« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,460 360 $216,103 $525,703

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $387,000
Down Payment $77,400$309,600
Year 1 - 1 ($1,460)$1,006$454$309,146
2 ($1,460)$1,005$456$308,690
3 ($1,460)$1,003$457$308,233
4 ($1,460)$1,002$459$307,775
5 ($1,460)$1,000$460$307,315
6 ($1,460)$999$462$306,853
7 ($1,460)$997$463$306,390
8 ($1,460)$996$465$305,926
9 ($1,460)$994$466$305,460
10 ($1,460)$993$468$304,992
11 ($1,460)$991$469$304,523
12 ($1,460)$990$471$304,053
Year 2 - 13 ($1,460)$988$472$303,580
14 ($1,460)$987$474$303,107
15 ($1,460)$985$475$302,632
16 ($1,460)$984$477$302,155
17 ($1,460)$982$478$301,677
18 ($1,460)$980$480$301,197
19 ($1,460)$979$481$300,715
20 ($1,460)$977$483$300,232
21 ($1,460)$976$485$299,748
22 ($1,460)$974$486$299,262
23 ($1,460)$973$488$298,774
24 ($1,460)$971$489$298,285
Year 3 - 25 ($1,460)$969$491$297,794
26 ($1,460)$968$492$297,301
27 ($1,460)$966$494$296,807
28 ($1,460)$965$496$296,312
29 ($1,460)$963$497$295,814
30 ($1,460)$961$499$295,316
31 ($1,460)$960$501$294,815
32 ($1,460)$958$502$294,313
33 ($1,460)$957$504$293,809
34 ($1,460)$955$505$293,304
35 ($1,460)$953$507$292,797
36 ($1,460)$952$509$292,288
Year 4 - 37 ($1,460)$950$510$291,778
38 ($1,460)$948$512$291,266
39 ($1,460)$947$514$290,752
40 ($1,460)$945$515$290,237
41 ($1,460)$943$517$289,720
42 ($1,460)$942$519$289,201
43 ($1,460)$940$520$288,681
44 ($1,460)$938$522$288,158
45 ($1,460)$937$524$287,635
46 ($1,460)$935$525$287,109
47 ($1,460)$933$527$286,582
48 ($1,460)$931$529$286,053
Year 5 - 49 ($1,460)$930$531$285,523
50 ($1,460)$928$532$284,990
51 ($1,460)$926$534$284,456
52 ($1,460)$924$536$283,920
53 ($1,460)$923$538$283,383
54 ($1,460)$921$539$282,844
55 ($1,460)$919$541$282,302
56 ($1,460)$917$543$281,760
57 ($1,460)$916$545$281,215
58 ($1,460)$914$546$280,669
59 ($1,460)$912$548$280,121
60 ($1,460)$910$550$279,571
Year 6 - 61 ($1,460)$909$552$279,019
62 ($1,460)$907$553$278,466
63 ($1,460)$905$555$277,910
64 ($1,460)$903$557$277,353
65 ($1,460)$901$559$276,794
66 ($1,460)$900$561$276,234
67 ($1,460)$898$563$275,671
68 ($1,460)$896$564$275,107
69 ($1,460)$894$566$274,541
70 ($1,460)$892$568$273,973
71 ($1,460)$890$570$273,403
72 ($1,460)$889$572$272,831
Year 7 - 73 ($1,460)$887$574$272,257
74 ($1,460)$885$575$271,682
75 ($1,460)$883$577$271,105
76 ($1,460)$881$579$270,525
77 ($1,460)$879$581$269,944
78 ($1,460)$877$583$269,361
79 ($1,460)$875$585$268,777
80 ($1,460)$874$587$268,190
81 ($1,460)$872$589$267,601
82 ($1,460)$870$591$267,011
83 ($1,460)$868$593$266,418
84 ($1,460)$866$594$265,824
Year 8 - 85 ($1,460)$864$596$265,227
86 ($1,460)$862$598$264,629
87 ($1,460)$860$600$264,029
88 ($1,460)$858$602$263,427
89 ($1,460)$856$604$262,822
90 ($1,460)$854$606$262,216
