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

Mortgage Parameters


Less than 20% ($87,600) 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
$1,665 360 $248,925 $599,325

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $438,000
Down Payment $87,600$350,400
Year 1 - 1 ($1,665)$1,156$508$349,892
2 ($1,665)$1,155$510$349,381
3 ($1,665)$1,153$512$348,870
4 ($1,665)$1,151$514$348,356
5 ($1,665)$1,150$515$347,841
6 ($1,665)$1,148$517$347,324
7 ($1,665)$1,146$519$346,805
8 ($1,665)$1,144$520$346,285
9 ($1,665)$1,143$522$345,763
10 ($1,665)$1,141$524$345,239
11 ($1,665)$1,139$526$344,714
12 ($1,665)$1,138$527$344,186
Year 2 - 13 ($1,665)$1,136$529$343,657
14 ($1,665)$1,134$531$343,127
15 ($1,665)$1,132$532$342,594
16 ($1,665)$1,131$534$342,060
17 ($1,665)$1,129$536$341,524
18 ($1,665)$1,127$538$340,986
19 ($1,665)$1,125$540$340,447
20 ($1,665)$1,123$541$339,905
21 ($1,665)$1,122$543$339,362
22 ($1,665)$1,120$545$338,817
23 ($1,665)$1,118$547$338,271
24 ($1,665)$1,116$548$337,722
Year 3 - 25 ($1,665)$1,114$550$337,172
26 ($1,665)$1,113$552$336,620
27 ($1,665)$1,111$554$336,066
28 ($1,665)$1,109$556$335,510
29 ($1,665)$1,107$558$334,952
30 ($1,665)$1,105$559$334,393
31 ($1,665)$1,103$561$333,832
32 ($1,665)$1,102$563$333,268
33 ($1,665)$1,100$565$332,703
34 ($1,665)$1,098$567$332,137
35 ($1,665)$1,096$569$331,568
36 ($1,665)$1,094$571$330,997
Year 4 - 37 ($1,665)$1,092$573$330,425
38 ($1,665)$1,090$574$329,850
39 ($1,665)$1,089$576$329,274
40 ($1,665)$1,087$578$328,696
41 ($1,665)$1,085$580$328,116
42 ($1,665)$1,083$582$327,534
43 ($1,665)$1,081$584$326,950
44 ($1,665)$1,079$586$326,364
45 ($1,665)$1,077$588$325,776
46 ($1,665)$1,075$590$325,186
47 ($1,665)$1,073$592$324,595
48 ($1,665)$1,071$594$324,001
Year 5 - 49 ($1,665)$1,069$596$323,406
50 ($1,665)$1,067$598$322,808
51 ($1,665)$1,065$600$322,208
52 ($1,665)$1,063$602$321,607
53 ($1,665)$1,061$603$321,003
54 ($1,665)$1,059$605$320,398
55 ($1,665)$1,057$607$319,791
56 ($1,665)$1,055$609$319,181
57 ($1,665)$1,053$611$318,570
58 ($1,665)$1,051$614$317,956
59 ($1,665)$1,049$616$317,340
60 ($1,665)$1,047$618$316,723
Year 6 - 61 ($1,665)$1,045$620$316,103
62 ($1,665)$1,043$622$315,482
63 ($1,665)$1,041$624$314,858
64 ($1,665)$1,039$626$314,232
65 ($1,665)$1,037$628$313,604
66 ($1,665)$1,035$630$312,974
67 ($1,665)$1,033$632$312,342
68 ($1,665)$1,031$634$311,708
69 ($1,665)$1,029$636$311,072
70 ($1,665)$1,027$638$310,434
71 ($1,665)$1,024$640$309,794
72 ($1,665)$1,022$642$309,151
Year 7 - 73 ($1,665)$1,020$645$308,507
74 ($1,665)$1,018$647$307,860
75 ($1,665)$1,016$649$307,211
76 ($1,665)$1,014$651$306,560
77 ($1,665)$1,012$653$305,907
78 ($1,665)$1,009$655$305,252
79 ($1,665)$1,007$657$304,594
80 ($1,665)$1,005$660$303,934
81 ($1,665)$1,003$662$303,273
82 ($1,665)$1,001$664$302,609
83 ($1,665)$999$666$301,942
84 ($1,665)$996$668$301,274
