« Back to all home prices

Mortgage Payment Schedule for a $387,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($77,400) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,459 360 $215,464 $525,064

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $387,000
Down Payment $77,400$309,600
Year 1 - 1 ($1,459)$1,004$455$309,145
2 ($1,459)$1,002$456$308,689
3 ($1,459)$1,001$458$308,231
4 ($1,459)$999$459$307,772
5 ($1,459)$998$461$307,311
6 ($1,459)$996$462$306,848
7 ($1,459)$995$464$306,385
8 ($1,459)$993$465$305,919
9 ($1,459)$992$467$305,452
10 ($1,459)$990$468$304,984
11 ($1,459)$989$470$304,514
12 ($1,459)$987$471$304,043
Year 2 - 13 ($1,459)$986$473$303,570
14 ($1,459)$984$474$303,096
15 ($1,459)$983$476$302,620
16 ($1,459)$981$478$302,142
17 ($1,459)$979$479$301,663
18 ($1,459)$978$481$301,182
19 ($1,459)$976$482$300,700
20 ($1,459)$975$484$300,216
21 ($1,459)$973$485$299,731
22 ($1,459)$972$487$299,244
23 ($1,459)$970$488$298,756
24 ($1,459)$968$490$298,266
Year 3 - 25 ($1,459)$967$492$297,774
26 ($1,459)$965$493$297,281
27 ($1,459)$964$495$296,786
28 ($1,459)$962$496$296,290
29 ($1,459)$960$498$295,792
30 ($1,459)$959$500$295,292
31 ($1,459)$957$501$294,791
32 ($1,459)$956$503$294,288
33 ($1,459)$954$505$293,783
34 ($1,459)$952$506$293,277
35 ($1,459)$951$508$292,769
36 ($1,459)$949$509$292,260
Year 4 - 37 ($1,459)$947$511$291,749
38 ($1,459)$946$513$291,236
39 ($1,459)$944$514$290,722
40 ($1,459)$942$516$290,205
41 ($1,459)$941$518$289,688
42 ($1,459)$939$519$289,168
43 ($1,459)$937$521$288,647
44 ($1,459)$936$523$288,124
45 ($1,459)$934$525$287,600
46 ($1,459)$932$526$287,074
47 ($1,459)$931$528$286,546
48 ($1,459)$929$530$286,016
Year 5 - 49 ($1,459)$927$531$285,485
50 ($1,459)$925$533$284,952
51 ($1,459)$924$535$284,417
52 ($1,459)$922$537$283,880
53 ($1,459)$920$538$283,342
54 ($1,459)$919$540$282,802
55 ($1,459)$917$542$282,260
56 ($1,459)$915$544$281,717
57 ($1,459)$913$545$281,171
58 ($1,459)$911$547$280,624
59 ($1,459)$910$549$280,076
60 ($1,459)$908$551$279,525
Year 6 - 61 ($1,459)$906$552$278,973
62 ($1,459)$904$554$278,418
63 ($1,459)$903$556$277,862
64 ($1,459)$901$558$277,305
65 ($1,459)$899$560$276,745
66 ($1,459)$897$561$276,184
67 ($1,459)$895$563$275,621
68 ($1,459)$893$565$275,055
69 ($1,459)$892$567$274,489
70 ($1,459)$890$569$273,920
71 ($1,459)$888$571$273,349
72 ($1,459)$886$572$272,777
Year 7 - 73 ($1,459)$884$574$272,203
74 ($1,459)$882$576$271,627
75 ($1,459)$881$578$271,049
76 ($1,459)$879$580$270,469
77 ($1,459)$877$582$269,887
78 ($1,459)$875$584$269,303
79 ($1,459)$873$586$268,718
80 ($1,459)$871$587$268,130
81 ($1,459)$869$589$267,541
82 ($1,459)$867$591$266,950
83 ($1,459)$865$593$266,357
84 ($1,459)$863$595$265,762
Year 8 - 85 ($1,459)$862$597$265,165
86 ($1,459)$860$599$264,566
