« Back to all home prices

Mortgage Payment Schedule for a $580,000 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% ($116,000) 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
$2,318 360 $370,499 $834,499

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $580,000
Down Payment $116,000$464,000
Year 1 - 1 ($2,318)$1,694$624$463,376
2 ($2,318)$1,691$627$462,749
3 ($2,318)$1,689$629$462,120
4 ($2,318)$1,687$631$461,488
5 ($2,318)$1,684$634$460,855
6 ($2,318)$1,682$636$460,219
7 ($2,318)$1,680$638$459,581
8 ($2,318)$1,677$641$458,940
9 ($2,318)$1,675$643$458,297
10 ($2,318)$1,673$645$457,652
11 ($2,318)$1,670$648$457,004
12 ($2,318)$1,668$650$456,354
Year 2 - 13 ($2,318)$1,666$652$455,702
14 ($2,318)$1,663$655$455,047
15 ($2,318)$1,661$657$454,390
16 ($2,318)$1,659$660$453,731
17 ($2,318)$1,656$662$453,069
18 ($2,318)$1,654$664$452,404
19 ($2,318)$1,651$667$451,737
20 ($2,318)$1,649$669$451,068
21 ($2,318)$1,646$672$450,397
22 ($2,318)$1,644$674$449,723
23 ($2,318)$1,641$677$449,046
24 ($2,318)$1,639$679$448,367
Year 3 - 25 ($2,318)$1,637$682$447,685
26 ($2,318)$1,634$684$447,001
27 ($2,318)$1,632$686$446,315
28 ($2,318)$1,629$689$445,626
29 ($2,318)$1,627$692$444,934
30 ($2,318)$1,624$694$444,240
31 ($2,318)$1,621$697$443,544
32 ($2,318)$1,619$699$442,845
33 ($2,318)$1,616$702$442,143
34 ($2,318)$1,614$704$441,439
35 ($2,318)$1,611$707$440,732
36 ($2,318)$1,609$709$440,023
Year 4 - 37 ($2,318)$1,606$712$439,311
38 ($2,318)$1,603$715$438,596
39 ($2,318)$1,601$717$437,879
40 ($2,318)$1,598$720$437,159
41 ($2,318)$1,596$722$436,437
42 ($2,318)$1,593$725$435,712
43 ($2,318)$1,590$728$434,984
44 ($2,318)$1,588$730$434,254
45 ($2,318)$1,585$733$433,520
46 ($2,318)$1,582$736$432,785
47 ($2,318)$1,580$738$432,046
48 ($2,318)$1,577$741$431,305
Year 5 - 49 ($2,318)$1,574$744$430,562
50 ($2,318)$1,572$747$429,815
51 ($2,318)$1,569$749$429,066
52 ($2,318)$1,566$752$428,314
53 ($2,318)$1,563$755$427,559
54 ($2,318)$1,561$757$426,802
55 ($2,318)$1,558$760$426,041
56 ($2,318)$1,555$763$425,278
57 ($2,318)$1,552$766$424,513
58 ($2,318)$1,549$769$423,744
59 ($2,318)$1,547$771$422,973
60 ($2,318)$1,544$774$422,198
Year 6 - 61 ($2,318)$1,541$777$421,421
62 ($2,318)$1,538$780$420,642
63 ($2,318)$1,535$783$419,859
64 ($2,318)$1,532$786$419,073
65 ($2,318)$1,530$788$418,285
66 ($2,318)$1,527$791$417,494
67 ($2,318)$1,524$794$416,699
68 ($2,318)$1,521$797$415,902
69 ($2,318)$1,518$800$415,102
70 ($2,318)$1,515$803$414,299
71 ($2,318)$1,512$806$413,493
72 ($2,318)$1,509$809$412,685
Year 7 - 73 ($2,318)$1,506$812$411,873
74 ($2,318)$1,503$815$411,058
75 ($2,318)$1,500$818$410,241
76 ($2,318)$1,497$821$409,420
77 ($2,318)$1,494$824$408,596
78 ($2,318)$1,491$827$407,769
