« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($78,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,470 360 $217,134 $529,134

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $390,000
Down Payment $78,000$312,000
Year 1 - 1 ($1,470)$1,011$458$311,542
2 ($1,470)$1,010$460$311,082
3 ($1,470)$1,008$461$310,620
4 ($1,470)$1,007$463$310,157
5 ($1,470)$1,005$464$309,693
6 ($1,470)$1,004$466$309,227
7 ($1,470)$1,002$467$308,760
8 ($1,470)$1,001$469$308,291
9 ($1,470)$999$470$307,820
10 ($1,470)$998$472$307,348
11 ($1,470)$996$473$306,875
12 ($1,470)$995$475$306,400
Year 2 - 13 ($1,470)$993$477$305,923
14 ($1,470)$992$478$305,445
15 ($1,470)$990$480$304,965
16 ($1,470)$989$481$304,484
17 ($1,470)$987$483$304,001
18 ($1,470)$985$484$303,517
19 ($1,470)$984$486$303,031
20 ($1,470)$982$487$302,544
21 ($1,470)$981$489$302,055
22 ($1,470)$979$491$301,564
23 ($1,470)$978$492$301,072
24 ($1,470)$976$494$300,578
Year 3 - 25 ($1,470)$974$495$300,082
26 ($1,470)$973$497$299,585
27 ($1,470)$971$499$299,087
28 ($1,470)$970$500$298,586
29 ($1,470)$968$502$298,085
30 ($1,470)$966$504$297,581
31 ($1,470)$965$505$297,076
32 ($1,470)$963$507$296,569
33 ($1,470)$961$508$296,061
34 ($1,470)$960$510$295,551
35 ($1,470)$958$512$295,039
36 ($1,470)$956$513$294,525
Year 4 - 37 ($1,470)$955$515$294,010
38 ($1,470)$953$517$293,494
39 ($1,470)$951$518$292,975
40 ($1,470)$950$520$292,455
41 ($1,470)$948$522$291,933
42 ($1,470)$946$523$291,410
43 ($1,470)$945$525$290,885
44 ($1,470)$943$527$290,358
45 ($1,470)$941$529$289,829
46 ($1,470)$940$530$289,299
47 ($1,470)$938$532$288,767
48 ($1,470)$936$534$288,233
Year 5 - 49 ($1,470)$934$535$287,698
50 ($1,470)$933$537$287,161
51 ($1,470)$931$539$286,622
52 ($1,470)$929$541$286,081
53 ($1,470)$927$542$285,539
54 ($1,470)$926$544$284,994
55 ($1,470)$924$546$284,448
56 ($1,470)$922$548$283,901
57 ($1,470)$920$550$283,351
58 ($1,470)$919$551$282,800
59 ($1,470)$917$553$282,247
60 ($1,470)$915$555$281,692
Year 6 - 61 ($1,470)$913$557$281,135
62 ($1,470)$911$558$280,577
63 ($1,470)$910$560$280,016
64 ($1,470)$908$562$279,454
65 ($1,470)$906$564$278,890
66 ($1,470)$904$566$278,325
67 ($1,470)$902$568$277,757
68 ($1,470)$900$569$277,188
69 ($1,470)$899$571$276,616
70 ($1,470)$897$573$276,043
71 ($1,470)$895$575$275,468
72 ($1,470)$893$577$274,891
Year 7 - 73 ($1,470)$891$579$274,313
74 ($1,470)$889$581$273,732
75 ($1,470)$887$582$273,150
76 ($1,470)$885$584$272,565
77 ($1,470)$884$586$271,979
78 ($1,470)$882$588$271,391
79 ($1,470)$880$590$270,801
80 ($1,470)$878$592$270,209
81 ($1,470)$876$594$269,615
82 ($1,470)$874$596$269,019
83 ($1,470)$872$598$268,421
84 ($1,470)$870$600$267,822
Year 8 - 85 ($1,470)$868$602$267,220
86 ($1,470)$866$604$266,617
87 ($1,470)$864$606$266,011
88 ($1,470)$862$607$265,404