87 ($1,459)$858$601$263,965
88 ($1,459)$856$603$263,362
89 ($1,459)$854$605$262,757
90 ($1,459)$852$607$262,150
91 ($1,459)$850$609$261,542
92 ($1,459)$848$611$260,931
93 ($1,459)$846$613$260,318
94 ($1,459)$844$615$259,704
95 ($1,459)$842$617$259,087
96 ($1,459)$840$619$258,468
Year 9 - 97 ($1,459)$838$621$257,848
98 ($1,459)$836$623$257,225
99 ($1,459)$834$625$256,601
100 ($1,459)$832$627$255,974
101 ($1,459)$830$629$255,345
102 ($1,459)$828$631$254,714
103 ($1,459)$826$633$254,082
104 ($1,459)$824$635$253,447
105 ($1,459)$822$637$252,810
106 ($1,459)$820$639$252,171
107 ($1,459)$817$641$251,530
108 ($1,459)$815$643$250,887
Year 10 - 109 ($1,459)$813$645$250,241
110 ($1,459)$811$647$249,594
111 ($1,459)$809$649$248,945
112 ($1,459)$807$652$248,293
113 ($1,459)$805$654$247,639
114 ($1,459)$803$656$246,984
115 ($1,459)$801$658$246,326
116 ($1,459)$799$660$245,666
117 ($1,459)$796$662$245,004
118 ($1,459)$794$664$244,339
119 ($1,459)$792$666$243,673
120 ($1,459)$790$669$243,004
Year 11 - 121 ($1,459)$788$671$242,334
122 ($1,459)$786$673$241,661
123 ($1,459)$783$675$240,986
124 ($1,459)$781$677$240,308
125 ($1,459)$779$680$239,629
126 ($1,459)$777$682$238,947
127 ($1,459)$775$684$238,263
128 ($1,459)$772$686$237,577
129 ($1,459)$770$688$236,889
130 ($1,459)$768$691$236,198
131 ($1,459)$766$693$235,505
132 ($1,459)$763$695$234,810
Year 12 - 133 ($1,459)$761$697$234,113
134 ($1,459)$759$700$233,413
135 ($1,459)$757$702$232,711
136 ($1,459)$754$704$232,007
137 ($1,459)$752$706$231,301
138 ($1,459)$750$709$230,592
139 ($1,459)$748$711$229,881
140 ($1,459)$745$713$229,168
141 ($1,459)$743$716$228,452
142 ($1,459)$741$718$227,734
143 ($1,459)$738$720$227,014
144 ($1,459)$736$723$226,291
Year 13 - 145 ($1,459)$734$725$225,566
146 ($1,459)$731$727$224,839
147 ($1,459)$729$730$224,109
148 ($1,459)$726$732$223,377
149 ($1,459)$724$734$222,643
150 ($1,459)$722$737$221,906
151 ($1,459)$719$739$221,167
152 ($1,459)$717$742$220,425
153 ($1,459)$715$744$219,681
154 ($1,459)$712$746$218,935
155 ($1,459)$710$749$218,186
156 ($1,459)$707$751$217,435
Year 14 - 157 ($1,459)$705$754$216,681
158 ($1,459)$702$756$215,925
159 ($1,459)$700$759$215,167
160 ($1,459)$697$761$214,406
161 ($1,459)$695$763$213,642
162 ($1,459)$693$766$212,876
163 ($1,459)$690$768$212,108
164 ($1,459)$688$771$211,337
165 ($1,459)$685$773$210,563
166 ($1,459)$683$776$209,787
167 ($1,459)$680$778$209,009
168 ($1,459)$678$781$208,228
Year 15 - 169 ($1,459)$675$784$207,445
170 ($1,459)$672$786$206,658
171 ($1,459)$670$789$205,870
172 ($1,459)$667$791$205,079
173 ($1,459)$665$794$204,285
174 ($1,459)$662$796$203,489
175 ($1,459)$660$799$202,690
176 ($1,459)$657$801$201,888
177 ($1,459)$654$804$201,084
178 ($1,459)$652$807$200,278
179 ($1,459)$649$809$199,468
180 ($1,459)$647$812$198,657
