« Back to all home prices

Mortgage Payment Schedule for a $388,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($77,600) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,551 360 $247,851 $558,251

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $388,000
Down Payment $77,600$310,400
Year 1 - 1 ($1,551)$1,133$418$309,982
2 ($1,551)$1,131$419$309,563
3 ($1,551)$1,130$421$309,142
4 ($1,551)$1,128$422$308,720
5 ($1,551)$1,127$424$308,296
6 ($1,551)$1,125$425$307,871
7 ($1,551)$1,124$427$307,444
8 ($1,551)$1,122$429$307,015
9 ($1,551)$1,121$430$306,585
10 ($1,551)$1,119$432$306,153
11 ($1,551)$1,117$433$305,720
12 ($1,551)$1,116$435$305,285
Year 2 - 13 ($1,551)$1,114$436$304,849
14 ($1,551)$1,113$438$304,411
15 ($1,551)$1,111$440$303,971
16 ($1,551)$1,109$441$303,530
17 ($1,551)$1,108$443$303,087
18 ($1,551)$1,106$444$302,643
19 ($1,551)$1,105$446$302,197
20 ($1,551)$1,103$448$301,749
21 ($1,551)$1,101$449$301,300
22 ($1,551)$1,100$451$300,849
23 ($1,551)$1,098$453$300,396
24 ($1,551)$1,096$454$299,942
Year 3 - 25 ($1,551)$1,095$456$299,486
26 ($1,551)$1,093$458$299,029
27 ($1,551)$1,091$459$298,569
28 ($1,551)$1,090$461$298,108
29 ($1,551)$1,088$463$297,646
30 ($1,551)$1,086$464$297,181
31 ($1,551)$1,085$466$296,715
32 ($1,551)$1,083$468$296,248
33 ($1,551)$1,081$469$295,778
34 ($1,551)$1,080$471$295,307
35 ($1,551)$1,078$473$294,834
36 ($1,551)$1,076$475$294,360
Year 4 - 37 ($1,551)$1,074$476$293,884
38 ($1,551)$1,073$478$293,406
39 ($1,551)$1,071$480$292,926
40 ($1,551)$1,069$482$292,444
41 ($1,551)$1,067$483$291,961
42 ($1,551)$1,066$485$291,476
43 ($1,551)$1,064$487$290,989
44 ($1,551)$1,062$489$290,501
45 ($1,551)$1,060$490$290,010
46 ($1,551)$1,059$492$289,518
47 ($1,551)$1,057$494$289,024
48 ($1,551)$1,055$496$288,528
Year 5 - 49 ($1,551)$1,053$498$288,031
50 ($1,551)$1,051$499$287,531
51 ($1,551)$1,049$501$287,030
52 ($1,551)$1,048$503$286,527
53 ($1,551)$1,046$505$286,022
54 ($1,551)$1,044$507$285,516
55 ($1,551)$1,042$509$285,007
56 ($1,551)$1,040$510$284,497
57 ($1,551)$1,038$512$283,984
58 ($1,551)$1,037$514$283,470
59 ($1,551)$1,035$516$282,954
60 ($1,551)$1,033$518$282,436
Year 6 - 61 ($1,551)$1,031$520$281,916
62 ($1,551)$1,029$522$281,395
63 ($1,551)$1,027$524$280,871
64 ($1,551)$1,025$526$280,346
65 ($1,551)$1,023$527$279,818
66 ($1,551)$1,021$529$279,289
67 ($1,551)$1,019$531$278,758
68 ($1,551)$1,017$533$278,224
69 ($1,551)$1,016$535$277,689
70 ($1,551)$1,014$537$277,152
71 ($1,551)$1,012$539$276,613
72 ($1,551)$1,010$541$276,072
Year 7 - 73 ($1,551)$1,008$543$275,529
74 ($1,551)$1,006$545$274,984
75 ($1,551)$1,004$547$274,437
76 ($1,551)$1,002$549$273,888
77 ($1,551)$1,000$551$273,337
78 ($1,551)$998$553$272,784
79 ($1,551)$996$555$272,229
80 ($1,551)$994$557$271,672
81 ($1,551)$992$559$271,113
82 ($1,551)$990$561$270,551
83 ($1,551)$988$563$269,988