91 ($1,460)$852$608$261,608
92 ($1,460)$850$610$260,998
93 ($1,460)$848$612$260,386
94 ($1,460)$846$614$259,772
95 ($1,460)$844$616$259,156
96 ($1,460)$842$618$258,538
Year 9 - 97 ($1,460)$840$620$257,918
98 ($1,460)$838$622$257,296
99 ($1,460)$836$624$256,672
100 ($1,460)$834$626$256,046
101 ($1,460)$832$628$255,418
102 ($1,460)$830$630$254,787
103 ($1,460)$828$632$254,155
104 ($1,460)$826$634$253,521
105 ($1,460)$824$636$252,885
106 ($1,460)$822$638$252,246
107 ($1,460)$820$640$251,606
108 ($1,460)$818$643$250,963
Year 10 - 109 ($1,460)$816$645$250,318
110 ($1,460)$814$647$249,672
111 ($1,460)$811$649$249,023
112 ($1,460)$809$651$248,372
113 ($1,460)$807$653$247,719
114 ($1,460)$805$655$247,064
115 ($1,460)$803$657$246,406
116 ($1,460)$801$659$245,747
117 ($1,460)$799$662$245,085
118 ($1,460)$797$664$244,421
119 ($1,460)$794$666$243,756
120 ($1,460)$792$668$243,087
Year 11 - 121 ($1,460)$790$670$242,417
122 ($1,460)$788$672$241,745
123 ($1,460)$786$675$241,070
124 ($1,460)$783$677$240,393
125 ($1,460)$781$679$239,714
126 ($1,460)$779$681$239,033
127 ($1,460)$777$683$238,350
128 ($1,460)$775$686$237,664
129 ($1,460)$772$688$236,976
130 ($1,460)$770$690$236,286
131 ($1,460)$768$692$235,594
132 ($1,460)$766$695$234,899
Year 12 - 133 ($1,460)$763$697$234,202
134 ($1,460)$761$699$233,503
135 ($1,460)$759$701$232,802
136 ($1,460)$757$704$232,098
137 ($1,460)$754$706$231,392
138 ($1,460)$752$708$230,684
139 ($1,460)$750$711$229,973
140 ($1,460)$747$713$229,260
141 ($1,460)$745$715$228,545
142 ($1,460)$743$718$227,828
143 ($1,460)$740$720$227,108
144 ($1,460)$738$722$226,386
Year 13 - 145 ($1,460)$736$725$225,661
146 ($1,460)$733$727$224,934
147 ($1,460)$731$729$224,205
148 ($1,460)$729$732$223,473
149 ($1,460)$726$734$222,739
150 ($1,460)$724$736$222,003
151 ($1,460)$722$739$221,264
152 ($1,460)$719$741$220,523
153 ($1,460)$717$744$219,779
154 ($1,460)$714$746$219,033
155 ($1,460)$712$748$218,285
156 ($1,460)$709$751$217,534
Year 14 - 157 ($1,460)$707$753$216,781
158 ($1,460)$705$756$216,025
159 ($1,460)$702$758$215,267
160 ($1,460)$700$761$214,506
161 ($1,460)$697$763$213,743
162 ($1,460)$695$766$212,978
163 ($1,460)$692$768$212,209
164 ($1,460)$690$771$211,439
165 ($1,460)$687$773$210,666
166 ($1,460)$685$776$209,890
167 ($1,460)$682$778$209,112
168 ($1,460)$680$781$208,331
Year 15 - 169 ($1,460)$677$783$207,548
170 ($1,460)$675$786$206,762
171 ($1,460)$672$788$205,974
172 ($1,460)$669$791$205,183
173 ($1,460)$667$793$204,390
174 ($1,460)$664$796$203,594
175 ($1,460)$662$799$202,795
176 ($1,460)$659$801$201,994
177 ($1,460)$656$804$201,190
178 ($1,460)$654$806$200,384
179 ($1,460)$651$809$199,575
180 ($1,460)$649$812$198,763
Year 16 - 181 ($1,460)$646$814$197,949
182 ($1,460)$643$817$197,132
