« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,479 360 $221,078 $532,278

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $389,000
Down Payment $77,800$311,200
Year 1 - 1 ($1,479)$1,027$452$310,748
2 ($1,479)$1,025$453$310,295
3 ($1,479)$1,024$455$309,841
4 ($1,479)$1,022$456$309,385
5 ($1,479)$1,021$458$308,927
6 ($1,479)$1,019$459$308,468
7 ($1,479)$1,018$461$308,007
8 ($1,479)$1,016$462$307,545
9 ($1,479)$1,015$464$307,082
10 ($1,479)$1,013$465$306,616
11 ($1,479)$1,012$467$306,150
12 ($1,479)$1,010$468$305,681
Year 2 - 13 ($1,479)$1,009$470$305,212
14 ($1,479)$1,007$471$304,740
15 ($1,479)$1,006$473$304,267
16 ($1,479)$1,004$474$303,793
17 ($1,479)$1,003$476$303,317
18 ($1,479)$1,001$478$302,839
19 ($1,479)$999$479$302,360
20 ($1,479)$998$481$301,879
21 ($1,479)$996$482$301,397
22 ($1,479)$995$484$300,913
23 ($1,479)$993$486$300,428
24 ($1,479)$991$487$299,940
Year 3 - 25 ($1,479)$990$489$299,452
26 ($1,479)$988$490$298,961
27 ($1,479)$987$492$298,469
28 ($1,479)$985$494$297,976
29 ($1,479)$983$495$297,481
30 ($1,479)$982$497$296,984
31 ($1,479)$980$499$296,485
32 ($1,479)$978$500$295,985
33 ($1,479)$977$502$295,483
34 ($1,479)$975$503$294,980
35 ($1,479)$973$505$294,475
36 ($1,479)$972$507$293,968
Year 4 - 37 ($1,479)$970$508$293,459
38 ($1,479)$968$510$292,949
39 ($1,479)$967$512$292,437
40 ($1,479)$965$514$291,924
41 ($1,479)$963$515$291,409
42 ($1,479)$962$517$290,892
43 ($1,479)$960$519$290,373
44 ($1,479)$958$520$289,853
45 ($1,479)$957$522$289,331
46 ($1,479)$955$524$288,807
47 ($1,479)$953$525$288,282
48 ($1,479)$951$527$287,754
Year 5 - 49 ($1,479)$950$529$287,225
50 ($1,479)$948$531$286,695
51 ($1,479)$946$532$286,162
52 ($1,479)$944$534$285,628
53 ($1,479)$943$536$285,092
54 ($1,479)$941$538$284,554
55 ($1,479)$939$540$284,015
56 ($1,479)$937$541$283,474
57 ($1,479)$935$543$282,930
58 ($1,479)$934$545$282,386
59 ($1,479)$932$547$281,839
60 ($1,479)$930$548$281,290
Year 6 - 61 ($1,479)$928$550$280,740
62 ($1,479)$926$552$280,188
63 ($1,479)$925$554$279,634
64 ($1,479)$923$556$279,078
65 ($1,479)$921$558$278,521
66 ($1,479)$919$559$277,961
67 ($1,479)$917$561$277,400
68 ($1,479)$915$563$276,837
69 ($1,479)$914$565$276,272
70 ($1,479)$912$567$275,705
71 ($1,479)$910$569$275,136
72 ($1,479)$908$571$274,566
Year 7 - 73 ($1,479)$906$572$273,993
74 ($1,479)$904$574$273,419
75 ($1,479)$902$576$272,843
76 ($1,479)$900$578$272,264
77 ($1,479)$898$580$271,684
78 ($1,479)$897$582$271,102
79 ($1,479)$895$584$270,518
80 ($1,479)$893$586$269,933
81 ($1,479)$891$588$269,345
82 ($1,479)$889$590$268,755
83 ($1,479)$887$592$268,164
84 ($1,479)$885$594$267,570
Year 8 - 85 ($1,479)$883$596$266,974
86 ($1,479)$881$598$266,377
87 ($1,479)$879$600$265,777
88 ($1,479)$877$601$265,176
89 ($1,479)$875$603$264,572