Year 16 - 181 ($1,459)$644$815$197,842
182 ($1,459)$641$817$197,025
183 ($1,459)$639$820$196,205
184 ($1,459)$636$822$195,382
185 ($1,459)$633$825$194,557
186 ($1,459)$631$828$193,730
187 ($1,459)$628$831$192,899
188 ($1,459)$625$833$192,066
189 ($1,459)$623$836$191,230
190 ($1,459)$620$839$190,391
191 ($1,459)$617$841$189,550
192 ($1,459)$614$844$188,706
Year 17 - 193 ($1,459)$612$847$187,859
194 ($1,459)$609$850$187,010
195 ($1,459)$606$852$186,157
196 ($1,459)$603$855$185,302
197 ($1,459)$601$858$184,444
198 ($1,459)$598$861$183,584
199 ($1,459)$595$863$182,720
200 ($1,459)$592$866$181,854
201 ($1,459)$590$869$180,985
202 ($1,459)$587$872$180,113
203 ($1,459)$584$875$179,239
204 ($1,459)$581$877$178,361
Year 18 - 205 ($1,459)$578$880$177,481
206 ($1,459)$575$883$176,598
207 ($1,459)$572$886$175,712
208 ($1,459)$570$889$174,823
209 ($1,459)$567$892$173,931
210 ($1,459)$564$895$173,036
211 ($1,459)$561$898$172,139
212 ($1,459)$558$900$171,238
213 ($1,459)$555$903$170,335
214 ($1,459)$552$906$169,429
215 ($1,459)$549$909$168,519
216 ($1,459)$546$912$167,607
Year 19 - 217 ($1,459)$543$915$166,692
218 ($1,459)$540$918$165,774
219 ($1,459)$537$921$164,853
220 ($1,459)$534$924$163,928
221 ($1,459)$531$927$163,001
222 ($1,459)$528$930$162,071
223 ($1,459)$525$933$161,138
224 ($1,459)$522$936$160,202
225 ($1,459)$519$939$159,263
226 ($1,459)$516$942$158,321
227 ($1,459)$513$945$157,375
228 ($1,459)$510$948$156,427
Year 20 - 229 ($1,459)$507$951$155,475
230 ($1,459)$504$955$154,521
231 ($1,459)$501$958$153,563
232 ($1,459)$498$961$152,603
233 ($1,459)$495$964$151,639
234 ($1,459)$492$967$150,672
235 ($1,459)$488$970$149,702
236 ($1,459)$485$973$148,729
237 ($1,459)$482$976$147,752
238 ($1,459)$479$980$146,773
239 ($1,459)$476$983$145,790
240 ($1,459)$473$986$144,804
Year 21 - 241 ($1,459)$469$989$143,815
242 ($1,459)$466$992$142,823
243 ($1,459)$463$996$141,827
244 ($1,459)$460$999$140,828
245 ($1,459)$457$1,002$139,826
246 ($1,459)$453$1,005$138,821
247 ($1,459)$450$1,009$137,813
248 ($1,459)$447$1,012$136,801
249 ($1,459)$443$1,015$135,786
250 ($1,459)$440$1,018$134,767
251 ($1,459)$437$1,022$133,746
252 ($1,459)$434$1,025$132,721
Year 22 - 253 ($1,459)$430$1,028$131,693
254 ($1,459)$427$1,032$130,661
255 ($1,459)$424$1,035$129,626
256 ($1,459)$420$1,038$128,588
257 ($1,459)$417$1,042$127,546
258 ($1,459)$413$1,045$126,501
259 ($1,459)$410$1,048$125,452
260 ($1,459)$407$1,052$124,401
261 ($1,459)$403$1,055$123,345
262 ($1,459)$400$1,059$122,287
263 ($1,459)$396$1,062$121,225
264 ($1,459)$393$1,066$120,159
Year 23 - 265 ($1,459)$390$1,069$119,090
266 ($1,459)$386$1,072$118,018
267 ($1,459)$383$1,076$116,942
268 ($1,459)$379$1,079$115,862
269 ($1,459)$376$1,083$114,779
270 ($1,459)$372$1,086$113,693
271 ($1,459)$369$1,090$112,603
272 ($1,459)$365$1,093$111,509