89 ($1,470)$860$609$264,794
90 ($1,470)$858$611$264,183
91 ($1,470)$856$613$263,569
92 ($1,470)$854$615$262,954
93 ($1,470)$852$617$262,336
94 ($1,470)$850$619$261,717
95 ($1,470)$848$621$261,096
96 ($1,470)$846$623$260,472
Year 9 - 97 ($1,470)$844$625$259,847
98 ($1,470)$842$627$259,219
99 ($1,470)$840$630$258,590
100 ($1,470)$838$632$257,958
101 ($1,470)$836$634$257,325
102 ($1,470)$834$636$256,689
103 ($1,470)$832$638$256,051
104 ($1,470)$830$640$255,411
105 ($1,470)$828$642$254,769
106 ($1,470)$826$644$254,126
107 ($1,470)$824$646$253,480
108 ($1,470)$822$648$252,831
Year 10 - 109 ($1,470)$820$650$252,181
110 ($1,470)$817$652$251,529
111 ($1,470)$815$654$250,874
112 ($1,470)$813$657$250,218
113 ($1,470)$811$659$249,559
114 ($1,470)$809$661$248,898
115 ($1,470)$807$663$248,235
116 ($1,470)$805$665$247,570
117 ($1,470)$803$667$246,903
118 ($1,470)$800$669$246,234
119 ($1,470)$798$672$245,562
120 ($1,470)$796$674$244,888
Year 11 - 121 ($1,470)$794$676$244,212
122 ($1,470)$792$678$243,534
123 ($1,470)$789$680$242,854
124 ($1,470)$787$683$242,171
125 ($1,470)$785$685$241,486
126 ($1,470)$783$687$240,799
127 ($1,470)$781$689$240,110
128 ($1,470)$778$691$239,419
129 ($1,470)$776$694$238,725
130 ($1,470)$774$696$238,029
131 ($1,470)$772$698$237,331
132 ($1,470)$769$700$236,630
Year 12 - 133 ($1,470)$767$703$235,928
134 ($1,470)$765$705$235,222
135 ($1,470)$763$707$234,515
136 ($1,470)$760$710$233,806
137 ($1,470)$758$712$233,094
138 ($1,470)$756$714$232,379
139 ($1,470)$753$717$231,663
140 ($1,470)$751$719$230,944
141 ($1,470)$749$721$230,223
142 ($1,470)$746$724$229,499
143 ($1,470)$744$726$228,774
144 ($1,470)$742$728$228,045
Year 13 - 145 ($1,470)$739$731$227,315
146 ($1,470)$737$733$226,582
147 ($1,470)$735$735$225,847
148 ($1,470)$732$738$225,109
149 ($1,470)$730$740$224,369
150 ($1,470)$727$742$223,626
151 ($1,470)$725$745$222,881
152 ($1,470)$723$747$222,134
153 ($1,470)$720$750$221,384
154 ($1,470)$718$752$220,632
155 ($1,470)$715$755$219,878
156 ($1,470)$713$757$219,120
Year 14 - 157 ($1,470)$710$760$218,361
158 ($1,470)$708$762$217,599
159 ($1,470)$705$764$216,835
160 ($1,470)$703$767$216,068
161 ($1,470)$700$769$215,298
162 ($1,470)$698$772$214,526
163 ($1,470)$695$774$213,752
164 ($1,470)$693$777$212,975
165 ($1,470)$690$779$212,196
166 ($1,470)$688$782$211,414
167 ($1,470)$685$784$210,629
168 ($1,470)$683$787$209,842
Year 15 - 169 ($1,470)$680$790$209,053
170 ($1,470)$678$792$208,260
171 ($1,470)$675$795$207,466
172 ($1,470)$673$797$206,668
173 ($1,470)$670$800$205,869
174 ($1,470)$667$802$205,066
175 ($1,470)$665$805$204,261
176 ($1,470)$662$808$203,453
177 ($1,470)$660$810$202,643
178 ($1,470)$657$813$201,830
179 ($1,470)$654$816$201,015
180 ($1,470)$652$818$200,196
Year 16 - 181 ($1,470)$649$821$199,376