90 ($1,479)$873$605$263,967
91 ($1,479)$871$607$263,359
92 ($1,479)$869$609$262,750
93 ($1,479)$867$611$262,138
94 ($1,479)$865$613$261,525
95 ($1,479)$863$616$260,909
96 ($1,479)$861$618$260,292
Year 9 - 97 ($1,479)$859$620$259,672
98 ($1,479)$857$622$259,051
99 ($1,479)$855$624$258,427
100 ($1,479)$853$626$257,801
101 ($1,479)$851$628$257,173
102 ($1,479)$849$630$256,544
103 ($1,479)$847$632$255,912
104 ($1,479)$845$634$255,278
105 ($1,479)$842$636$254,641
106 ($1,479)$840$638$254,003
107 ($1,479)$838$640$253,363
108 ($1,479)$836$642$252,720
Year 10 - 109 ($1,479)$834$645$252,076
110 ($1,479)$832$647$251,429
111 ($1,479)$830$649$250,780
112 ($1,479)$828$651$250,129
113 ($1,479)$825$653$249,476
114 ($1,479)$823$655$248,821
115 ($1,479)$821$657$248,164
116 ($1,479)$819$660$247,504
117 ($1,479)$817$662$246,842
118 ($1,479)$815$664$246,178
119 ($1,479)$812$666$245,512
120 ($1,479)$810$668$244,844
Year 11 - 121 ($1,479)$808$671$244,173
122 ($1,479)$806$673$243,500
123 ($1,479)$804$675$242,825
124 ($1,479)$801$677$242,148
125 ($1,479)$799$679$241,469
126 ($1,479)$797$682$240,787
127 ($1,479)$795$684$240,103
128 ($1,479)$792$686$239,417
129 ($1,479)$790$688$238,728
130 ($1,479)$788$691$238,038
131 ($1,479)$786$693$237,345
132 ($1,479)$783$695$236,649
Year 12 - 133 ($1,479)$781$698$235,952
134 ($1,479)$779$700$235,252
135 ($1,479)$776$702$234,549
136 ($1,479)$774$705$233,845
137 ($1,479)$772$707$233,138
138 ($1,479)$769$709$232,429
139 ($1,479)$767$712$231,717
140 ($1,479)$765$714$231,003
141 ($1,479)$762$716$230,287
142 ($1,479)$760$719$229,569
143 ($1,479)$758$721$228,848
144 ($1,479)$755$723$228,124
Year 13 - 145 ($1,479)$753$726$227,399
146 ($1,479)$750$728$226,670
147 ($1,479)$748$731$225,940
148 ($1,479)$746$733$225,207
149 ($1,479)$743$735$224,472
150 ($1,479)$741$738$223,734
151 ($1,479)$738$740$222,994
152 ($1,479)$736$743$222,251
153 ($1,479)$733$745$221,506
154 ($1,479)$731$748$220,758
155 ($1,479)$729$750$220,008
156 ($1,479)$726$753$219,256
Year 14 - 157 ($1,479)$724$755$218,501
158 ($1,479)$721$757$217,743
159 ($1,479)$719$760$216,983
160 ($1,479)$716$763$216,221
161 ($1,479)$714$765$215,456
162 ($1,479)$711$768$214,688
163 ($1,479)$708$770$213,918
164 ($1,479)$706$773$213,145
165 ($1,479)$703$775$212,370
166 ($1,479)$701$778$211,592
167 ($1,479)$698$780$210,812
168 ($1,479)$696$783$210,029
Year 15 - 169 ($1,479)$693$785$209,244
170 ($1,479)$691$788$208,456
171 ($1,479)$688$791$207,665
172 ($1,479)$685$793$206,872
173 ($1,479)$683$796$206,076
174 ($1,479)$680$798$205,278
175 ($1,479)$677$801$204,476
176 ($1,479)$675$804$203,673
177 ($1,479)$672$806$202,866
178 ($1,479)$669$809$202,057
179 ($1,479)$667$812$201,245
180 ($1,479)$664$814$200,431
Year 16 - 181 ($1,479)$661$817$199,614
182 ($1,479)$659$820$198,794
