« Back to all home prices

Mortgage Payment Schedule for a $389,000 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 13, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($77,800) may require pre-mortgage insurance


4.08% is current rate for 30-year fixed
3.34% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,500 360 $228,838 $540,038

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $389,000
Down Payment $77,800$311,200
Year 1 - 1 ($1,500)$1,058$442$310,758
2 ($1,500)$1,057$444$310,314
3 ($1,500)$1,055$445$309,869
4 ($1,500)$1,054$447$309,423
5 ($1,500)$1,052$448$308,975
6 ($1,500)$1,051$450$308,525
7 ($1,500)$1,049$451$308,074
8 ($1,500)$1,047$453$307,621
9 ($1,500)$1,046$454$307,167
10 ($1,500)$1,044$456$306,712
11 ($1,500)$1,043$457$306,254
12 ($1,500)$1,041$459$305,795
Year 2 - 13 ($1,500)$1,040$460$305,335
14 ($1,500)$1,038$462$304,873
15 ($1,500)$1,037$464$304,409
16 ($1,500)$1,035$465$303,944
17 ($1,500)$1,033$467$303,478
18 ($1,500)$1,032$468$303,009
19 ($1,500)$1,030$470$302,540
20 ($1,500)$1,029$471$302,068
21 ($1,500)$1,027$473$301,595
22 ($1,500)$1,025$475$301,120
23 ($1,500)$1,024$476$300,644
24 ($1,500)$1,022$478$300,166
Year 3 - 25 ($1,500)$1,021$480$299,687
26 ($1,500)$1,019$481$299,205
27 ($1,500)$1,017$483$298,723
28 ($1,500)$1,016$484$298,238
29 ($1,500)$1,014$486$297,752
30 ($1,500)$1,012$488$297,264
31 ($1,500)$1,011$489$296,775
32 ($1,500)$1,009$491$296,284
33 ($1,500)$1,007$493$295,791
34 ($1,500)$1,006$494$295,297
35 ($1,500)$1,004$496$294,801
36 ($1,500)$1,002$498$294,303
Year 4 - 37 ($1,500)$1,001$499$293,803
38 ($1,500)$999$501$293,302
39 ($1,500)$997$503$292,799
40 ($1,500)$996$505$292,295
41 ($1,500)$994$506$291,788
42 ($1,500)$992$508$291,280
43 ($1,500)$990$510$290,771
44 ($1,500)$989$511$290,259
45 ($1,500)$987$513$289,746
46 ($1,500)$985$515$289,231
47 ($1,500)$983$517$288,714
48 ($1,500)$982$518$288,196
Year 5 - 49 ($1,500)$980$520$287,675
50 ($1,500)$978$522$287,153
51 ($1,500)$976$524$286,630
52 ($1,500)$975$526$286,104
53 ($1,500)$973$527$285,577
54 ($1,500)$971$529$285,048
55 ($1,500)$969$531$284,517
56 ($1,500)$967$533$283,984
57 ($1,500)$966$535$283,449
58 ($1,500)$964$536$282,913
59 ($1,500)$962$538$282,375
60 ($1,500)$960$540$281,835
Year 6 - 61 ($1,500)$958$542$281,293
62 ($1,500)$956$544$280,749
63 ($1,500)$955$546$280,204
64 ($1,500)$953$547$279,656
65 ($1,500)$951$549$279,107
66 ($1,500)$949$551$278,556
67 ($1,500)$947$553$278,003
68 ($1,500)$945$555$277,448
69 ($1,500)$943$557$276,891
70 ($1,500)$941$559$276,332
71 ($1,500)$940$561$275,772
72 ($1,500)$938$562$275,209
Year 7 - 73 ($1,500)$936$564$274,645
74 ($1,500)$934$566$274,079
75 ($1,500)$932$568$273,510
76 ($1,500)$930$570$272,940
77 ($1,500)$928$572$272,368
78 ($1,500)$926$574$271,794
79 ($1,500)$924$576$271,218
80 ($1,500)$922$578$270,640
81 ($1,500)$920$580$270,060