84 ($1,551)$985$565$269,423
Year 8 - 85 ($1,551)$983$567$268,856
86 ($1,551)$981$569$268,286
87 ($1,551)$979$571$267,715
88 ($1,551)$977$574$267,141
89 ($1,551)$975$576$266,566
90 ($1,551)$973$578$265,988
91 ($1,551)$971$580$265,408
92 ($1,551)$969$582$264,826
93 ($1,551)$967$584$264,242
94 ($1,551)$964$586$263,656
95 ($1,551)$962$588$263,067
96 ($1,551)$960$591$262,477
Year 9 - 97 ($1,551)$958$593$261,884
98 ($1,551)$956$595$261,290
99 ($1,551)$954$597$260,693
100 ($1,551)$952$599$260,093
101 ($1,551)$949$601$259,492
102 ($1,551)$947$604$258,888
103 ($1,551)$945$606$258,283
104 ($1,551)$943$608$257,675
105 ($1,551)$941$610$257,065
106 ($1,551)$938$612$256,452
107 ($1,551)$936$615$255,837
108 ($1,551)$934$617$255,221
Year 10 - 109 ($1,551)$932$619$254,601
110 ($1,551)$929$621$253,980
111 ($1,551)$927$624$253,356
112 ($1,551)$925$626$252,730
113 ($1,551)$922$628$252,102
114 ($1,551)$920$631$251,472
115 ($1,551)$918$633$250,839
116 ($1,551)$916$635$250,204
117 ($1,551)$913$637$249,566
118 ($1,551)$911$640$248,926
119 ($1,551)$909$642$248,284
120 ($1,551)$906$644$247,640
Year 11 - 121 ($1,551)$904$647$246,993
122 ($1,551)$902$649$246,344
123 ($1,551)$899$652$245,692
124 ($1,551)$897$654$245,038
125 ($1,551)$894$656$244,382
126 ($1,551)$892$659$243,723
127 ($1,551)$890$661$243,062
128 ($1,551)$887$664$242,399
129 ($1,551)$885$666$241,733
130 ($1,551)$882$668$241,065
131 ($1,551)$880$671$240,394
132 ($1,551)$877$673$239,720
Year 12 - 133 ($1,551)$875$676$239,045
134 ($1,551)$873$678$238,367
135 ($1,551)$870$681$237,686
136 ($1,551)$868$683$237,003
137 ($1,551)$865$686$236,317
138 ($1,551)$863$688$235,629
139 ($1,551)$860$691$234,938
140 ($1,551)$858$693$234,245
141 ($1,551)$855$696$233,549
142 ($1,551)$852$698$232,851
143 ($1,551)$850$701$232,150
144 ($1,551)$847$703$231,447
Year 13 - 145 ($1,551)$845$706$230,741
146 ($1,551)$842$708$230,033
147 ($1,551)$840$711$229,322
148 ($1,551)$837$714$228,608
149 ($1,551)$834$716$227,892
150 ($1,551)$832$719$227,173
151 ($1,551)$829$722$226,451
152 ($1,551)$827$724$225,727
153 ($1,551)$824$727$225,000
154 ($1,551)$821$729$224,271
155 ($1,551)$819$732$223,539
156 ($1,551)$816$735$222,804
Year 14 - 157 ($1,551)$813$737$222,066
158 ($1,551)$811$740$221,326
159 ($1,551)$808$743$220,583
160 ($1,551)$805$746$219,838
161 ($1,551)$802$748$219,090
162 ($1,551)$800$751$218,339
163 ($1,551)$797$754$217,585
164 ($1,551)$794$757$216,828
165 ($1,551)$791$759$216,069
166 ($1,551)$789$762$215,307
167 ($1,551)$786$765$214,542
168 ($1,551)$783$768$213,775
Year 15 - 169 ($1,551)$780$770$213,004
170 ($1,551)$777$773$212,231
171 ($1,551)$775$776$211,455
172 ($1,551)$772$779$210,676
173 ($1,551)$769$782$209,894
174 ($1,551)$766$785$209,110
175 ($1,551)$763$787$208,322
176 ($1,551)$760$790$207,532
177 ($1,551)$757$793$206,739
178 ($1,551)$755$796$205,943
