322$43,266
330 ($1,472)$145$1,327$41,940
331 ($1,472)$141$1,331$40,609
332 ($1,472)$136$1,336$39,273
333 ($1,472)$132$1,340$37,933
334 ($1,472)$127$1,345$36,588
335 ($1,472)$123$1,349$35,239
336 ($1,472)$118$1,354$33,886
Year 29 - 337 ($1,472)$114$1,358$32,528
338 ($1,472)$109$1,363$31,165
339 ($1,472)$105$1,367$29,798
340 ($1,472)$100$1,372$28,426
341 ($1,472)$95$1,376$27,049
342 ($1,472)$91$1,381$25,668
343 ($1,472)$86$1,386$24,282
344 ($1,472)$82$1,390$22,892
345 ($1,472)$77$1,395$21,497
346 ($1,472)$72$1,400$20,097
347 ($1,472)$67$1,404$18,693
348 ($1,472)$63$1,409$17,284
Year 30 - 349 ($1,472)$58$1,414$15,870
350 ($1,472)$53$1,419$14,451
351 ($1,472)$49$1,423$13,028
352 ($1,472)$44$1,428$11,600
353 ($1,472)$39$1,433$10,167
354 ($1,472)$34$1,438$8,729
355 ($1,472)$29$1,443$7,286
356 ($1,472)$24$1,447$5,839
357 ($1,472)$20$1,452$4,386
358 ($1,472)$15$1,457$2,929
359 ($1,472)$10$1,462$1,467
360 ($1,472)$5$1,467$0
TOTALS$222,698$307,200$529,898

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.