79 ($2,318)$1,488$830$406,940
80 ($2,318)$1,485$833$406,107
81 ($2,318)$1,482$836$405,271
82 ($2,318)$1,479$839$404,432
83 ($2,318)$1,476$842$403,591
84 ($2,318)$1,473$845$402,746
Year 8 - 85 ($2,318)$1,470$848$401,898
86 ($2,318)$1,467$851$401,047
87 ($2,318)$1,464$854$400,192
88 ($2,318)$1,461$857$399,335
89 ($2,318)$1,458$860$398,474
90 ($2,318)$1,454$864$397,611
91 ($2,318)$1,451$867$396,744
92 ($2,318)$1,448$870$395,874
93 ($2,318)$1,445$873$395,001
94 ($2,318)$1,442$876$394,125
95 ($2,318)$1,439$879$393,245
96 ($2,318)$1,435$883$392,363
Year 9 - 97 ($2,318)$1,432$886$391,477
98 ($2,318)$1,429$889$390,587
99 ($2,318)$1,426$892$389,695
100 ($2,318)$1,422$896$388,799
101 ($2,318)$1,419$899$387,900
102 ($2,318)$1,416$902$386,998
103 ($2,318)$1,413$906$386,093
104 ($2,318)$1,409$909$385,184
105 ($2,318)$1,406$912$384,272
106 ($2,318)$1,403$915$383,356
107 ($2,318)$1,399$919$382,437
108 ($2,318)$1,396$922$381,515
Year 10 - 109 ($2,318)$1,393$926$380,590
110 ($2,318)$1,389$929$379,661
111 ($2,318)$1,386$932$378,729
112 ($2,318)$1,382$936$377,793
113 ($2,318)$1,379$939$376,854
114 ($2,318)$1,376$943$375,911
115 ($2,318)$1,372$946$374,965
116 ($2,318)$1,369$949$374,016
117 ($2,318)$1,365$953$373,063
118 ($2,318)$1,362$956$372,107
119 ($2,318)$1,358$960$371,147
120 ($2,318)$1,355$963$370,183
Year 11 - 121 ($2,318)$1,351$967$369,216
122 ($2,318)$1,348$970$368,246
123 ($2,318)$1,344$974$367,272
124 ($2,318)$1,341$978$366,295
125 ($2,318)$1,337$981$365,314
126 ($2,318)$1,333$985$364,329
127 ($2,318)$1,330$988$363,341
128 ($2,318)$1,326$992$362,349
129 ($2,318)$1,323$995$361,353
130 ($2,318)$1,319$999$360,354
131 ($2,318)$1,315$1,003$359,351
132 ($2,318)$1,312$1,006$358,345
Year 12 - 133 ($2,318)$1,308$1,010$357,335
134 ($2,318)$1,304$1,014$356,321
135 ($2,318)$1,301$1,017$355,304
136 ($2,318)$1,297$1,021$354,282
137 ($2,318)$1,293$1,025$353,258
138 ($2,318)$1,289$1,029$352,229
139 ($2,318)$1,286$1,032$351,196
140 ($2,318)$1,282$1,036$350,160
141 ($2,318)$1,278$1,040$349,120
142 ($2,318)$1,274$1,044$348,077
143 ($2,318)$1,270$1,048$347,029
144 ($2,318)$1,267$1,051$345,978
Year 13 - 145 ($2,318)$1,263$1,055$344,922
146 ($2,318)$1,259$1,059$343,863
147 ($2,318)$1,255$1,063$342,800
148 ($2,318)$1,251$1,067$341,733
149 ($2,318)$1,247$1,071$340,663
150 ($2,318)$1,243$1,075$339,588
151 ($2,318)$1,239$1,079$338,510
152 ($2,318)$1,236$1,082$337,427
153 ($2,318)$1,232$1,086$336,341
154 ($2,318)$1,228$1,090$335,250
155 ($2,318)$1,224$1,094$334,156
156 ($2,318)$1,220$1,098$333,057
Year 14 - 157 ($2,318)$1,216$1,102$331,955
158 ($2,318)$1,212$1,106$330,849
159 ($2,318)$1,208$1,110$329,738
160 ($2,318)$1,204$1,115$328,624
161 ($2,318)$1,199$1,119$327,505
162 ($2,318)$1,195$1,123$326,382