179 ($1,551)$752$799$205,144
180 ($1,551)$749$802$204,342
Year 16 - 181 ($1,551)$746$805$203,537
182 ($1,551)$743$808$202,729
183 ($1,551)$740$811$201,918
184 ($1,551)$737$814$201,105
185 ($1,551)$734$817$200,288
186 ($1,551)$731$820$199,468
187 ($1,551)$728$823$198,646
188 ($1,551)$725$826$197,820
189 ($1,551)$722$829$196,991
190 ($1,551)$719$832$196,160
191 ($1,551)$716$835$195,325
192 ($1,551)$713$838$194,487
Year 17 - 193 ($1,551)$710$841$193,646
194 ($1,551)$707$844$192,802
195 ($1,551)$704$847$191,956
196 ($1,551)$701$850$191,105
197 ($1,551)$698$853$190,252
198 ($1,551)$694$856$189,396
199 ($1,551)$691$859$188,537
200 ($1,551)$688$863$187,674
201 ($1,551)$685$866$186,808
202 ($1,551)$682$869$185,940
203 ($1,551)$679$872$185,068
204 ($1,551)$675$875$184,192
Year 18 - 205 ($1,551)$672$878$183,314
206 ($1,551)$669$882$182,432
207 ($1,551)$666$885$181,548
208 ($1,551)$663$888$180,659
209 ($1,551)$659$891$179,768
210 ($1,551)$656$895$178,874
211 ($1,551)$653$898$177,976
212 ($1,551)$650$901$177,075
213 ($1,551)$646$904$176,170
214 ($1,551)$643$908$175,263
215 ($1,551)$640$911$174,352
216 ($1,551)$636$914$173,437
Year 19 - 217 ($1,551)$633$918$172,520
218 ($1,551)$630$921$171,599
219 ($1,551)$626$924$170,674
220 ($1,551)$623$928$169,747
221 ($1,551)$620$931$168,816
222 ($1,551)$616$935$167,881
223 ($1,551)$613$938$166,943
224 ($1,551)$609$941$166,002
225 ($1,551)$606$945$165,057
226 ($1,551)$602$948$164,109
227 ($1,551)$599$952$163,157
228 ($1,551)$596$955$162,202
Year 20 - 229 ($1,551)$592$959$161,243
230 ($1,551)$589$962$160,281
231 ($1,551)$585$966$159,315
232 ($1,551)$582$969$158,346
233 ($1,551)$578$973$157,373
234 ($1,551)$574$976$156,397
235 ($1,551)$571$980$155,417
236 ($1,551)$567$983$154,434
237 ($1,551)$564$987$153,447
238 ($1,551)$560$991$152,456
239 ($1,551)$556$994$151,462
240 ($1,551)$553$998$150,464
Year 21 - 241 ($1,551)$549$1,002$149,463
242 ($1,551)$546$1,005$148,457
243 ($1,551)$542$1,009$147,449
244 ($1,551)$538$1,013$146,436
245 ($1,551)$534$1,016$145,420
246 ($1,551)$531$1,020$144,400
247 ($1,551)$527$1,024$143,376
248 ($1,551)$523$1,027$142,349
249 ($1,551)$520$1,031$141,318
250 ($1,551)$516$1,035$140,283
251 ($1,551)$512$1,039$139,244
252 ($1,551)$508$1,042$138,202
Year 22 - 253 ($1,551)$504$1,046$137,156
254 ($1,551)$501$1,050$136,105
255 ($1,551)$497$1,054$135,052
256 ($1,551)$493$1,058$133,994
257 ($1,551)$489$1,062$132,932
258 ($1,551)$485$1,065$131,867
259 ($1,551)$481$1,069$130,797
260 ($1,551)$477$1,073$129,724
261 ($1,551)$473$1,077$128,647
262 ($1,551)$470$1,081$127,566
263 ($1,551)$466$1,085$126,481
264 ($1,551)$462$1,089$125,392
Year 23 - 265 ($1,551)$458$1,093$124,299
266 ($1,551)$454$1,097$123,202
267 ($1,551)$450$1,101$122,101
268 ($1,551)$446$1,105$120,996
269 ($1,551)$442$1,109$119,886
270 ($1,551)$438$1,113$118,773
271 ($1,551)$434$1,117$117,656
