« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,484 360 $222,292 $534,292

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $390,000
Down Payment $78,000$312,000
Year 1 - 1 ($1,484)$1,032$452$311,548
2 ($1,484)$1,031$453$311,095
3 ($1,484)$1,029$455$310,640
4 ($1,484)$1,028$456$310,183
5 ($1,484)$1,026$458$309,725
6 ($1,484)$1,025$459$309,266
7 ($1,484)$1,023$461$308,805
8 ($1,484)$1,022$463$308,342
9 ($1,484)$1,020$464$307,878
10 ($1,484)$1,019$466$307,413
11 ($1,484)$1,017$467$306,946
12 ($1,484)$1,015$469$306,477
Year 2 - 13 ($1,484)$1,014$470$306,007
14 ($1,484)$1,012$472$305,535
15 ($1,484)$1,011$473$305,062
16 ($1,484)$1,009$475$304,587
17 ($1,484)$1,008$476$304,110
18 ($1,484)$1,006$478$303,632
19 ($1,484)$1,005$480$303,153
20 ($1,484)$1,003$481$302,671
21 ($1,484)$1,001$483$302,188
22 ($1,484)$1,000$484$301,704
23 ($1,484)$998$486$301,218
24 ($1,484)$997$488$300,730
Year 3 - 25 ($1,484)$995$489$300,241
26 ($1,484)$993$491$299,750
27 ($1,484)$992$492$299,258
28 ($1,484)$990$494$298,764
29 ($1,484)$988$496$298,268
30 ($1,484)$987$497$297,771
31 ($1,484)$985$499$297,272
32 ($1,484)$983$501$296,771
33 ($1,484)$982$502$296,269
34 ($1,484)$980$504$295,765
35 ($1,484)$978$506$295,259
36 ($1,484)$977$507$294,752
Year 4 - 37 ($1,484)$975$509$294,243
38 ($1,484)$973$511$293,732
39 ($1,484)$972$512$293,220
40 ($1,484)$970$514$292,706
41 ($1,484)$968$516$292,190
42 ($1,484)$967$517$291,672
43 ($1,484)$965$519$291,153
44 ($1,484)$963$521$290,632
45 ($1,484)$962$523$290,110
46 ($1,484)$960$524$289,585
47 ($1,484)$958$526$289,059
48 ($1,484)$956$528$288,531
Year 5 - 49 ($1,484)$955$530$288,002
50 ($1,484)$953$531$287,470
51 ($1,484)$951$533$286,937
52 ($1,484)$949$535$286,402
53 ($1,484)$948$537$285,866
54 ($1,484)$946$538$285,327
55 ($1,484)$944$540$284,787
56 ($1,484)$942$542$284,245
57 ($1,484)$940$544$283,701
58 ($1,484)$939$546$283,156
59 ($1,484)$937$547$282,608
60 ($1,484)$935$549$282,059
Year 6 - 61 ($1,484)$933$551$281,508
62 ($1,484)$931$553$280,955
63 ($1,484)$929$555$280,401
64 ($1,484)$928$556$279,844
65 ($1,484)$926$558$279,286
66 ($1,484)$924$560$278,726
67 ($1,484)$922$562$278,164
68 ($1,484)$920$564$277,600
69 ($1,484)$918$566$277,034
70 ($1,484)$917$568$276,467
71 ($1,484)$915$570$275,897
72 ($1,484)$913$571$275,326
Year 7 - 73 ($1,484)$911$573$274,752
74 ($1,484)$909$575$274,177
75 ($1,484)$907$577$273,600
76 ($1,484)$905$579$273,021
77 ($1,484)$903$581$272,440
78 ($1,484)$901$583$271,857
79 ($1,484)$899$585$271,273
80 ($1,484)$897$587$270,686
81 ($1,484)$896$589$270,097
82 ($1,484)$894$591$269,507
83 ($1,484)$892$593$268,914
84 ($1,484)$890$594$268,320
Year 8 - 85 ($1,484)$888$596$267,723
86 ($1,484)$886$598$267,125
87 ($1,484)$884$600$266,525
88 ($1,484)$882$602$265,922
89 ($1,484)$880$604$265,318
