« Back to all home prices

Mortgage Payment Schedule for a $390,000 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% ($78,000) 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
$1,472 360 $217,778 $529,778

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $390,000
Down Payment $78,000$312,000
Year 1 - 1 ($1,472)$1,014$458$311,542
2 ($1,472)$1,013$459$311,083
3 ($1,472)$1,011$461$310,623
4 ($1,472)$1,010$462$310,161
5 ($1,472)$1,008$464$309,697
6 ($1,472)$1,007$465$309,232
7 ($1,472)$1,005$467$308,765
8 ($1,472)$1,003$468$308,297
9 ($1,472)$1,002$470$307,828
10 ($1,472)$1,000$471$307,356
11 ($1,472)$999$473$306,884
12 ($1,472)$997$474$306,410
Year 2 - 13 ($1,472)$996$476$305,934
14 ($1,472)$994$477$305,456
15 ($1,472)$993$479$304,978
16 ($1,472)$991$480$304,497
17 ($1,472)$990$482$304,015
18 ($1,472)$988$484$303,532
19 ($1,472)$986$485$303,046
20 ($1,472)$985$487$302,560
21 ($1,472)$983$488$302,071
22 ($1,472)$982$490$301,582
23 ($1,472)$980$491$301,090
24 ($1,472)$979$493$300,597
Year 3 - 25 ($1,472)$977$495$300,102
26 ($1,472)$975$496$299,606
27 ($1,472)$974$498$299,108
28 ($1,472)$972$500$298,609
29 ($1,472)$970$501$298,108
30 ($1,472)$969$503$297,605
31 ($1,472)$967$504$297,100
32 ($1,472)$966$506$296,594
33 ($1,472)$964$508$296,087
34 ($1,472)$962$509$295,577
35 ($1,472)$961$511$295,066
36 ($1,472)$959$513$294,554
Year 4 - 37 ($1,472)$957$514$294,040
38 ($1,472)$956$516$293,524
39 ($1,472)$954$518$293,006
40 ($1,472)$952$519$292,487
41 ($1,472)$951$521$291,966
42 ($1,472)$949$523$291,443
43 ($1,472)$947$524$290,918
44 ($1,472)$945$526$290,392
45 ($1,472)$944$528$289,864
46 ($1,472)$942$530$289,335
47 ($1,472)$940$531$288,804
48 ($1,472)$939$533$288,271
Year 5 - 49 ($1,472)$937$535$287,736
50 ($1,472)$935$536$287,199
51 ($1,472)$933$538$286,661
52 ($1,472)$932$540$286,121
53 ($1,472)$930$542$285,580
54 ($1,472)$928$543$285,036
55 ($1,472)$926$545$284,491
56 ($1,472)$925$547$283,944
57 ($1,472)$923$549$283,395
58 ($1,472)$921$551$282,845
59 ($1,472)$919$552$282,292
60 ($1,472)$917$554$281,738
Year 6 - 61 ($1,472)$916$556$281,182
62 ($1,472)$914$558$280,624
63 ($1,472)$912$560$280,065
64 ($1,472)$910$561$279,503
65 ($1,472)$908$563$278,940
66 ($1,472)$907$565$278,375
67 ($1,472)$905$567$277,808
68 ($1,472)$903$569$277,239
69 ($1,472)$901$571$276,669
70 ($1,472)$899$572$276,096
71 ($1,472)$897$574$275,522
72 ($1,472)$895$576$274,946
Year 7 - 73 ($1,472)$894$578$274,368
74 ($1,472)$892$580$273,788
75 ($1,472)$890$582$273,206
76 ($1,472)$888$584$272,623
77 ($1,472)$886$586$272,037
78 ($1,472)$884$587$271,449
79 ($1,472)$882$589$270,860
80 ($1,472)$880$591$270,269
81 ($1,472)$878$593$269,676
82 ($1,472)$876$595$269,080
83 ($1,472)$875$597$268,483
84 ($1,472)$873$599$267,884
Year 8 - 85 ($1,472)$871$601$267,283
86 ($1,472)$869$603$266,680
