« Back to all home prices

Mortgage Payment Schedule for a $438,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($87,600) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,751 360 $279,790 $630,190

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $438,000
Down Payment $87,600$350,400
Year 1 - 1 ($1,751)$1,279$472$349,928
2 ($1,751)$1,277$473$349,455
3 ($1,751)$1,276$475$348,980
4 ($1,751)$1,274$477$348,503
5 ($1,751)$1,272$478$348,025
6 ($1,751)$1,270$480$347,545
7 ($1,751)$1,269$482$347,063
8 ($1,751)$1,267$484$346,579
9 ($1,751)$1,265$486$346,093
10 ($1,751)$1,263$487$345,606
11 ($1,751)$1,261$489$345,117
12 ($1,751)$1,260$491$344,626
Year 2 - 13 ($1,751)$1,258$493$344,134
14 ($1,751)$1,256$494$343,639
15 ($1,751)$1,254$496$343,143
16 ($1,751)$1,252$498$342,645
17 ($1,751)$1,251$500$342,145
18 ($1,751)$1,249$502$341,643
19 ($1,751)$1,247$504$341,140
20 ($1,751)$1,245$505$340,634
21 ($1,751)$1,243$507$340,127
22 ($1,751)$1,241$509$339,618
23 ($1,751)$1,240$511$339,107
24 ($1,751)$1,238$513$338,594
Year 3 - 25 ($1,751)$1,236$515$338,080
26 ($1,751)$1,234$517$337,563
27 ($1,751)$1,232$518$337,045
28 ($1,751)$1,230$520$336,524
29 ($1,751)$1,228$522$336,002
30 ($1,751)$1,226$524$335,478
31 ($1,751)$1,224$526$334,952
32 ($1,751)$1,223$528$334,424
33 ($1,751)$1,221$530$333,894
34 ($1,751)$1,219$532$333,362
35 ($1,751)$1,217$534$332,829
36 ($1,751)$1,215$536$332,293
Year 4 - 37 ($1,751)$1,213$538$331,755
38 ($1,751)$1,211$540$331,216
39 ($1,751)$1,209$542$330,674
40 ($1,751)$1,207$544$330,130
41 ($1,751)$1,205$546$329,585
42 ($1,751)$1,203$548$329,037
43 ($1,751)$1,201$550$328,488
44 ($1,751)$1,199$552$327,936
45 ($1,751)$1,197$554$327,383
46 ($1,751)$1,195$556$326,827
47 ($1,751)$1,193$558$326,270
48 ($1,751)$1,191$560$325,710
Year 5 - 49 ($1,751)$1,189$562$325,148
50 ($1,751)$1,187$564$324,584
51 ($1,751)$1,185$566$324,019
52 ($1,751)$1,183$568$323,451
53 ($1,751)$1,181$570$322,881
54 ($1,751)$1,179$572$322,309
55 ($1,751)$1,176$574$321,735
56 ($1,751)$1,174$576$321,159
57 ($1,751)$1,172$578$320,580
58 ($1,751)$1,170$580$320,000
59 ($1,751)$1,168$583$319,417
60 ($1,751)$1,166$585$318,833
Year 6 - 61 ($1,751)$1,164$587$318,246
62 ($1,751)$1,162$589$317,657
63 ($1,751)$1,159$591$317,066
64 ($1,751)$1,157$593$316,473
65 ($1,751)$1,155$595$315,877
66 ($1,751)$1,153$598$315,280
67 ($1,751)$1,151$600$314,680
68 ($1,751)$1,149$602$314,078
69 ($1,751)$1,146$604$313,474
70 ($1,751)$1,144$606$312,867
71 ($1,751)$1,142$609$312,259
72 ($1,751)$1,140$611$311,648
Year 7 - 73 ($1,751)$1,138$613$311,035
74 ($1,751)$1,135$615$310,420
75 ($1,751)$1,133$617$309,802
76 ($1,751)$1,131$620$309,183
77 ($1,751)$1,129$622$308,561
78 ($1,751)$1,126$624$307,936
79 ($1,751)$1,124$627$307,310
80 ($1,751)$1,122$629$306,681
81 ($1,751)$1,119$631$306,050
82 ($1,751)$1,117$633$305,416
83 ($1,751)$1,115$636$304,781
84 ($1,751)$1,112$638$304,142