163 ($2,318)$1,191$1,127$325,256
164 ($2,318)$1,187$1,131$324,125
165 ($2,318)$1,183$1,135$322,990
166 ($2,318)$1,179$1,139$321,851
167 ($2,318)$1,175$1,143$320,707
168 ($2,318)$1,171$1,147$319,560
Year 15 - 169 ($2,318)$1,166$1,152$318,408
170 ($2,318)$1,162$1,156$317,252
171 ($2,318)$1,158$1,160$316,092
172 ($2,318)$1,154$1,164$314,928
173 ($2,318)$1,149$1,169$313,759
174 ($2,318)$1,145$1,173$312,587
175 ($2,318)$1,141$1,177$311,409
176 ($2,318)$1,137$1,181$310,228
177 ($2,318)$1,132$1,186$309,042
178 ($2,318)$1,128$1,190$307,852
179 ($2,318)$1,124$1,194$306,658
180 ($2,318)$1,119$1,199$305,459
Year 16 - 181 ($2,318)$1,115$1,203$304,256
182 ($2,318)$1,111$1,208$303,049
183 ($2,318)$1,106$1,212$301,837
184 ($2,318)$1,102$1,216$300,620
185 ($2,318)$1,097$1,221$299,399
186 ($2,318)$1,093$1,225$298,174
187 ($2,318)$1,088$1,230$296,944
188 ($2,318)$1,084$1,234$295,710
189 ($2,318)$1,079$1,239$294,472
190 ($2,318)$1,075$1,243$293,228
191 ($2,318)$1,070$1,248$291,981
192 ($2,318)$1,066$1,252$290,728
Year 17 - 193 ($2,318)$1,061$1,257$289,471
194 ($2,318)$1,057$1,261$288,210
195 ($2,318)$1,052$1,266$286,944
196 ($2,318)$1,047$1,271$285,673
197 ($2,318)$1,043$1,275$284,398
198 ($2,318)$1,038$1,280$283,118
199 ($2,318)$1,033$1,285$281,833
200 ($2,318)$1,029$1,289$280,544
201 ($2,318)$1,024$1,294$279,250
202 ($2,318)$1,019$1,299$277,951
203 ($2,318)$1,015$1,304$276,647
204 ($2,318)$1,010$1,308$275,339
Year 18 - 205 ($2,318)$1,005$1,313$274,026
206 ($2,318)$1,000$1,318$272,708
207 ($2,318)$995$1,323$271,385
208 ($2,318)$991$1,327$270,058
209 ($2,318)$986$1,332$268,726
210 ($2,318)$981$1,337$267,388
211 ($2,318)$976$1,342$266,046
212 ($2,318)$971$1,347$264,699
213 ($2,318)$966$1,352$263,347
214 ($2,318)$961$1,357$261,991
215 ($2,318)$956$1,362$260,629
216 ($2,318)$951$1,367$259,262
Year 19 - 217 ($2,318)$946$1,372$257,890
218 ($2,318)$941$1,377$256,514
219 ($2,318)$936$1,382$255,132
220 ($2,318)$931$1,387$253,745
221 ($2,318)$926$1,392$252,353
222 ($2,318)$921$1,397$250,956
223 ($2,318)$916$1,402$249,554
224 ($2,318)$911$1,407$248,147
225 ($2,318)$906$1,412$246,735
226 ($2,318)$901$1,417$245,317
227 ($2,318)$895$1,423$243,894
228 ($2,318)$890$1,428$242,467
Year 20 - 229 ($2,318)$885$1,433$241,034
230 ($2,318)$880$1,438$239,595
231 ($2,318)$875$1,444$238,152
232 ($2,318)$869$1,449$236,703
233 ($2,318)$864$1,454$235,249
234 ($2,318)$859$1,459$233,789
235 ($2,318)$853$1,465$232,325
236 ($2,318)$848$1,470$230,855
237 ($2,318)$843$1,475$229,379
238 ($2,318)$837$1,481$227,898
239 ($2,318)$832$1,486$226,412
240 ($2,318)$826$1,492$224,921
Year 21 - 241 ($2,318)$821$1,497$223,423
242 ($2,318)$815$1,503$221,921
243 ($2,318)$810$1,508$220,413
244 ($2,318)$805$1,514$218,899