87 ($1,472)$867$605$266,075
88 ($1,472)$865$607$265,469
89 ($1,472)$863$609$264,860
90 ($1,472)$861$611$264,249
91 ($1,472)$859$613$263,636
92 ($1,472)$857$615$263,021
93 ($1,472)$855$617$262,405
94 ($1,472)$853$619$261,786
95 ($1,472)$851$621$261,165
96 ($1,472)$849$623$260,542
Year 9 - 97 ($1,472)$847$625$259,917
98 ($1,472)$845$627$259,290
99 ($1,472)$843$629$258,662
100 ($1,472)$841$631$258,031
101 ($1,472)$839$633$257,398
102 ($1,472)$837$635$256,763
103 ($1,472)$834$637$256,125
104 ($1,472)$832$639$255,486
105 ($1,472)$830$641$254,845
106 ($1,472)$828$643$254,202
107 ($1,472)$826$645$253,556
108 ($1,472)$824$648$252,909
Year 10 - 109 ($1,472)$822$650$252,259
110 ($1,472)$820$652$251,607
111 ($1,472)$818$654$250,953
112 ($1,472)$816$656$250,297
113 ($1,472)$813$658$249,639
114 ($1,472)$811$660$248,979
115 ($1,472)$809$662$248,316
116 ($1,472)$807$665$247,652
117 ($1,472)$805$667$246,985
118 ($1,472)$803$669$246,316
119 ($1,472)$801$671$245,645
120 ($1,472)$798$673$244,972
Year 11 - 121 ($1,472)$796$675$244,296
122 ($1,472)$794$678$243,619
123 ($1,472)$792$680$242,939
124 ($1,472)$790$682$242,257
125 ($1,472)$787$684$241,573
126 ($1,472)$785$686$240,886
127 ($1,472)$783$689$240,197
128 ($1,472)$781$691$239,506
129 ($1,472)$778$693$238,813
130 ($1,472)$776$695$238,118
131 ($1,472)$774$698$237,420
132 ($1,472)$772$700$236,720
Year 12 - 133 ($1,472)$769$702$236,018
134 ($1,472)$767$705$235,313
135 ($1,472)$765$707$234,606
136 ($1,472)$762$709$233,897
137 ($1,472)$760$711$233,186
138 ($1,472)$758$714$232,472
139 ($1,472)$756$716$231,756
140 ($1,472)$753$718$231,038
141 ($1,472)$751$721$230,317
142 ($1,472)$749$723$229,594
143 ($1,472)$746$725$228,868
144 ($1,472)$744$728$228,141
Year 13 - 145 ($1,472)$741$730$227,410
146 ($1,472)$739$733$226,678
147 ($1,472)$737$735$225,943
148 ($1,472)$734$737$225,206
149 ($1,472)$732$740$224,466
150 ($1,472)$730$742$223,724
151 ($1,472)$727$745$222,979
152 ($1,472)$725$747$222,233
153 ($1,472)$722$749$221,483
154 ($1,472)$720$752$220,731
155 ($1,472)$717$754$219,977
156 ($1,472)$715$757$219,220
Year 14 - 157 ($1,472)$712$759$218,461
158 ($1,472)$710$762$217,700
159 ($1,472)$708$764$216,936
160 ($1,472)$705$767$216,169
161 ($1,472)$703$769$215,400
162 ($1,472)$700$772$214,628
163 ($1,472)$698$774$213,854
164 ($1,472)$695$777$213,078
165 ($1,472)$693$779$212,299
166 ($1,472)$690$782$211,517
167 ($1,472)$687$784$210,733
168 ($1,472)$685$787$209,946
Year 15 - 169 ($1,472)$682$789$209,157
170 ($1,472)$680$792$208,365
171 ($1,472)$677$794$207,571
172 ($1,472)$675$797$206,774
173 ($1,472)$672$800$205,974
174 ($1,472)$669$802$205,172
175 ($1,472)$667$805$204,367
176 ($1,472)$664$807$203,560
177 ($1,472)$662$810$202,750
178 ($1,472)$659$813$201,937
179 ($1,472)$656$815$201,122
180 ($1,472)$654$818$200,304