182 ($1,470)$646$824$198,552
183 ($1,470)$644$826$197,726
184 ($1,470)$641$829$196,897
185 ($1,470)$638$832$196,066
186 ($1,470)$636$834$195,231
187 ($1,470)$633$837$194,394
188 ($1,470)$630$840$193,555
189 ($1,470)$627$842$192,712
190 ($1,470)$625$845$191,867
191 ($1,470)$622$848$191,019
192 ($1,470)$619$851$190,169
Year 17 - 193 ($1,470)$616$853$189,315
194 ($1,470)$614$856$188,459
195 ($1,470)$611$859$187,600
196 ($1,470)$608$862$186,739
197 ($1,470)$605$864$185,874
198 ($1,470)$603$867$185,007
199 ($1,470)$600$870$184,137
200 ($1,470)$597$873$183,264
201 ($1,470)$594$876$182,388
202 ($1,470)$591$879$181,510
203 ($1,470)$588$881$180,628
204 ($1,470)$586$884$179,744
Year 18 - 205 ($1,470)$583$887$178,857
206 ($1,470)$580$890$177,967
207 ($1,470)$577$893$177,074
208 ($1,470)$574$896$176,178
209 ($1,470)$571$899$175,279
210 ($1,470)$568$902$174,378
211 ($1,470)$565$905$173,473
212 ($1,470)$562$907$172,566
213 ($1,470)$559$910$171,655
214 ($1,470)$556$913$170,742
215 ($1,470)$553$916$169,826
216 ($1,470)$551$919$168,906
Year 19 - 217 ($1,470)$548$922$167,984
218 ($1,470)$545$925$167,059
219 ($1,470)$542$928$166,131
220 ($1,470)$539$931$165,199
221 ($1,470)$536$934$164,265
222 ($1,470)$532$937$163,328
223 ($1,470)$529$940$162,387
224 ($1,470)$526$943$161,444
225 ($1,470)$523$946$160,497
226 ($1,470)$520$950$159,548
227 ($1,470)$517$953$158,595
228 ($1,470)$514$956$157,639
Year 20 - 229 ($1,470)$511$959$156,681
230 ($1,470)$508$962$155,719
231 ($1,470)$505$965$154,754
232 ($1,470)$502$968$153,786
233 ($1,470)$499$971$152,814
234 ($1,470)$495$974$151,840
235 ($1,470)$492$978$150,862
236 ($1,470)$489$981$149,881
237 ($1,470)$486$984$148,898
238 ($1,470)$483$987$147,910
239 ($1,470)$479$990$146,920
240 ($1,470)$476$994$145,926
Year 21 - 241 ($1,470)$473$997$144,930
242 ($1,470)$470$1,000$143,930
243 ($1,470)$467$1,003$142,926
244 ($1,470)$463$1,006$141,920
245 ($1,470)$460$1,010$140,910
246 ($1,470)$457$1,013$139,897
247 ($1,470)$453$1,016$138,881
248 ($1,470)$450$1,020$137,861
249 ($1,470)$447$1,023$136,838
250 ($1,470)$444$1,026$135,812
251 ($1,470)$440$1,030$134,783
252 ($1,470)$437$1,033$133,750
Year 22 - 253 ($1,470)$434$1,036$132,713
254 ($1,470)$430$1,040$131,674
255 ($1,470)$427$1,043$130,631
256 ($1,470)$423$1,046$129,584
257 ($1,470)$420$1,050$128,535
258 ($1,470)$417$1,053$127,482
259 ($1,470)$413$1,057$126,425
260 ($1,470)$410$1,060$125,365
261 ($1,470)$406$1,063$124,302
262 ($1,470)$403$1,067$123,235
263 ($1,470)$399$1,070$122,164
264 ($1,470)$396$1,074$121,091
Year 23 - 265 ($1,470)$393$1,077$120,013
266 ($1,470)$389$1,081$118,933
267 ($1,470)$386$1,084$117,848
268 ($1,470)$382$1,088$116,760
269 ($1,470)$378$1,091$115,669
270 ($1,470)$375$1,095$114,574
271 ($1,470)$371$1,098$113,476
272 ($1,470)$368$1,102$112,374