183 ($1,479)$656$823$197,971
184 ($1,479)$653$825$197,146
185 ($1,479)$651$828$196,318
186 ($1,479)$648$831$195,488
187 ($1,479)$645$833$194,654
188 ($1,479)$642$836$193,818
189 ($1,479)$640$839$192,979
190 ($1,479)$637$842$192,137
191 ($1,479)$634$844$191,293
192 ($1,479)$631$847$190,445
Year 17 - 193 ($1,479)$628$850$189,595
194 ($1,479)$626$853$188,742
195 ($1,479)$623$856$187,887
196 ($1,479)$620$859$187,028
197 ($1,479)$617$861$186,167
198 ($1,479)$614$864$185,303
199 ($1,479)$611$867$184,436
200 ($1,479)$609$870$183,566
201 ($1,479)$606$873$182,693
202 ($1,479)$603$876$181,817
203 ($1,479)$600$879$180,939
204 ($1,479)$597$881$180,057
Year 18 - 205 ($1,479)$594$884$179,173
206 ($1,479)$591$887$178,286
207 ($1,479)$588$890$177,395
208 ($1,479)$585$893$176,502
209 ($1,479)$582$896$175,606
210 ($1,479)$580$899$174,707
211 ($1,479)$577$902$173,805
212 ($1,479)$574$905$172,900
213 ($1,479)$571$908$171,992
214 ($1,479)$568$911$171,081
215 ($1,479)$565$914$170,167
216 ($1,479)$562$917$169,250
Year 19 - 217 ($1,479)$559$920$168,330
218 ($1,479)$555$923$167,407
219 ($1,479)$552$926$166,481
220 ($1,479)$549$929$165,552
221 ($1,479)$546$932$164,620
222 ($1,479)$543$935$163,684
223 ($1,479)$540$938$162,746
224 ($1,479)$537$941$161,804
225 ($1,479)$534$945$160,860
226 ($1,479)$531$948$159,912
227 ($1,479)$528$951$158,961
228 ($1,479)$525$954$158,007
Year 20 - 229 ($1,479)$521$957$157,050
230 ($1,479)$518$960$156,090
231 ($1,479)$515$963$155,127
232 ($1,479)$512$967$154,160
233 ($1,479)$509$970$153,190
234 ($1,479)$506$973$152,217
235 ($1,479)$502$976$151,241
236 ($1,479)$499$979$150,261
237 ($1,479)$496$983$149,279
238 ($1,479)$493$986$148,293
239 ($1,479)$489$989$147,304
240 ($1,479)$486$992$146,311
Year 21 - 241 ($1,479)$483$996$145,315
242 ($1,479)$480$999$144,316
243 ($1,479)$476$1,002$143,314
244 ($1,479)$473$1,006$142,308
245 ($1,479)$470$1,009$141,300
246 ($1,479)$466$1,012$140,287
247 ($1,479)$463$1,016$139,272
248 ($1,479)$460$1,019$138,253
249 ($1,479)$456$1,022$137,230
250 ($1,479)$453$1,026$136,205
251 ($1,479)$449$1,029$135,176
252 ($1,479)$446$1,032$134,143
Year 22 - 253 ($1,479)$443$1,036$133,107
254 ($1,479)$439$1,039$132,068
255 ($1,479)$436$1,043$131,025
256 ($1,479)$432$1,046$129,979
257 ($1,479)$429$1,050$128,929
258 ($1,479)$425$1,053$127,876
259 ($1,479)$422$1,057$126,820
260 ($1,479)$419$1,060$125,760
261 ($1,479)$415$1,064$124,696
262 ($1,479)$411$1,067$123,629
263 ($1,479)$408$1,071$122,559
264 ($1,479)$404$1,074$121,485
Year 23 - 265 ($1,479)$401$1,078$120,407
266 ($1,479)$397$1,081$119,326
267 ($1,479)$394$1,085$118,241
268 ($1,479)$390$1,088$117,153
269 ($1,479)$387$1,092$116,061
270 ($1,479)$383$1,096$114,965
271 ($1,479)$379$1,099$113,866
272 ($1,479)$376$1,103$112,763