Year 16 - 181 ($1,472)$651$821$199,483
182 ($1,472)$648$823$198,660
183 ($1,472)$646$826$197,834
184 ($1,472)$643$829$197,005
185 ($1,472)$640$831$196,174
186 ($1,472)$638$834$195,340
187 ($1,472)$635$837$194,503
188 ($1,472)$632$839$193,664
189 ($1,472)$629$842$192,821
190 ($1,472)$627$845$191,976
191 ($1,472)$624$848$191,129
192 ($1,472)$621$850$190,278
Year 17 - 193 ($1,472)$618$853$189,425
194 ($1,472)$616$856$188,569
195 ($1,472)$613$859$187,710
196 ($1,472)$610$862$186,849
197 ($1,472)$607$864$185,985
198 ($1,472)$604$867$185,117
199 ($1,472)$602$870$184,247
200 ($1,472)$599$873$183,375
201 ($1,472)$596$876$182,499
202 ($1,472)$593$878$181,620
203 ($1,472)$590$881$180,739
204 ($1,472)$587$884$179,855
Year 18 - 205 ($1,472)$585$887$178,968
206 ($1,472)$582$890$178,078
207 ($1,472)$579$893$177,185
208 ($1,472)$576$896$176,289
209 ($1,472)$573$899$175,391
210 ($1,472)$570$902$174,489
211 ($1,472)$567$905$173,585
212 ($1,472)$564$907$172,677
213 ($1,472)$561$910$171,767
214 ($1,472)$558$913$170,853
215 ($1,472)$555$916$169,937
216 ($1,472)$552$919$169,018
Year 19 - 217 ($1,472)$549$922$168,095
218 ($1,472)$546$925$167,170
219 ($1,472)$543$928$166,242
220 ($1,472)$540$931$165,310
221 ($1,472)$537$934$164,376
222 ($1,472)$534$937$163,439
223 ($1,472)$531$940$162,498
224 ($1,472)$528$943$161,555
225 ($1,472)$525$947$160,608
226 ($1,472)$522$950$159,659
227 ($1,472)$519$953$158,706
228 ($1,472)$516$956$157,750
Year 20 - 229 ($1,472)$513$959$156,791
230 ($1,472)$510$962$155,829
231 ($1,472)$506$965$154,864
232 ($1,472)$503$968$153,896
233 ($1,472)$500$971$152,924
234 ($1,472)$497$975$151,950
235 ($1,472)$494$978$150,972
236 ($1,472)$491$981$149,991
237 ($1,472)$487$984$149,007
238 ($1,472)$484$987$148,019
239 ($1,472)$481$991$147,029
240 ($1,472)$478$994$146,035
Year 21 - 241 ($1,472)$475$997$145,038
242 ($1,472)$471$1,000$144,038
243 ($1,472)$468$1,003$143,034
244 ($1,472)$465$1,007$142,028
245 ($1,472)$462$1,010$141,018
246 ($1,472)$458$1,013$140,004
247 ($1,472)$455$1,017$138,988
248 ($1,472)$452$1,020$137,968
249 ($1,472)$448$1,023$136,945
250 ($1,472)$445$1,027$135,918
251 ($1,472)$442$1,030$134,888
252 ($1,472)$438$1,033$133,855
Year 22 - 253 ($1,472)$435$1,037$132,819
254 ($1,472)$432$1,040$131,779
255 ($1,472)$428$1,043$130,735
256 ($1,472)$425$1,047$129,689
257 ($1,472)$421$1,050$128,638
258 ($1,472)$418$1,054$127,585
259 ($1,472)$415$1,057$126,528
260 ($1,472)$411$1,060$125,468
261 ($1,472)$408$1,064$124,404
262 ($1,472)$404$1,067$123,336
263 ($1,472)$401$1,071$122,266
264 ($1,472)$397$1,074$121,191
Year 23 - 265 ($1,472)$394$1,078$120,114
266 ($1,472)$390$1,081$119,032
267 ($1,472)$387$1,085$117,948
268 ($1,472)$383$1,088$116,859
269 ($1,472)$380$1,092$115,768
270 ($1,472)$376$1,095$114,672
271 ($1,472)$373$1,099$113,573