Year 8 - 85 ($1,665)$994$671$300,604
86 ($1,665)$992$673$299,931
87 ($1,665)$990$675$299,256
88 ($1,665)$988$677$298,578
89 ($1,665)$985$679$297,899
90 ($1,665)$983$682$297,217
91 ($1,665)$981$684$296,533
92 ($1,665)$979$686$295,847
93 ($1,665)$976$688$295,159
94 ($1,665)$974$691$294,468
95 ($1,665)$972$693$293,775
96 ($1,665)$969$695$293,079
Year 9 - 97 ($1,665)$967$698$292,382
98 ($1,665)$965$700$291,682
99 ($1,665)$963$702$290,980
100 ($1,665)$960$705$290,275
101 ($1,665)$958$707$289,568
102 ($1,665)$956$709$288,859
103 ($1,665)$953$712$288,147
104 ($1,665)$951$714$287,433
105 ($1,665)$949$716$286,717
106 ($1,665)$946$719$285,999
107 ($1,665)$944$721$285,278
108 ($1,665)$941$723$284,554
Year 10 - 109 ($1,665)$939$726$283,828
110 ($1,665)$937$728$283,100
111 ($1,665)$934$731$282,370
112 ($1,665)$932$733$281,637
113 ($1,665)$929$735$280,901
114 ($1,665)$927$738$280,163
115 ($1,665)$925$740$279,423
116 ($1,665)$922$743$278,681
117 ($1,665)$920$745$277,935
118 ($1,665)$917$748$277,188
119 ($1,665)$915$750$276,438
120 ($1,665)$912$753$275,685
Year 11 - 121 ($1,665)$910$755$274,930
122 ($1,665)$907$758$274,173
123 ($1,665)$905$760$273,413
124 ($1,665)$902$763$272,650
125 ($1,665)$900$765$271,885
126 ($1,665)$897$768$271,117
127 ($1,665)$895$770$270,347
128 ($1,665)$892$773$269,575
129 ($1,665)$890$775$268,799
130 ($1,665)$887$778$268,022
131 ($1,665)$884$780$267,241
132 ($1,665)$882$783$266,459
Year 12 - 133 ($1,665)$879$785$265,673
134 ($1,665)$877$788$264,885
135 ($1,665)$874$791$264,094
136 ($1,665)$872$793$263,301
137 ($1,665)$869$796$262,505
138 ($1,665)$866$799$261,707
139 ($1,665)$864$801$260,905
140 ($1,665)$861$804$260,102
141 ($1,665)$858$806$259,295
142 ($1,665)$856$809$258,486
143 ($1,665)$853$812$257,674
144 ($1,665)$850$814$256,860
Year 13 - 145 ($1,665)$848$817$256,043
146 ($1,665)$845$820$255,223
147 ($1,665)$842$823$254,400
148 ($1,665)$840$825$253,575
149 ($1,665)$837$828$252,747
150 ($1,665)$834$831$251,916
151 ($1,665)$831$833$251,083
152 ($1,665)$829$836$250,247
153 ($1,665)$826$839$249,408
154 ($1,665)$823$842$248,566
155 ($1,665)$820$845$247,721
156 ($1,665)$817$847$246,874
Year 14 - 157 ($1,665)$815$850$246,024
158 ($1,665)$812$853$245,171
159 ($1,665)$809$856$244,315
160 ($1,665)$806$859$243,457
161 ($1,665)$803$861$242,595
162 ($1,665)$801$864$241,731
163 ($1,665)$798$867$240,864
164 ($1,665)$795$870$239,994
165 ($1,665)$792$873$239,121
166 ($1,665)$789$876$238,246
167 ($1,665)$786$879$237,367
168 ($1,665)$783$881$236,485
Year 15 - 169 ($1,665)$780$884$235,601
170 ($1,665)$777$887$234,714
171 ($1,665)$775$890$233,824
172 ($1,665)$772$893$232,930
173 ($1,665)$769$896$232,034
174 ($1,665)$766$899$231,135
175 ($1,665)$763$902$230,233
176 ($1,665)$760$905$229,328
177 ($1,665)$757$908$228,420
178 ($1,665)$754$911$227,509
179 ($1,665)$751$914$226,595
180 ($1,665)$748$917$225,678