82 ($1,500)$918$582$269,478
83 ($1,500)$916$584$268,894
84 ($1,500)$914$586$268,309
Year 8 - 85 ($1,500)$912$588$267,721
86 ($1,500)$910$590$267,131
87 ($1,500)$908$592$266,539
88 ($1,500)$906$594$265,945
89 ($1,500)$904$596$265,349
90 ($1,500)$902$598$264,751
91 ($1,500)$900$600$264,151
92 ($1,500)$898$602$263,549
93 ($1,500)$896$604$262,945
94 ($1,500)$894$606$262,339
95 ($1,500)$892$608$261,731
96 ($1,500)$890$610$261,121
Year 9 - 97 ($1,500)$888$612$260,509
98 ($1,500)$886$614$259,894
99 ($1,500)$884$616$259,278
100 ($1,500)$882$619$258,659
101 ($1,500)$879$621$258,038
102 ($1,500)$877$623$257,416
103 ($1,500)$875$625$256,791
104 ($1,500)$873$627$256,164
105 ($1,500)$871$629$255,535
106 ($1,500)$869$631$254,903
107 ($1,500)$867$633$254,270
108 ($1,500)$865$636$253,634
Year 10 - 109 ($1,500)$862$638$252,997
110 ($1,500)$860$640$252,357
111 ($1,500)$858$642$251,715
112 ($1,500)$856$644$251,070
113 ($1,500)$854$646$250,424
114 ($1,500)$851$649$249,775
115 ($1,500)$849$651$249,124
116 ($1,500)$847$653$248,471
117 ($1,500)$845$655$247,816
118 ($1,500)$843$658$247,158
119 ($1,500)$840$660$246,499
120 ($1,500)$838$662$245,837
Year 11 - 121 ($1,500)$836$664$245,172
122 ($1,500)$834$667$244,506
123 ($1,500)$831$669$243,837
124 ($1,500)$829$671$243,166
125 ($1,500)$827$673$242,493
126 ($1,500)$824$676$241,817
127 ($1,500)$822$678$241,139
128 ($1,500)$820$680$240,459
129 ($1,500)$818$683$239,776
130 ($1,500)$815$685$239,091
131 ($1,500)$813$687$238,404
132 ($1,500)$811$690$237,715
Year 12 - 133 ($1,500)$808$692$237,023
134 ($1,500)$806$694$236,329
135 ($1,500)$804$697$235,632
136 ($1,500)$801$699$234,933
137 ($1,500)$799$701$234,232
138 ($1,500)$796$704$233,528
139 ($1,500)$794$706$232,822
140 ($1,500)$792$709$232,113
141 ($1,500)$789$711$231,402
142 ($1,500)$787$713$230,689
143 ($1,500)$784$716$229,973
144 ($1,500)$782$718$229,255
Year 13 - 145 ($1,500)$779$721$228,535
146 ($1,500)$777$723$227,811
147 ($1,500)$775$726$227,086
148 ($1,500)$772$728$226,358
149 ($1,500)$770$730$225,627
150 ($1,500)$767$733$224,894
151 ($1,500)$765$735$224,159
152 ($1,500)$762$738$223,421
153 ($1,500)$760$740$222,681
154 ($1,500)$757$743$221,938
155 ($1,500)$755$746$221,192
156 ($1,500)$752$748$220,444
Year 14 - 157 ($1,500)$750$751$219,693
158 ($1,500)$747$753$218,940
159 ($1,500)$744$756$218,185
160 ($1,500)$742$758$217,426
161 ($1,500)$739$761$216,665
162 ($1,500)$737$763$215,902
163 ($1,500)$734$766$215,136
164 ($1,500)$731$769$214,367
165 ($1,500)$729$771$213,596
166 ($1,500)$726$774$212,822
167 ($1,500)$724$777$212,046
168 ($1,500)$721$779$211,266
Year 15 - 169 ($1,500)$718$782$210,485
170 ($1,500)$716$784$209,700
171 ($1,500)$713$787$208,913
172 ($1,500)$710$790$208,123
173 ($1,500)$708$792$207,331
174 ($1,500)$705$795$206,536
175 ($1,500)$702$798$205,738
176 ($1,500)$700$801$204,937
177 ($1,500)$697$803$204,134