272 ($1,472)$369$1,102$112,471
273 ($1,472)$366$1,106$111,365
274 ($1,472)$362$1,110$110,255
275 ($1,472)$358$1,113$109,142
276 ($1,472)$355$1,117$108,025
Year 24 - 277 ($1,472)$351$1,121$106,904
278 ($1,472)$347$1,124$105,780
279 ($1,472)$344$1,128$104,652
280 ($1,472)$340$1,131$103,521
281 ($1,472)$336$1,135$102,386
282 ($1,472)$333$1,139$101,247
283 ($1,472)$329$1,143$100,104
284 ($1,472)$325$1,146$98,958
285 ($1,472)$322$1,150$97,808
286 ($1,472)$318$1,154$96,654
287 ($1,472)$314$1,157$95,497
288 ($1,472)$310$1,161$94,336
Year 25 - 289 ($1,472)$307$1,165$93,171
290 ($1,472)$303$1,169$92,002
291 ($1,472)$299$1,173$90,829
292 ($1,472)$295$1,176$89,653
293 ($1,472)$291$1,180$88,473
294 ($1,472)$288$1,184$87,289
295 ($1,472)$284$1,188$86,101
296 ($1,472)$280$1,192$84,909
297 ($1,472)$276$1,196$83,713
298 ($1,472)$272$1,200$82,514
299 ($1,472)$268$1,203$81,310
300 ($1,472)$264$1,207$80,103
Year 26 - 301 ($1,472)$260$1,211$78,892
302 ($1,472)$256$1,215$77,676
303 ($1,472)$252$1,219$76,457
304 ($1,472)$248$1,223$75,234
305 ($1,472)$245$1,227$74,007
306 ($1,472)$241$1,231$72,776
307 ($1,472)$237$1,235$71,541
308 ($1,472)$233$1,239$70,302
309 ($1,472)$228$1,243$69,059
310 ($1,472)$224$1,247$67,812
311 ($1,472)$220$1,251$66,560
312 ($1,472)$216$1,255$65,305
Year 27 - 313 ($1,472)$212$1,259$64,046
314 ($1,472)$208$1,263$62,782
315 ($1,472)$204$1,268$61,515
316 ($1,472)$200$1,272$60,243
317 ($1,472)$196$1,276$58,967
318 ($1,472)$192$1,280$57,687
319 ($1,472)$187$1,284$56,403
320 ($1,472)$183$1,288$55,115
321 ($1,472)$179$1,292$53,822
322 ($1,472)$175$1,297$52,526
323 ($1,472)$171$1,301$51,225
324 ($1,472)$166$1,305$49,920
Year 28 - 325 ($1,472)$162$1,309$48,610
326 ($1,472)$158$1,314$47,297
327 ($1,472)$154$1,318$45,979
328 ($1,472)$149$1,322$44,657
329 ($1,472)$145$1,326$43,330
330 ($1,472)$141$1,331$41,999
331 ($1,472)$136$1,335$40,664
332 ($1,472)$132$1,339$39,325
333 ($1,472)$128$1,344$37,981
334 ($1,472)$123$1,348$36,633
335 ($1,472)$119$1,353$35,280
336 ($1,472)$115$1,357$33,923
Year 29 - 337 ($1,472)$110$1,361$32,562
338 ($1,472)$106$1,366$31,196
339 ($1,472)$101$1,370$29,826
340 ($1,472)$97$1,375$28,451
341 ($1,472)$92$1,379$27,072
342 ($1,472)$88$1,384$25,688
343 ($1,472)$83$1,388$24,300
344 ($1,472)$79$1,393$22,908
345 ($1,472)$74$1,397$21,511
346 ($1,472)$70$1,402$20,109
347 ($1,472)$65$1,406$18,703
348 ($1,472)$61$1,411$17,292
Year 30 - 349 ($1,472)$56$1,415$15,876
350 ($1,472)$52$1,420$14,456
351 ($1,472)$47$1,425$13,032
352 ($1,472)$42$1,429$11,603
353 ($1,472)$38$1,434$10,169
354 ($1,472)$33$1,439$8,730
355 ($1,472)$28$1,443$7,287
356 ($1,472)$24$1,448$5,839
357 ($1,472)$19$1,453$4,386
358 ($1,472)$14$1,457$2,929
359 ($1,472)$10$1,462$1,467
360 ($1,472)$5$1,467$0
TOTALS$217,778$312,000$529,778

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.