272 ($1,551)$429$1,121$116,535
273 ($1,551)$425$1,125$115,410
274 ($1,551)$421$1,129$114,280
275 ($1,551)$417$1,134$113,147
276 ($1,551)$413$1,138$112,009
Year 24 - 277 ($1,551)$409$1,142$110,867
278 ($1,551)$405$1,146$109,721
279 ($1,551)$400$1,150$108,571
280 ($1,551)$396$1,154$107,416
281 ($1,551)$392$1,159$106,258
282 ($1,551)$388$1,163$105,095
283 ($1,551)$384$1,167$103,928
284 ($1,551)$379$1,171$102,756
285 ($1,551)$375$1,176$101,581
286 ($1,551)$371$1,180$100,401
287 ($1,551)$366$1,184$99,217
288 ($1,551)$362$1,189$98,028
Year 25 - 289 ($1,551)$358$1,193$96,835
290 ($1,551)$353$1,197$95,638
291 ($1,551)$349$1,202$94,436
292 ($1,551)$345$1,206$93,230
293 ($1,551)$340$1,210$92,020
294 ($1,551)$336$1,215$90,805
295 ($1,551)$331$1,219$89,586
296 ($1,551)$327$1,224$88,362
297 ($1,551)$323$1,228$87,134
298 ($1,551)$318$1,233$85,901
299 ($1,551)$314$1,237$84,664
300 ($1,551)$309$1,242$83,422
Year 26 - 301 ($1,551)$304$1,246$82,176
302 ($1,551)$300$1,251$80,925
303 ($1,551)$295$1,255$79,670
304 ($1,551)$291$1,260$78,410
305 ($1,551)$286$1,264$77,146
306 ($1,551)$282$1,269$75,877
307 ($1,551)$277$1,274$74,603
308 ($1,551)$272$1,278$73,324
309 ($1,551)$268$1,283$72,041
310 ($1,551)$263$1,288$70,754
311 ($1,551)$258$1,292$69,461
312 ($1,551)$254$1,297$68,164
Year 27 - 313 ($1,551)$249$1,302$66,862
314 ($1,551)$244$1,307$65,555
315 ($1,551)$239$1,311$64,244
316 ($1,551)$234$1,316$62,928
317 ($1,551)$230$1,321$61,607
318 ($1,551)$225$1,326$60,281
319 ($1,551)$220$1,331$58,950
320 ($1,551)$215$1,336$57,615
321 ($1,551)$210$1,340$56,274
322 ($1,551)$205$1,345$54,929
323 ($1,551)$200$1,350$53,579
324 ($1,551)$196$1,355$52,224
Year 28 - 325 ($1,551)$191$1,360$50,864
326 ($1,551)$186$1,365$49,499
327 ($1,551)$181$1,370$48,129
328 ($1,551)$176$1,375$46,754
329 ($1,551)$171$1,380$45,374
330 ($1,551)$166$1,385$43,988
331 ($1,551)$161$1,390$42,598
332 ($1,551)$155$1,395$41,203
333 ($1,551)$150$1,400$39,803
334 ($1,551)$145$1,405$38,397
335 ($1,551)$140$1,411$36,987
336 ($1,551)$135$1,416$35,571
Year 29 - 337 ($1,551)$130$1,421$34,150
338 ($1,551)$125$1,426$32,724
339 ($1,551)$119$1,431$31,293
340 ($1,551)$114$1,436$29,856
341 ($1,551)$109$1,442$28,415
342 ($1,551)$104$1,447$26,968
343 ($1,551)$98$1,452$25,516
344 ($1,551)$93$1,458$24,058
345 ($1,551)$88$1,463$22,595
346 ($1,551)$82$1,468$21,127
347 ($1,551)$77$1,474$19,653
348 ($1,551)$72$1,479$18,174
Year 30 - 349 ($1,551)$66$1,484$16,690
350 ($1,551)$61$1,490$15,200
351 ($1,551)$55$1,495$13,705
352 ($1,551)$50$1,501$12,204
353 ($1,551)$45$1,506$10,698
354 ($1,551)$39$1,512$9,186
355 ($1,551)$34$1,517$7,669
356 ($1,551)$28$1,523$6,147
357 ($1,551)$22$1,528$4,618
358 ($1,551)$17$1,534$3,084
359 ($1,551)$11$1,539$1,545
360 ($1,551)$6$1,545$0
TOTALS$247,851$310,400$558,251

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.