178 ($1,500)$694$806$203,328
179 ($1,500)$691$809$202,519
180 ($1,500)$689$812$201,707
Year 16 - 181 ($1,500)$686$814$200,893
182 ($1,500)$683$817$200,076
183 ($1,500)$680$820$199,256
184 ($1,500)$677$823$198,434
185 ($1,500)$675$825$197,608
186 ($1,500)$672$828$196,780
187 ($1,500)$669$831$195,949
188 ($1,500)$666$834$195,115
189 ($1,500)$663$837$194,278
190 ($1,500)$661$840$193,439
191 ($1,500)$658$842$192,596
192 ($1,500)$655$845$191,751
Year 17 - 193 ($1,500)$652$848$190,903
194 ($1,500)$649$851$190,052
195 ($1,500)$646$854$189,198
196 ($1,500)$643$857$188,341
197 ($1,500)$640$860$187,481
198 ($1,500)$637$863$186,619
199 ($1,500)$635$866$185,753
200 ($1,500)$632$869$184,885
201 ($1,500)$629$871$184,013
202 ($1,500)$626$874$183,139
203 ($1,500)$623$877$182,261
204 ($1,500)$620$880$181,381
Year 18 - 205 ($1,500)$617$883$180,497
206 ($1,500)$614$886$179,611
207 ($1,500)$611$889$178,721
208 ($1,500)$608$892$177,829
209 ($1,500)$605$895$176,934
210 ($1,500)$602$899$176,035
211 ($1,500)$599$902$175,133
212 ($1,500)$595$905$174,229
213 ($1,500)$592$908$173,321
214 ($1,500)$589$911$172,410
215 ($1,500)$586$914$171,496
216 ($1,500)$583$917$170,579
Year 19 - 217 ($1,500)$580$920$169,659
218 ($1,500)$577$923$168,736
219 ($1,500)$574$926$167,809
220 ($1,500)$571$930$166,880
221 ($1,500)$567$933$165,947
222 ($1,500)$564$936$165,011
223 ($1,500)$561$939$164,072
224 ($1,500)$558$942$163,130
225 ($1,500)$555$945$162,185
226 ($1,500)$551$949$161,236
227 ($1,500)$548$952$160,284
228 ($1,500)$545$955$159,329
Year 20 - 229 ($1,500)$542$958$158,370
230 ($1,500)$538$962$157,409
231 ($1,500)$535$965$156,444
232 ($1,500)$532$968$155,476
233 ($1,500)$529$971$154,504
234 ($1,500)$525$975$153,529
235 ($1,500)$522$978$152,551
236 ($1,500)$519$981$151,570
237 ($1,500)$515$985$150,585
238 ($1,500)$512$988$149,597
239 ($1,500)$509$991$148,606
240 ($1,500)$505$995$147,611
Year 21 - 241 ($1,500)$502$998$146,612
242 ($1,500)$498$1,002$145,611
243 ($1,500)$495$1,005$144,606
244 ($1,500)$492$1,008$143,597
245 ($1,500)$488$1,012$142,585
246 ($1,500)$485$1,015$141,570
247 ($1,500)$481$1,019$140,551
248 ($1,500)$478$1,022$139,529
249 ($1,500)$474$1,026$138,503
250 ($1,500)$471$1,029$137,474
251 ($1,500)$467$1,033$136,442
252 ($1,500)$464$1,036$135,405
Year 22 - 253 ($1,500)$460$1,040$134,366
254 ($1,500)$457$1,043$133,322
255 ($1,500)$453$1,047$132,276
256 ($1,500)$450$1,050$131,225
257 ($1,500)$446$1,054$130,171
258 ($1,500)$443$1,058$129,114
259 ($1,500)$439$1,061$128,053
260 ($1,500)$435$1,065$126,988
261 ($1,500)$432$1,068$125,920
262 ($1,500)$428$1,072$124,848
263 ($1,500)$424$1,076$123,772
264 ($1,500)$421$1,079$122,693
Year 23 - 265 ($1,500)$417$1,083$121,610
266 ($1,500)$413$1,087$120,523
267 ($1,500)$410$1,090$119,433
268 ($1,500)$406$1,094$118,339
269 ($1,500)$402$1,098$117,241
270 ($1,500)$399$1,101$116,139