90 ($1,484)$878$606$264,711
91 ($1,484)$876$608$264,103
92 ($1,484)$874$610$263,493
93 ($1,484)$872$612$262,880
94 ($1,484)$870$614$262,266
95 ($1,484)$868$616$261,649
96 ($1,484)$866$619$261,031
Year 9 - 97 ($1,484)$864$621$260,410
98 ($1,484)$862$623$259,787
99 ($1,484)$859$625$259,163
100 ($1,484)$857$627$258,536
101 ($1,484)$855$629$257,907
102 ($1,484)$853$631$257,276
103 ($1,484)$851$633$256,643
104 ($1,484)$849$635$256,008
105 ($1,484)$847$637$255,371
106 ($1,484)$845$639$254,732
107 ($1,484)$843$641$254,090
108 ($1,484)$841$644$253,447
Year 10 - 109 ($1,484)$838$646$252,801
110 ($1,484)$836$648$252,153
111 ($1,484)$834$650$251,503
112 ($1,484)$832$652$250,851
113 ($1,484)$830$654$250,197
114 ($1,484)$828$656$249,541
115 ($1,484)$826$659$248,882
116 ($1,484)$823$661$248,221
117 ($1,484)$821$663$247,558
118 ($1,484)$819$665$246,893
119 ($1,484)$817$667$246,226
120 ($1,484)$815$670$245,556
Year 11 - 121 ($1,484)$812$672$244,885
122 ($1,484)$810$674$244,211
123 ($1,484)$808$676$243,534
124 ($1,484)$806$678$242,856
125 ($1,484)$803$681$242,175
126 ($1,484)$801$683$241,492
127 ($1,484)$799$685$240,807
128 ($1,484)$797$687$240,120
129 ($1,484)$794$690$239,430
130 ($1,484)$792$692$238,738
131 ($1,484)$790$694$238,044
132 ($1,484)$788$697$237,347
Year 12 - 133 ($1,484)$785$699$236,648
134 ($1,484)$783$701$235,947
135 ($1,484)$781$704$235,243
136 ($1,484)$778$706$234,537
137 ($1,484)$776$708$233,829
138 ($1,484)$774$711$233,119
139 ($1,484)$771$713$232,406
140 ($1,484)$769$715$231,690
141 ($1,484)$767$718$230,973
142 ($1,484)$764$720$230,253
143 ($1,484)$762$722$229,530
144 ($1,484)$759$725$228,806
Year 13 - 145 ($1,484)$757$727$228,078
146 ($1,484)$755$730$227,349
147 ($1,484)$752$732$226,617
148 ($1,484)$750$734$225,882
149 ($1,484)$747$737$225,146
150 ($1,484)$745$739$224,406
151 ($1,484)$742$742$223,665
152 ($1,484)$740$744$222,920
153 ($1,484)$737$747$222,174
154 ($1,484)$735$749$221,425
155 ($1,484)$733$752$220,673
156 ($1,484)$730$754$219,919
Year 14 - 157 ($1,484)$728$757$219,162
158 ($1,484)$725$759$218,403
159 ($1,484)$723$762$217,642
160 ($1,484)$720$764$216,878
161 ($1,484)$718$767$216,111
162 ($1,484)$715$769$215,342
163 ($1,484)$712$772$214,570
164 ($1,484)$710$774$213,796
165 ($1,484)$707$777$213,019
166 ($1,484)$705$779$212,239
167 ($1,484)$702$782$211,457
168 ($1,484)$700$785$210,673
Year 15 - 169 ($1,484)$697$787$209,886
170 ($1,484)$694$790$209,096
171 ($1,484)$692$792$208,304
172 ($1,484)$689$795$207,509
173 ($1,484)$687$798$206,711
174 ($1,484)$684$800$205,911
175 ($1,484)$681$803$205,108
176 ($1,484)$679$806$204,302
177 ($1,484)$676$808$203,494
178 ($1,484)$673$811$202,683
179 ($1,484)$671$814$201,869
180 ($1,484)$668$816$201,053
Year 16 - 181 ($1,484)$665$819$200,234
182 ($1,484)$662$822$199,412