273 ($1,459)$361$1,097$110,412
274 ($1,459)$358$1,101$109,312
275 ($1,459)$354$1,104$108,208
276 ($1,459)$351$1,108$107,100
Year 24 - 277 ($1,459)$347$1,111$105,989
278 ($1,459)$344$1,115$104,874
279 ($1,459)$340$1,119$103,755
280 ($1,459)$336$1,122$102,633
281 ($1,459)$333$1,126$101,507
282 ($1,459)$329$1,129$100,378
283 ($1,459)$325$1,133$99,245
284 ($1,459)$322$1,137$98,108
285 ($1,459)$318$1,140$96,967
286 ($1,459)$314$1,144$95,823
287 ($1,459)$311$1,148$94,675
288 ($1,459)$307$1,152$93,524
Year 25 - 289 ($1,459)$303$1,155$92,368
290 ($1,459)$299$1,159$91,209
291 ($1,459)$296$1,163$90,046
292 ($1,459)$292$1,167$88,880
293 ($1,459)$288$1,170$87,709
294 ($1,459)$284$1,174$86,535
295 ($1,459)$281$1,178$85,357
296 ($1,459)$277$1,182$84,175
297 ($1,459)$273$1,186$82,990
298 ($1,459)$269$1,189$81,800
299 ($1,459)$265$1,193$80,607
300 ($1,459)$261$1,197$79,410
Year 26 - 301 ($1,459)$257$1,201$78,209
302 ($1,459)$254$1,205$77,004
303 ($1,459)$250$1,209$75,795
304 ($1,459)$246$1,213$74,582
305 ($1,459)$242$1,217$73,365
306 ($1,459)$238$1,221$72,144
307 ($1,459)$234$1,225$70,920
308 ($1,459)$230$1,229$69,691
309 ($1,459)$226$1,233$68,459
310 ($1,459)$222$1,237$67,222
311 ($1,459)$218$1,241$65,981
312 ($1,459)$214$1,245$64,737
Year 27 - 313 ($1,459)$210$1,249$63,488
314 ($1,459)$206$1,253$62,235
315 ($1,459)$202$1,257$60,979
316 ($1,459)$198$1,261$59,718
317 ($1,459)$194$1,265$58,453
318 ($1,459)$189$1,269$57,184
319 ($1,459)$185$1,273$55,911
320 ($1,459)$181$1,277$54,633
321 ($1,459)$177$1,281$53,352
322 ($1,459)$173$1,286$52,067
323 ($1,459)$169$1,290$50,777
324 ($1,459)$165$1,294$49,483
Year 28 - 325 ($1,459)$160$1,298$48,185
326 ($1,459)$156$1,302$46,882
327 ($1,459)$152$1,307$45,576
328 ($1,459)$148$1,311$44,265
329 ($1,459)$143$1,315$42,950
330 ($1,459)$139$1,319$41,631
331 ($1,459)$135$1,324$40,307
332 ($1,459)$131$1,328$38,979
333 ($1,459)$126$1,332$37,647
334 ($1,459)$122$1,336$36,311
335 ($1,459)$118$1,341$34,970
336 ($1,459)$113$1,345$33,625
Year 29 - 337 ($1,459)$109$1,350$32,275
338 ($1,459)$105$1,354$30,921
339 ($1,459)$100$1,358$29,563
340 ($1,459)$96$1,363$28,201
341 ($1,459)$91$1,367$26,833
342 ($1,459)$87$1,372$25,462
343 ($1,459)$83$1,376$24,086
344 ($1,459)$78$1,380$22,705
345 ($1,459)$74$1,385$21,321
346 ($1,459)$69$1,389$19,931
347 ($1,459)$65$1,394$18,537
348 ($1,459)$60$1,398$17,139
Year 30 - 349 ($1,459)$56$1,403$15,736
350 ($1,459)$51$1,408$14,328
351 ($1,459)$46$1,412$12,916
352 ($1,459)$42$1,417$11,500
353 ($1,459)$37$1,421$10,078
354 ($1,459)$33$1,426$8,653
355 ($1,459)$28$1,430$7,222
356 ($1,459)$23$1,435$5,787
357 ($1,459)$19$1,440$4,347
358 ($1,459)$14$1,444$2,903
359 ($1,459)$9$1,449$1,454
360 ($1,459)$5$1,454$0
TOTALS$215,464$309,600$525,064

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.