271 ($1,500)$395$1,105$115,034
272 ($1,500)$391$1,109$113,925
273 ($1,500)$387$1,113$112,813
274 ($1,500)$384$1,117$111,696
275 ($1,500)$380$1,120$110,576
276 ($1,500)$376$1,124$109,451
Year 24 - 277 ($1,500)$372$1,128$108,324
278 ($1,500)$368$1,132$107,192
279 ($1,500)$364$1,136$106,056
280 ($1,500)$361$1,140$104,917
281 ($1,500)$357$1,143$103,773
282 ($1,500)$353$1,147$102,626
283 ($1,500)$349$1,151$101,475
284 ($1,500)$345$1,155$100,320
285 ($1,500)$341$1,159$99,161
286 ($1,500)$337$1,163$97,998
287 ($1,500)$333$1,167$96,831
288 ($1,500)$329$1,171$95,660
Year 25 - 289 ($1,500)$325$1,175$94,485
290 ($1,500)$321$1,179$93,306
291 ($1,500)$317$1,183$92,123
292 ($1,500)$313$1,187$90,936
293 ($1,500)$309$1,191$89,745
294 ($1,500)$305$1,195$88,550
295 ($1,500)$301$1,199$87,351
296 ($1,500)$297$1,203$86,148
297 ($1,500)$293$1,207$84,941
298 ($1,500)$289$1,211$83,730
299 ($1,500)$285$1,215$82,514
300 ($1,500)$281$1,220$81,295
Year 26 - 301 ($1,500)$276$1,224$80,071
302 ($1,500)$272$1,228$78,843
303 ($1,500)$268$1,232$77,611
304 ($1,500)$264$1,236$76,375
305 ($1,500)$260$1,240$75,135
306 ($1,500)$255$1,245$73,890
307 ($1,500)$251$1,249$72,641
308 ($1,500)$247$1,253$71,388
309 ($1,500)$243$1,257$70,131
310 ($1,500)$238$1,262$68,869
311 ($1,500)$234$1,266$67,603
312 ($1,500)$230$1,270$66,333
Year 27 - 313 ($1,500)$226$1,275$65,058
314 ($1,500)$221$1,279$63,779
315 ($1,500)$217$1,283$62,496
316 ($1,500)$212$1,288$61,208
317 ($1,500)$208$1,292$59,916
318 ($1,500)$204$1,296$58,620
319 ($1,500)$199$1,301$57,319
320 ($1,500)$195$1,305$56,014
321 ($1,500)$190$1,310$54,704
322 ($1,500)$186$1,314$53,390
323 ($1,500)$182$1,319$52,072
324 ($1,500)$177$1,323$50,749
Year 28 - 325 ($1,500)$173$1,328$49,421
326 ($1,500)$168$1,332$48,089
327 ($1,500)$164$1,337$46,752
328 ($1,500)$159$1,341$45,411
329 ($1,500)$154$1,346$44,065
330 ($1,500)$150$1,350$42,715
331 ($1,500)$145$1,355$41,360
332 ($1,500)$141$1,359$40,001
333 ($1,500)$136$1,364$38,637
334 ($1,500)$131$1,369$37,268
335 ($1,500)$127$1,373$35,895
336 ($1,500)$122$1,378$34,516
Year 29 - 337 ($1,500)$117$1,383$33,134
338 ($1,500)$113$1,387$31,746
339 ($1,500)$108$1,392$30,354
340 ($1,500)$103$1,397$28,957
341 ($1,500)$98$1,402$27,556
342 ($1,500)$94$1,406$26,149
343 ($1,500)$89$1,411$24,738
344 ($1,500)$84$1,416$23,322
345 ($1,500)$79$1,421$21,901
346 ($1,500)$74$1,426$20,476
347 ($1,500)$70$1,430$19,045
348 ($1,500)$65$1,435$17,610
Year 30 - 349 ($1,500)$60$1,440$16,169
350 ($1,500)$55$1,445$14,724
351 ($1,500)$50$1,450$13,274
352 ($1,500)$45$1,455$11,819
353 ($1,500)$40$1,460$10,359
354 ($1,500)$35$1,465$8,894
355 ($1,500)$30$1,470$7,425
356 ($1,500)$25$1,475$5,950
357 ($1,500)$20$1,480$4,470
358 ($1,500)$15$1,485$2,985
359 ($1,500)$10$1,490$1,495
360 ($1,500)$5$1,495$0
TOTALS$228,838$311,200$540,038

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.