Year 16 - 181 ($1,665)$745$920$224,758
182 ($1,665)$742$923$223,835
183 ($1,665)$739$926$222,909
184 ($1,665)$736$929$221,980
185 ($1,665)$733$932$221,047
186 ($1,665)$729$935$220,112
187 ($1,665)$726$938$219,174
188 ($1,665)$723$942$218,232
189 ($1,665)$720$945$217,287
190 ($1,665)$717$948$216,340
191 ($1,665)$714$951$215,389
192 ($1,665)$711$954$214,435
Year 17 - 193 ($1,665)$708$957$213,478
194 ($1,665)$704$960$212,517
195 ($1,665)$701$963$211,554
196 ($1,665)$698$967$210,587
197 ($1,665)$695$970$209,617
198 ($1,665)$692$973$208,644
199 ($1,665)$689$976$207,668
200 ($1,665)$685$979$206,688
201 ($1,665)$682$983$205,706
202 ($1,665)$679$986$204,720
203 ($1,665)$676$989$203,731
204 ($1,665)$672$992$202,738
Year 18 - 205 ($1,665)$669$996$201,742
206 ($1,665)$666$999$200,743
207 ($1,665)$662$1,002$199,741
208 ($1,665)$659$1,006$198,735
209 ($1,665)$656$1,009$197,726
210 ($1,665)$652$1,012$196,714
211 ($1,665)$649$1,016$195,698
212 ($1,665)$646$1,019$194,679
213 ($1,665)$642$1,022$193,657
214 ($1,665)$639$1,026$192,631
215 ($1,665)$636$1,029$191,602
216 ($1,665)$632$1,033$190,570
Year 19 - 217 ($1,665)$629$1,036$189,534
218 ($1,665)$625$1,039$188,494
219 ($1,665)$622$1,043$187,452
220 ($1,665)$619$1,046$186,405
221 ($1,665)$615$1,050$185,356
222 ($1,665)$612$1,053$184,303
223 ($1,665)$608$1,057$183,246
224 ($1,665)$605$1,060$182,186
225 ($1,665)$601$1,064$181,122
226 ($1,665)$598$1,067$180,055
227 ($1,665)$594$1,071$178,985
228 ($1,665)$591$1,074$177,911
Year 20 - 229 ($1,665)$587$1,078$176,833
230 ($1,665)$584$1,081$175,752
231 ($1,665)$580$1,085$174,667
232 ($1,665)$576$1,088$173,578
233 ($1,665)$573$1,092$172,486
234 ($1,665)$569$1,096$171,391
235 ($1,665)$566$1,099$170,292
236 ($1,665)$562$1,103$169,189
237 ($1,665)$558$1,106$168,082
238 ($1,665)$555$1,110$166,972
239 ($1,665)$551$1,114$165,858
240 ($1,665)$547$1,117$164,741
Year 21 - 241 ($1,665)$544$1,121$163,620
242 ($1,665)$540$1,125$162,495
243 ($1,665)$536$1,129$161,366
244 ($1,665)$533$1,132$160,234
245 ($1,665)$529$1,136$159,098
246 ($1,665)$525$1,140$157,958
247 ($1,665)$521$1,144$156,815
248 ($1,665)$517$1,147$155,668
249 ($1,665)$514$1,151$154,516
250 ($1,665)$510$1,155$153,362
251 ($1,665)$506$1,159$152,203
252 ($1,665)$502$1,163$151,040
Year 22 - 253 ($1,665)$498$1,166$149,874
254 ($1,665)$495$1,170$148,704
255 ($1,665)$491$1,174$147,530
256 ($1,665)$487$1,178$146,352
257 ($1,665)$483$1,182$145,170
258 ($1,665)$479$1,186$143,984
259 ($1,665)$475$1,190$142,795
260 ($1,665)$471$1,194$141,601
261 ($1,665)$467$1,198$140,404
262 ($1,665)$463$1,201$139,202
263 ($1,665)$459$1,205$137,997
264 ($1,665)$455$1,209$136,787
Year 23 - 265 ($1,665)$451$1,213$135,574
266 ($1,665)$447$1,217$134,356
267 ($1,665)$443$1,221$133,135
268 ($1,665)$439$1,225$131,910
269 ($1,665)$435$1,229$130,680
270 ($1,665)$431$1,234$129,447