183 ($1,484)$660$824$198,588
184 ($1,484)$657$827$197,761
185 ($1,484)$654$830$196,931
186 ($1,484)$652$833$196,098
187 ($1,484)$649$835$195,263
188 ($1,484)$646$838$194,425
189 ($1,484)$643$841$193,584
190 ($1,484)$640$844$192,740
191 ($1,484)$638$846$191,894
192 ($1,484)$635$849$191,044
Year 17 - 193 ($1,484)$632$852$190,192
194 ($1,484)$629$855$189,337
195 ($1,484)$626$858$188,480
196 ($1,484)$624$861$187,619
197 ($1,484)$621$863$186,756
198 ($1,484)$618$866$185,889
199 ($1,484)$615$869$185,020
200 ($1,484)$612$872$184,148
201 ($1,484)$609$875$183,273
202 ($1,484)$606$878$182,395
203 ($1,484)$603$881$181,515
204 ($1,484)$601$884$180,631
Year 18 - 205 ($1,484)$598$887$179,744
206 ($1,484)$595$889$178,855
207 ($1,484)$592$892$177,962
208 ($1,484)$589$895$177,067
209 ($1,484)$586$898$176,169
210 ($1,484)$583$901$175,267
211 ($1,484)$580$904$174,363
212 ($1,484)$577$907$173,456
213 ($1,484)$574$910$172,546
214 ($1,484)$571$913$171,632
215 ($1,484)$568$916$170,716
216 ($1,484)$565$919$169,797
Year 19 - 217 ($1,484)$562$922$168,874
218 ($1,484)$559$925$167,949
219 ($1,484)$556$929$167,020
220 ($1,484)$553$932$166,089
221 ($1,484)$549$935$165,154
222 ($1,484)$546$938$164,216
223 ($1,484)$543$941$163,275
224 ($1,484)$540$944$162,331
225 ($1,484)$537$947$161,384
226 ($1,484)$534$950$160,434
227 ($1,484)$531$953$159,481
228 ($1,484)$528$957$158,524
Year 20 - 229 ($1,484)$524$960$157,564
230 ($1,484)$521$963$156,602
231 ($1,484)$518$966$155,635
232 ($1,484)$515$969$154,666
233 ($1,484)$512$972$153,694
234 ($1,484)$508$976$152,718
235 ($1,484)$505$979$151,739
236 ($1,484)$502$982$150,757
237 ($1,484)$499$985$149,772
238 ($1,484)$495$989$148,783
239 ($1,484)$492$992$147,791
240 ($1,484)$489$995$146,796
Year 21 - 241 ($1,484)$486$998$145,797
242 ($1,484)$482$1,002$144,796
243 ($1,484)$479$1,005$143,790
244 ($1,484)$476$1,008$142,782
245 ($1,484)$472$1,012$141,770
246 ($1,484)$469$1,015$140,755
247 ($1,484)$466$1,018$139,737
248 ($1,484)$462$1,022$138,715
249 ($1,484)$459$1,025$137,690
250 ($1,484)$456$1,029$136,661
251 ($1,484)$452$1,032$135,629
252 ($1,484)$449$1,035$134,593
Year 22 - 253 ($1,484)$445$1,039$133,555
254 ($1,484)$442$1,042$132,512
255 ($1,484)$438$1,046$131,467
256 ($1,484)$435$1,049$130,417
257 ($1,484)$431$1,053$129,365
258 ($1,484)$428$1,056$128,309
259 ($1,484)$424$1,060$127,249
260 ($1,484)$421$1,063$126,186
261 ($1,484)$417$1,067$125,119
262 ($1,484)$414$1,070$124,049
263 ($1,484)$410$1,074$122,975
264 ($1,484)$407$1,077$121,898
Year 23 - 265 ($1,484)$403$1,081$120,817
266 ($1,484)$400$1,084$119,732
267 ($1,484)$396$1,088$118,644
268 ($1,484)$393$1,092$117,553
269 ($1,484)$389$1,095$116,458
270 ($1,484)$385$1,099$115,359
271 ($1,484)$382$1,102$114,256
272 ($1,484)$378$1,106$113,150