Year 8 - 85 ($1,751)$1,110$640$303,502
86 ($1,751)$1,108$643$302,859
87 ($1,751)$1,105$645$302,214
88 ($1,751)$1,103$647$301,567
89 ($1,751)$1,101$650$300,917
90 ($1,751)$1,098$652$300,265
91 ($1,751)$1,096$655$299,610
92 ($1,751)$1,094$657$298,953
93 ($1,751)$1,091$659$298,294
94 ($1,751)$1,089$662$297,632
95 ($1,751)$1,086$664$296,968
96 ($1,751)$1,084$667$296,301
Year 9 - 97 ($1,751)$1,081$669$295,632
98 ($1,751)$1,079$671$294,961
99 ($1,751)$1,077$674$294,287
100 ($1,751)$1,074$676$293,611
101 ($1,751)$1,072$679$292,932
102 ($1,751)$1,069$681$292,250
103 ($1,751)$1,067$684$291,567
104 ($1,751)$1,064$686$290,880
105 ($1,751)$1,062$689$290,191
106 ($1,751)$1,059$691$289,500
107 ($1,751)$1,057$694$288,806
108 ($1,751)$1,054$696$288,110
Year 10 - 109 ($1,751)$1,052$699$287,411
110 ($1,751)$1,049$701$286,709
111 ($1,751)$1,046$704$286,005
112 ($1,751)$1,044$707$285,299
113 ($1,751)$1,041$709$284,590
114 ($1,751)$1,039$712$283,878
115 ($1,751)$1,036$714$283,163
116 ($1,751)$1,034$717$282,446
117 ($1,751)$1,031$720$281,727
118 ($1,751)$1,028$722$281,005
119 ($1,751)$1,026$725$280,280
120 ($1,751)$1,023$728$279,552
Year 11 - 121 ($1,751)$1,020$730$278,822
122 ($1,751)$1,018$733$278,089
123 ($1,751)$1,015$736$277,354
124 ($1,751)$1,012$738$276,616
125 ($1,751)$1,010$741$275,875
126 ($1,751)$1,007$744$275,131
127 ($1,751)$1,004$746$274,385
128 ($1,751)$1,002$749$273,636
129 ($1,751)$999$752$272,884
130 ($1,751)$996$755$272,130
131 ($1,751)$993$757$271,372
132 ($1,751)$991$760$270,612
Year 12 - 133 ($1,751)$988$763$269,849
134 ($1,751)$985$766$269,084
135 ($1,751)$982$768$268,316
136 ($1,751)$979$771$267,544
137 ($1,751)$977$774$266,770
138 ($1,751)$974$777$265,994
139 ($1,751)$971$780$265,214
140 ($1,751)$968$782$264,431
141 ($1,751)$965$785$263,646
142 ($1,751)$962$788$262,858
143 ($1,751)$959$791$262,067
144 ($1,751)$957$794$261,273
Year 13 - 145 ($1,751)$954$797$260,476
146 ($1,751)$951$800$259,676
147 ($1,751)$948$803$258,873
148 ($1,751)$945$806$258,068
149 ($1,751)$942$809$257,259
150 ($1,751)$939$812$256,448
151 ($1,751)$936$814$255,633
152 ($1,751)$933$817$254,816
153 ($1,751)$930$820$253,995
154 ($1,751)$927$823$253,172
155 ($1,751)$924$826$252,345
156 ($1,751)$921$829$251,516
Year 14 - 157 ($1,751)$918$832$250,683
158 ($1,751)$915$836$249,848
159 ($1,751)$912$839$249,009
160 ($1,751)$909$842$248,168
161 ($1,751)$906$845$247,323
162 ($1,751)$903$848$246,475
163 ($1,751)$900$851$245,624
164 ($1,751)$897$854$244,770
165 ($1,751)$893$857$243,913
166 ($1,751)$890$860$243,053
167 ($1,751)$887$863$242,189
168 ($1,751)$884$867$241,323
Year 15 - 169 ($1,751)$881$870$240,453
170 ($1,751)$878$873$239,580
171 ($1,751)$874$876$238,704
172 ($1,751)$871$879$237,825
173 ($1,751)$868$882$236,942
174 ($1,751)$865$886$236,057
175 ($1,751)$862$889$235,168
176 ($1,751)$858$892$234,276
177 ($1,751)$855$895$233,380
178 ($1,751)$852$899$232,482