183 ($1,460)$641$820$196,312
184 ($1,460)$638$822$195,490
185 ($1,460)$635$825$194,665
186 ($1,460)$633$828$193,837
187 ($1,460)$630$830$193,007
188 ($1,460)$627$833$192,174
189 ($1,460)$625$836$191,338
190 ($1,460)$622$838$190,500
191 ($1,460)$619$841$189,659
192 ($1,460)$616$844$188,815
Year 17 - 193 ($1,460)$614$847$187,968
194 ($1,460)$611$849$187,119
195 ($1,460)$608$852$186,267
196 ($1,460)$605$855$185,412
197 ($1,460)$603$858$184,554
198 ($1,460)$600$860$183,693
199 ($1,460)$597$863$182,830
200 ($1,460)$594$866$181,964
201 ($1,460)$591$869$181,095
202 ($1,460)$589$872$180,223
203 ($1,460)$586$875$179,349
204 ($1,460)$583$877$178,471
Year 18 - 205 ($1,460)$580$880$177,591
206 ($1,460)$577$883$176,708
207 ($1,460)$574$886$175,822
208 ($1,460)$571$889$174,933
209 ($1,460)$569$892$174,041
210 ($1,460)$566$895$173,147
211 ($1,460)$563$898$172,249
212 ($1,460)$560$900$171,349
213 ($1,460)$557$903$170,445
214 ($1,460)$554$906$169,539
215 ($1,460)$551$909$168,630
216 ($1,460)$548$912$167,718
Year 19 - 217 ($1,460)$545$915$166,802
218 ($1,460)$542$918$165,884
219 ($1,460)$539$921$164,963
220 ($1,460)$536$924$164,039
221 ($1,460)$533$927$163,112
222 ($1,460)$530$930$162,182
223 ($1,460)$527$933$161,248
224 ($1,460)$524$936$160,312
225 ($1,460)$521$939$159,373
226 ($1,460)$518$942$158,431
227 ($1,460)$515$945$157,485
228 ($1,460)$512$948$156,537
Year 20 - 229 ($1,460)$509$952$155,585
230 ($1,460)$506$955$154,630
231 ($1,460)$503$958$153,673
232 ($1,460)$499$961$152,712
233 ($1,460)$496$964$151,748
234 ($1,460)$493$967$150,781
235 ($1,460)$490$970$149,811
236 ($1,460)$487$973$148,837
237 ($1,460)$484$977$147,861
238 ($1,460)$481$980$146,881
239 ($1,460)$477$983$145,898
240 ($1,460)$474$986$144,912
Year 21 - 241 ($1,460)$471$989$143,923
242 ($1,460)$468$993$142,930
243 ($1,460)$465$996$141,934
244 ($1,460)$461$999$140,935
245 ($1,460)$458$1,002$139,933
246 ($1,460)$455$1,006$138,927
247 ($1,460)$452$1,009$137,919
248 ($1,460)$448$1,012$136,907
249 ($1,460)$445$1,015$135,891
250 ($1,460)$442$1,019$134,873
251 ($1,460)$438$1,022$133,851
252 ($1,460)$435$1,025$132,825
Year 22 - 253 ($1,460)$432$1,029$131,797
254 ($1,460)$428$1,032$130,765
255 ($1,460)$425$1,035$129,730
256 ($1,460)$422$1,039$128,691
257 ($1,460)$418$1,042$127,649
258 ($1,460)$415$1,045$126,603
259 ($1,460)$411$1,049$125,555
260 ($1,460)$408$1,052$124,502
261 ($1,460)$405$1,056$123,447
262 ($1,460)$401$1,059$122,388
263 ($1,460)$398$1,063$121,325
264 ($1,460)$394$1,066$120,259
Year 23 - 265 ($1,460)$391$1,069$119,190
266 ($1,460)$387$1,073$118,117
267 ($1,460)$384$1,076$117,040
268 ($1,460)$380$1,080$115,961
269 ($1,460)$377$1,083$114,877
270 ($1,460)$373$1,087$113,790
271 ($1,460)$370$1,090$112,700
272 ($1,460)$366$1,094$111,606
273 ($1,460)$363$1,098$110,508