273 ($1,470)$364$1,106$111,268
274 ($1,470)$361$1,109$110,159
275 ($1,470)$357$1,113$109,046
276 ($1,470)$353$1,116$107,930
Year 24 - 277 ($1,470)$350$1,120$106,810
278 ($1,470)$346$1,124$105,687
279 ($1,470)$343$1,127$104,559
280 ($1,470)$339$1,131$103,429
281 ($1,470)$335$1,135$102,294
282 ($1,470)$332$1,138$101,156
283 ($1,470)$328$1,142$100,014
284 ($1,470)$324$1,146$98,868
285 ($1,470)$320$1,149$97,719
286 ($1,470)$317$1,153$96,566
287 ($1,470)$313$1,157$95,409
288 ($1,470)$309$1,161$94,249
Year 25 - 289 ($1,470)$306$1,164$93,084
290 ($1,470)$302$1,168$91,916
291 ($1,470)$298$1,172$90,744
292 ($1,470)$294$1,176$89,569
293 ($1,470)$290$1,179$88,389
294 ($1,470)$287$1,183$87,206
295 ($1,470)$283$1,187$86,019
296 ($1,470)$279$1,191$84,828
297 ($1,470)$275$1,195$83,633
298 ($1,470)$271$1,199$82,434
299 ($1,470)$267$1,203$81,232
300 ($1,470)$263$1,206$80,025
Year 26 - 301 ($1,470)$259$1,210$78,815
302 ($1,470)$255$1,214$77,601
303 ($1,470)$252$1,218$76,382
304 ($1,470)$248$1,222$75,160
305 ($1,470)$244$1,226$73,934
306 ($1,470)$240$1,230$72,704
307 ($1,470)$236$1,234$71,470
308 ($1,470)$232$1,238$70,231
309 ($1,470)$228$1,242$68,989
310 ($1,470)$224$1,246$67,743
311 ($1,470)$220$1,250$66,493
312 ($1,470)$216$1,254$65,239
Year 27 - 313 ($1,470)$211$1,258$63,980
314 ($1,470)$207$1,262$62,718
315 ($1,470)$203$1,267$61,451
316 ($1,470)$199$1,271$60,181
317 ($1,470)$195$1,275$58,906
318 ($1,470)$191$1,279$57,627
319 ($1,470)$187$1,283$56,344
320 ($1,470)$183$1,287$55,057
321 ($1,470)$178$1,291$53,766
322 ($1,470)$174$1,296$52,470
323 ($1,470)$170$1,300$51,170
324 ($1,470)$166$1,304$49,866
Year 28 - 325 ($1,470)$162$1,308$48,558
326 ($1,470)$157$1,312$47,246
327 ($1,470)$153$1,317$45,929
328 ($1,470)$149$1,321$44,608
329 ($1,470)$145$1,325$43,283
330 ($1,470)$140$1,330$41,954
331 ($1,470)$136$1,334$40,620
332 ($1,470)$132$1,338$39,282
333 ($1,470)$127$1,342$37,939
334 ($1,470)$123$1,347$36,592
335 ($1,470)$119$1,351$35,241
336 ($1,470)$114$1,356$33,886
Year 29 - 337 ($1,470)$110$1,360$32,526
338 ($1,470)$105$1,364$31,161
339 ($1,470)$101$1,369$29,792
340 ($1,470)$97$1,373$28,419
341 ($1,470)$92$1,378$27,041
342 ($1,470)$88$1,382$25,659
343 ($1,470)$83$1,387$24,273
344 ($1,470)$79$1,391$22,882
345 ($1,470)$74$1,396$21,486
346 ($1,470)$70$1,400$20,086
347 ($1,470)$65$1,405$18,681
348 ($1,470)$61$1,409$17,272
Year 30 - 349 ($1,470)$56$1,414$15,858
350 ($1,470)$51$1,418$14,439
351 ($1,470)$47$1,423$13,016
352 ($1,470)$42$1,428$11,589
353 ($1,470)$38$1,432$10,157
354 ($1,470)$33$1,437$8,720
355 ($1,470)$28$1,442$7,278
356 ($1,470)$24$1,446$5,832
357 ($1,470)$19$1,451$4,381
358 ($1,470)$14$1,456$2,925
359 ($1,470)$9$1,460$1,465
360 ($1,470)$5$1,465$0
TOTALS$217,134$312,000$529,134

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.