273 ($1,479)$372$1,106$111,657
274 ($1,479)$368$1,110$110,547
275 ($1,479)$365$1,114$109,433
276 ($1,479)$361$1,117$108,315
Year 24 - 277 ($1,479)$357$1,121$107,194
278 ($1,479)$354$1,125$106,070
279 ($1,479)$350$1,129$104,941
280 ($1,479)$346$1,132$103,809
281 ($1,479)$343$1,136$102,673
282 ($1,479)$339$1,140$101,533
283 ($1,479)$335$1,143$100,390
284 ($1,479)$331$1,147$99,242
285 ($1,479)$327$1,151$98,091
286 ($1,479)$324$1,155$96,936
287 ($1,479)$320$1,159$95,778
288 ($1,479)$316$1,162$94,615
Year 25 - 289 ($1,479)$312$1,166$93,449
290 ($1,479)$308$1,170$92,279
291 ($1,479)$305$1,174$91,105
292 ($1,479)$301$1,178$89,927
293 ($1,479)$297$1,182$88,745
294 ($1,479)$293$1,186$87,559
295 ($1,479)$289$1,190$86,370
296 ($1,479)$285$1,194$85,176
297 ($1,479)$281$1,197$83,979
298 ($1,479)$277$1,201$82,777
299 ($1,479)$273$1,205$81,572
300 ($1,479)$269$1,209$80,363
Year 26 - 301 ($1,479)$265$1,213$79,149
302 ($1,479)$261$1,217$77,932
303 ($1,479)$257$1,221$76,710
304 ($1,479)$253$1,225$75,485
305 ($1,479)$249$1,229$74,256
306 ($1,479)$245$1,234$73,022
307 ($1,479)$241$1,238$71,785
308 ($1,479)$237$1,242$70,543
309 ($1,479)$233$1,246$69,297
310 ($1,479)$229$1,250$68,047
311 ($1,479)$225$1,254$66,793
312 ($1,479)$220$1,258$65,535
Year 27 - 313 ($1,479)$216$1,262$64,273
314 ($1,479)$212$1,266$63,006
315 ($1,479)$208$1,271$61,736
316 ($1,479)$204$1,275$60,461
317 ($1,479)$200$1,279$59,182
318 ($1,479)$195$1,283$57,899
319 ($1,479)$191$1,287$56,611
320 ($1,479)$187$1,292$55,319
321 ($1,479)$183$1,296$54,023
322 ($1,479)$178$1,300$52,723
323 ($1,479)$174$1,305$51,419
324 ($1,479)$170$1,309$50,110
Year 28 - 325 ($1,479)$165$1,313$48,797
326 ($1,479)$161$1,318$47,479
327 ($1,479)$157$1,322$46,157
328 ($1,479)$152$1,326$44,831
329 ($1,479)$148$1,331$43,500
330 ($1,479)$144$1,335$42,165
331 ($1,479)$139$1,339$40,826
332 ($1,479)$135$1,344$39,482
333 ($1,479)$130$1,348$38,134
334 ($1,479)$126$1,353$36,781
335 ($1,479)$121$1,357$35,424
336 ($1,479)$117$1,362$34,062
Year 29 - 337 ($1,479)$112$1,366$32,696
338 ($1,479)$108$1,371$31,326
339 ($1,479)$103$1,375$29,950
340 ($1,479)$99$1,380$28,571
341 ($1,479)$94$1,384$27,186
342 ($1,479)$90$1,389$25,798
343 ($1,479)$85$1,393$24,404
344 ($1,479)$81$1,398$23,006
345 ($1,479)$76$1,403$21,604
346 ($1,479)$71$1,407$20,196
347 ($1,479)$67$1,412$18,784
348 ($1,479)$62$1,417$17,368
Year 30 - 349 ($1,479)$57$1,421$15,947
350 ($1,479)$53$1,426$14,521
351 ($1,479)$48$1,431$13,090
352 ($1,479)$43$1,435$11,655
353 ($1,479)$38$1,440$10,215
354 ($1,479)$34$1,445$8,770
355 ($1,479)$29$1,450$7,320
356 ($1,479)$24$1,454$5,866
357 ($1,479)$19$1,459$4,407
358 ($1,479)$15$1,464$2,943
359 ($1,479)$10$1,469$1,474
360 ($1,479)$5$1,474$0
TOTALS$221,078$311,200$532,278

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.