179 ($1,751)$849$902$231,580
180 ($1,751)$845$905$230,674
Year 16 - 181 ($1,751)$842$909$229,766
182 ($1,751)$839$912$228,854
183 ($1,751)$835$915$227,939
184 ($1,751)$832$919$227,020
185 ($1,751)$829$922$226,098
186 ($1,751)$825$925$225,173
187 ($1,751)$822$929$224,244
188 ($1,751)$818$932$223,312
189 ($1,751)$815$935$222,377
190 ($1,751)$812$939$221,438
191 ($1,751)$808$942$220,496
192 ($1,751)$805$946$219,550
Year 17 - 193 ($1,751)$801$949$218,601
194 ($1,751)$798$953$217,648
195 ($1,751)$794$956$216,692
196 ($1,751)$791$960$215,732
197 ($1,751)$787$963$214,769
198 ($1,751)$784$967$213,803
199 ($1,751)$780$970$212,833
200 ($1,751)$777$974$211,859
201 ($1,751)$773$977$210,882
202 ($1,751)$770$981$209,901
203 ($1,751)$766$984$208,916
204 ($1,751)$763$988$207,928
Year 18 - 205 ($1,751)$759$992$206,937
206 ($1,751)$755$995$205,942
207 ($1,751)$752$999$204,943
208 ($1,751)$748$1,002$203,940
209 ($1,751)$744$1,006$202,934
210 ($1,751)$741$1,010$201,924
211 ($1,751)$737$1,014$200,911
212 ($1,751)$733$1,017$199,894
213 ($1,751)$730$1,021$198,873
214 ($1,751)$726$1,025$197,848
215 ($1,751)$722$1,028$196,820
216 ($1,751)$718$1,032$195,788
Year 19 - 217 ($1,751)$715$1,036$194,752
218 ($1,751)$711$1,040$193,712
219 ($1,751)$707$1,043$192,668
220 ($1,751)$703$1,047$191,621
221 ($1,751)$699$1,051$190,570
222 ($1,751)$696$1,055$189,515
223 ($1,751)$692$1,059$188,456
224 ($1,751)$688$1,063$187,394
225 ($1,751)$684$1,067$186,327
226 ($1,751)$680$1,070$185,257
227 ($1,751)$676$1,074$184,182
228 ($1,751)$672$1,078$183,104
Year 20 - 229 ($1,751)$668$1,082$182,022
230 ($1,751)$664$1,086$180,936
231 ($1,751)$660$1,090$179,846
232 ($1,751)$656$1,094$178,752
233 ($1,751)$652$1,098$177,653
234 ($1,751)$648$1,102$176,551
235 ($1,751)$644$1,106$175,445
236 ($1,751)$640$1,110$174,335
237 ($1,751)$636$1,114$173,221
238 ($1,751)$632$1,118$172,103
239 ($1,751)$628$1,122$170,980
240 ($1,751)$624$1,126$169,854
Year 21 - 241 ($1,751)$620$1,131$168,723
242 ($1,751)$616$1,135$167,589
243 ($1,751)$612$1,139$166,450
244 ($1,751)$608$1,143$165,307
245 ($1,751)$603$1,147$164,160
246 ($1,751)$599$1,151$163,008
247 ($1,751)$595$1,156$161,853
248 ($1,751)$591$1,160$160,693
249 ($1,751)$587$1,164$159,529
250 ($1,751)$582$1,168$158,361
251 ($1,751)$578$1,173$157,188
252 ($1,751)$574$1,177$156,011
Year 22 - 253 ($1,751)$569$1,181$154,830
254 ($1,751)$565$1,185$153,645
255 ($1,751)$561$1,190$152,455
256 ($1,751)$556$1,194$151,261
257 ($1,751)$552$1,198$150,063
258 ($1,751)$548$1,203$148,860
259 ($1,751)$543$1,207$147,653
260 ($1,751)$539$1,212$146,441
261 ($1,751)$535$1,216$145,225
262 ($1,751)$530$1,220$144,005
263 ($1,751)$526$1,225$142,780
264 ($1,751)$521$1,229$141,550
Year 23 - 265 ($1,751)$517$1,234$140,316
266 ($1,751)$512$1,238$139,078
267 ($1,751)$508$1,243$137,835
268 ($1,751)$503$1,247$136,588
269 ($1,751)$499$1,252$135,336
270 ($1,751)$494$1,257$134,079