271 ($1,665)$427$1,238$128,209
272 ($1,665)$423$1,242$126,967
273 ($1,665)$419$1,246$125,721
274 ($1,665)$415$1,250$124,471
275 ($1,665)$411$1,254$123,217
276 ($1,665)$407$1,258$121,959
Year 24 - 277 ($1,665)$402$1,262$120,697
278 ($1,665)$398$1,266$119,430
279 ($1,665)$394$1,271$118,160
280 ($1,665)$390$1,275$116,885
281 ($1,665)$386$1,279$115,606
282 ($1,665)$381$1,283$114,323
283 ($1,665)$377$1,288$113,035
284 ($1,665)$373$1,292$111,743
285 ($1,665)$369$1,296$110,447
286 ($1,665)$364$1,300$109,147
287 ($1,665)$360$1,305$107,842
288 ($1,665)$356$1,309$106,533
Year 25 - 289 ($1,665)$352$1,313$105,220
290 ($1,665)$347$1,318$103,903
291 ($1,665)$343$1,322$102,581
292 ($1,665)$339$1,326$101,254
293 ($1,665)$334$1,331$99,924
294 ($1,665)$330$1,335$98,589
295 ($1,665)$325$1,339$97,249
296 ($1,665)$321$1,344$95,905
297 ($1,665)$316$1,348$94,557
298 ($1,665)$312$1,353$93,204
299 ($1,665)$308$1,357$91,847
300 ($1,665)$303$1,362$90,485
Year 26 - 301 ($1,665)$299$1,366$89,119
302 ($1,665)$294$1,371$87,748
303 ($1,665)$290$1,375$86,373
304 ($1,665)$285$1,380$84,993
305 ($1,665)$280$1,384$83,609
306 ($1,665)$276$1,389$82,220
307 ($1,665)$271$1,393$80,827
308 ($1,665)$267$1,398$79,429
309 ($1,665)$262$1,403$78,026
310 ($1,665)$257$1,407$76,619
311 ($1,665)$253$1,412$75,207
312 ($1,665)$248$1,417$73,790
Year 27 - 313 ($1,665)$244$1,421$72,369
314 ($1,665)$239$1,426$70,943
315 ($1,665)$234$1,431$69,512
316 ($1,665)$229$1,435$68,077
317 ($1,665)$225$1,440$66,637
318 ($1,665)$220$1,445$65,192
319 ($1,665)$215$1,450$63,742
320 ($1,665)$210$1,454$62,288
321 ($1,665)$206$1,459$60,828
322 ($1,665)$201$1,464$59,364
323 ($1,665)$196$1,469$57,896
324 ($1,665)$191$1,474$56,422
Year 28 - 325 ($1,665)$186$1,479$54,943
326 ($1,665)$181$1,483$53,460
327 ($1,665)$176$1,488$51,971
328 ($1,665)$172$1,493$50,478
329 ($1,665)$167$1,498$48,980
330 ($1,665)$162$1,503$47,477
331 ($1,665)$157$1,508$45,969
332 ($1,665)$152$1,513$44,455
333 ($1,665)$147$1,518$42,937
334 ($1,665)$142$1,523$41,414
335 ($1,665)$137$1,528$39,886
336 ($1,665)$132$1,533$38,353
Year 29 - 337 ($1,665)$127$1,538$36,815
338 ($1,665)$121$1,543$35,271
339 ($1,665)$116$1,548$33,723
340 ($1,665)$111$1,554$32,170
341 ($1,665)$106$1,559$30,611
342 ($1,665)$101$1,564$29,047
343 ($1,665)$96$1,569$27,478
344 ($1,665)$91$1,574$25,904
345 ($1,665)$85$1,579$24,325
346 ($1,665)$80$1,585$22,740
347 ($1,665)$75$1,590$21,151
348 ($1,665)$70$1,595$19,556
Year 30 - 349 ($1,665)$65$1,600$17,955
350 ($1,665)$59$1,606$16,350
351 ($1,665)$54$1,611$14,739
352 ($1,665)$49$1,616$13,123
353 ($1,665)$43$1,621$11,501
354 ($1,665)$38$1,627$9,874
355 ($1,665)$33$1,632$8,242
356 ($1,665)$27$1,638$6,605
357 ($1,665)$22$1,643$4,962
358 ($1,665)$16$1,648$3,313
359 ($1,665)$11$1,654$1,659
360 ($1,665)$5$1,659$0
TOTALS$248,925$350,400$599,325

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.