274 ($1,460)$359$1,101$109,407
275 ($1,460)$356$1,105$108,302
276 ($1,460)$352$1,108$107,194
Year 24 - 277 ($1,460)$348$1,112$106,082
278 ($1,460)$345$1,116$104,967
279 ($1,460)$341$1,119$103,847
280 ($1,460)$338$1,123$102,725
281 ($1,460)$334$1,126$101,598
282 ($1,460)$330$1,130$100,468
283 ($1,460)$327$1,134$99,334
284 ($1,460)$323$1,137$98,197
285 ($1,460)$319$1,141$97,056
286 ($1,460)$315$1,145$95,911
287 ($1,460)$312$1,149$94,762
288 ($1,460)$308$1,152$93,610
Year 25 - 289 ($1,460)$304$1,156$92,454
290 ($1,460)$300$1,160$91,294
291 ($1,460)$297$1,164$90,131
292 ($1,460)$293$1,167$88,963
293 ($1,460)$289$1,171$87,792
294 ($1,460)$285$1,175$86,617
295 ($1,460)$282$1,179$85,438
296 ($1,460)$278$1,183$84,256
297 ($1,460)$274$1,186$83,069
298 ($1,460)$270$1,190$81,879
299 ($1,460)$266$1,194$80,685
300 ($1,460)$262$1,198$79,487
Year 26 - 301 ($1,460)$258$1,202$78,285
302 ($1,460)$254$1,206$77,079
303 ($1,460)$251$1,210$75,869
304 ($1,460)$247$1,214$74,655
305 ($1,460)$243$1,218$73,438
306 ($1,460)$239$1,222$72,216
307 ($1,460)$235$1,226$70,991
308 ($1,460)$231$1,230$69,761
309 ($1,460)$227$1,234$68,527
310 ($1,460)$223$1,238$67,290
311 ($1,460)$219$1,242$66,048
312 ($1,460)$215$1,246$64,803
Year 27 - 313 ($1,460)$211$1,250$63,553
314 ($1,460)$207$1,254$62,299
315 ($1,460)$202$1,258$61,041
316 ($1,460)$198$1,262$59,780
317 ($1,460)$194$1,266$58,514
318 ($1,460)$190$1,270$57,243
319 ($1,460)$186$1,274$55,969
320 ($1,460)$182$1,278$54,691
321 ($1,460)$178$1,283$53,408
322 ($1,460)$174$1,287$52,122
323 ($1,460)$169$1,291$50,831
324 ($1,460)$165$1,295$49,536
Year 28 - 325 ($1,460)$161$1,299$48,236
326 ($1,460)$157$1,304$46,933
327 ($1,460)$153$1,308$45,625
328 ($1,460)$148$1,312$44,313
329 ($1,460)$144$1,316$42,997
330 ($1,460)$140$1,321$41,676
331 ($1,460)$135$1,325$40,351
332 ($1,460)$131$1,329$39,022
333 ($1,460)$127$1,333$37,689
334 ($1,460)$122$1,338$36,351
335 ($1,460)$118$1,342$35,009
336 ($1,460)$114$1,347$33,662
Year 29 - 337 ($1,460)$109$1,351$32,311
338 ($1,460)$105$1,355$30,956
339 ($1,460)$101$1,360$29,596
340 ($1,460)$96$1,364$28,232
341 ($1,460)$92$1,369$26,864
342 ($1,460)$87$1,373$25,491
343 ($1,460)$83$1,377$24,113
344 ($1,460)$78$1,382$22,732
345 ($1,460)$74$1,386$21,345
346 ($1,460)$69$1,391$19,954
347 ($1,460)$65$1,395$18,559
348 ($1,460)$60$1,400$17,159
Year 30 - 349 ($1,460)$56$1,405$15,754
350 ($1,460)$51$1,409$14,345
351 ($1,460)$47$1,414$12,932
352 ($1,460)$42$1,418$11,513
353 ($1,460)$37$1,423$10,090
354 ($1,460)$33$1,427$8,663
355 ($1,460)$28$1,432$7,231
356 ($1,460)$24$1,437$5,794
357 ($1,460)$19$1,441$4,353
358 ($1,460)$14$1,446$2,906
359 ($1,460)$9$1,451$1,456
360 ($1,460)$5$1,456$0
TOTALS$216,103$309,600$525,703

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.