271 ($1,751)$489$1,261$132,818
272 ($1,751)$485$1,266$131,552
273 ($1,751)$480$1,270$130,282
274 ($1,751)$476$1,275$129,007
275 ($1,751)$471$1,280$127,727
276 ($1,751)$466$1,284$126,443
Year 24 - 277 ($1,751)$462$1,289$125,154
278 ($1,751)$457$1,294$123,860
279 ($1,751)$452$1,298$122,562
280 ($1,751)$447$1,303$121,259
281 ($1,751)$443$1,308$119,951
282 ($1,751)$438$1,313$118,638
283 ($1,751)$433$1,318$117,320
284 ($1,751)$428$1,322$115,998
285 ($1,751)$423$1,327$114,671
286 ($1,751)$419$1,332$113,339
287 ($1,751)$414$1,337$112,002
288 ($1,751)$409$1,342$110,660
Year 25 - 289 ($1,751)$404$1,347$109,314
290 ($1,751)$399$1,352$107,962
291 ($1,751)$394$1,356$106,606
292 ($1,751)$389$1,361$105,244
293 ($1,751)$384$1,366$103,878
294 ($1,751)$379$1,371$102,507
295 ($1,751)$374$1,376$101,130
296 ($1,751)$369$1,381$99,749
297 ($1,751)$364$1,386$98,362
298 ($1,751)$359$1,392$96,971
299 ($1,751)$354$1,397$95,574
300 ($1,751)$349$1,402$94,173
Year 26 - 301 ($1,751)$344$1,407$92,766
302 ($1,751)$339$1,412$91,354
303 ($1,751)$333$1,417$89,937
304 ($1,751)$328$1,422$88,515
305 ($1,751)$323$1,427$87,087
306 ($1,751)$318$1,433$85,654
307 ($1,751)$313$1,438$84,217
308 ($1,751)$307$1,443$82,773
309 ($1,751)$302$1,448$81,325
310 ($1,751)$297$1,454$79,871
311 ($1,751)$292$1,459$78,412
312 ($1,751)$286$1,464$76,948
Year 27 - 313 ($1,751)$281$1,470$75,478
314 ($1,751)$275$1,475$74,003
315 ($1,751)$270$1,480$72,523
316 ($1,751)$265$1,486$71,037
317 ($1,751)$259$1,491$69,546
318 ($1,751)$254$1,497$68,049
319 ($1,751)$248$1,502$66,547
320 ($1,751)$243$1,508$65,039
321 ($1,751)$237$1,513$63,526
322 ($1,751)$232$1,519$62,008
323 ($1,751)$226$1,524$60,483
324 ($1,751)$221$1,530$58,954
Year 28 - 325 ($1,751)$215$1,535$57,418
326 ($1,751)$210$1,541$55,877
327 ($1,751)$204$1,547$54,331
328 ($1,751)$198$1,552$52,779
329 ($1,751)$193$1,558$51,221
330 ($1,751)$187$1,564$49,657
331 ($1,751)$181$1,569$48,088
332 ($1,751)$176$1,575$46,513
333 ($1,751)$170$1,581$44,932
334 ($1,751)$164$1,587$43,345
335 ($1,751)$158$1,592$41,753
336 ($1,751)$152$1,598$40,155
Year 29 - 337 ($1,751)$147$1,604$38,551
338 ($1,751)$141$1,610$36,941
339 ($1,751)$135$1,616$35,326
340 ($1,751)$129$1,622$33,704
341 ($1,751)$123$1,628$32,076
342 ($1,751)$117$1,633$30,443
343 ($1,751)$111$1,639$28,804
344 ($1,751)$105$1,645$27,158
345 ($1,751)$99$1,651$25,507
346 ($1,751)$93$1,657$23,849
347 ($1,751)$87$1,663$22,186
348 ($1,751)$81$1,670$20,516
Year 30 - 349 ($1,751)$75$1,676$18,841
350 ($1,751)$69$1,682$17,159
351 ($1,751)$63$1,688$15,471
352 ($1,751)$56$1,694$13,777
353 ($1,751)$50$1,700$12,077
354 ($1,751)$44$1,706$10,370
355 ($1,751)$38$1,713$8,658
356 ($1,751)$32$1,719$6,939
357 ($1,751)$25$1,725$5,213
358 ($1,751)$19$1,731$3,482
359 ($1,751)$13$1,738$1,744
360 ($1,751)$6$1,744$0
TOTALS$279,790$350,400$630,190

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.