273 ($1,484)$374$1,110$112,040
274 ($1,484)$371$1,113$110,927
275 ($1,484)$367$1,117$109,810
276 ($1,484)$363$1,121$108,689
Year 24 - 277 ($1,484)$360$1,125$107,564
278 ($1,484)$356$1,128$106,436
279 ($1,484)$352$1,132$105,304
280 ($1,484)$348$1,136$104,168
281 ($1,484)$345$1,140$103,029
282 ($1,484)$341$1,143$101,885
283 ($1,484)$337$1,147$100,738
284 ($1,484)$333$1,151$99,587
285 ($1,484)$329$1,155$98,433
286 ($1,484)$326$1,158$97,274
287 ($1,484)$322$1,162$96,112
288 ($1,484)$318$1,166$94,946
Year 25 - 289 ($1,484)$314$1,170$93,776
290 ($1,484)$310$1,174$92,602
291 ($1,484)$306$1,178$91,424
292 ($1,484)$302$1,182$90,242
293 ($1,484)$299$1,186$89,057
294 ($1,484)$295$1,190$87,867
295 ($1,484)$291$1,193$86,674
296 ($1,484)$287$1,197$85,476
297 ($1,484)$283$1,201$84,275
298 ($1,484)$279$1,205$83,070
299 ($1,484)$275$1,209$81,860
300 ($1,484)$271$1,213$80,647
Year 26 - 301 ($1,484)$267$1,217$79,430
302 ($1,484)$263$1,221$78,208
303 ($1,484)$259$1,225$76,983
304 ($1,484)$255$1,229$75,753
305 ($1,484)$251$1,234$74,520
306 ($1,484)$247$1,238$73,282
307 ($1,484)$242$1,242$72,041
308 ($1,484)$238$1,246$70,795
309 ($1,484)$234$1,250$69,545
310 ($1,484)$230$1,254$68,291
311 ($1,484)$226$1,258$67,033
312 ($1,484)$222$1,262$65,770
Year 27 - 313 ($1,484)$218$1,267$64,504
314 ($1,484)$213$1,271$63,233
315 ($1,484)$209$1,275$61,958
316 ($1,484)$205$1,279$60,679
317 ($1,484)$201$1,283$59,395
318 ($1,484)$196$1,288$58,108
319 ($1,484)$192$1,292$56,816
320 ($1,484)$188$1,296$55,520
321 ($1,484)$184$1,300$54,219
322 ($1,484)$179$1,305$52,914
323 ($1,484)$175$1,309$51,605
324 ($1,484)$171$1,313$50,292
Year 28 - 325 ($1,484)$166$1,318$48,974
326 ($1,484)$162$1,322$47,652
327 ($1,484)$158$1,326$46,325
328 ($1,484)$153$1,331$44,995
329 ($1,484)$149$1,335$43,659
330 ($1,484)$144$1,340$42,320
331 ($1,484)$140$1,344$40,975
332 ($1,484)$136$1,349$39,627
333 ($1,484)$131$1,353$38,274
334 ($1,484)$127$1,358$36,916
335 ($1,484)$122$1,362$35,554
336 ($1,484)$118$1,367$34,188
Year 29 - 337 ($1,484)$113$1,371$32,817
338 ($1,484)$109$1,376$31,441
339 ($1,484)$104$1,380$30,061
340 ($1,484)$99$1,385$28,676
341 ($1,484)$95$1,389$27,287
342 ($1,484)$90$1,394$25,893
343 ($1,484)$86$1,398$24,495
344 ($1,484)$81$1,403$23,092
345 ($1,484)$76$1,408$21,684
346 ($1,484)$72$1,412$20,271
347 ($1,484)$67$1,417$18,854
348 ($1,484)$62$1,422$17,433
Year 30 - 349 ($1,484)$58$1,426$16,006
350 ($1,484)$53$1,431$14,575
351 ($1,484)$48$1,436$13,139
352 ($1,484)$43$1,441$11,698
353 ($1,484)$39$1,445$10,253
354 ($1,484)$34$1,450$8,803
355 ($1,484)$29$1,455$7,348
356 ($1,484)$24$1,460$5,888
357 ($1,484)$19$1,465$4,423
358 ($1,484)$15$1,470$2,954
359 ($1,484)$10$1,474$1,479
360 ($1,484)$5$1,479$0
TOTALS$222,292$312,000$534,292

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.