245 ($2,318)$799$1,519$217,380
246 ($2,318)$793$1,525$215,856
247 ($2,318)$788$1,530$214,325
248 ($2,318)$782$1,536$212,790
249 ($2,318)$777$1,541$211,248
250 ($2,318)$771$1,547$209,701
251 ($2,318)$765$1,553$208,149
252 ($2,318)$760$1,558$206,590
Year 22 - 253 ($2,318)$754$1,564$205,026
254 ($2,318)$748$1,570$203,457
255 ($2,318)$743$1,575$201,881
256 ($2,318)$737$1,581$200,300
257 ($2,318)$731$1,587$198,713
258 ($2,318)$725$1,593$197,120
259 ($2,318)$719$1,599$195,522
260 ($2,318)$714$1,604$193,917
261 ($2,318)$708$1,610$192,307
262 ($2,318)$702$1,616$190,691
263 ($2,318)$696$1,622$189,069
264 ($2,318)$690$1,628$187,441
Year 23 - 265 ($2,318)$684$1,634$185,807
266 ($2,318)$678$1,640$184,167
267 ($2,318)$672$1,646$182,521
268 ($2,318)$666$1,652$180,870
269 ($2,318)$660$1,658$179,212
270 ($2,318)$654$1,664$177,548
271 ($2,318)$648$1,670$175,878
272 ($2,318)$642$1,676$174,202
273 ($2,318)$636$1,682$172,519
274 ($2,318)$630$1,688$170,831
275 ($2,318)$624$1,695$169,137
276 ($2,318)$617$1,701$167,436
Year 24 - 277 ($2,318)$611$1,707$165,729
278 ($2,318)$605$1,713$164,016
279 ($2,318)$599$1,719$162,296
280 ($2,318)$592$1,726$160,571
281 ($2,318)$586$1,732$158,839
282 ($2,318)$580$1,738$157,100
283 ($2,318)$573$1,745$155,356
284 ($2,318)$567$1,751$153,605
285 ($2,318)$561$1,757$151,847
286 ($2,318)$554$1,764$150,084
287 ($2,318)$548$1,770$148,313
288 ($2,318)$541$1,777$146,537
Year 25 - 289 ($2,318)$535$1,783$144,754
290 ($2,318)$528$1,790$142,964
291 ($2,318)$522$1,796$141,168
292 ($2,318)$515$1,803$139,365
293 ($2,318)$509$1,809$137,555
294 ($2,318)$502$1,816$135,739
295 ($2,318)$495$1,823$133,917
296 ($2,318)$489$1,829$132,088
297 ($2,318)$482$1,836$130,252
298 ($2,318)$475$1,843$128,409
299 ($2,318)$469$1,849$126,560
300 ($2,318)$462$1,856$124,704
Year 26 - 301 ($2,318)$455$1,863$122,841
302 ($2,318)$448$1,870$120,971
303 ($2,318)$442$1,877$119,094
304 ($2,318)$435$1,883$117,211
305 ($2,318)$428$1,890$115,321
306 ($2,318)$421$1,897$113,424
307 ($2,318)$414$1,904$111,520
308 ($2,318)$407$1,911$109,609
309 ($2,318)$400$1,918$107,691
310 ($2,318)$393$1,925$105,766
311 ($2,318)$386$1,932$103,834
312 ($2,318)$379$1,939$101,895
Year 27 - 313 ($2,318)$372$1,946$99,949
314 ($2,318)$365$1,953$97,995
315 ($2,318)$358$1,960$96,035
316 ($2,318)$351$1,968$94,067
317 ($2,318)$343$1,975$92,093
318 ($2,318)$336$1,982$90,111
319 ($2,318)$329$1,989$88,122
320 ($2,318)$322$1,996$86,125
321 ($2,318)$314$2,004$84,122
322 ($2,318)$307$2,011$82,111
323 ($2,318)$300$2,018$80,092
324 ($2,318)$292$2,026$78,066
Year 28 - 325 ($2,318)$285$2,033$76,033
326 ($2,318)$278$2,041$73,993
327 ($2,318)$270$2,048$71,945
328 ($2,318)$263$2,055$69,889
329 ($2,318)$255$2,063$67,826
330 ($2,318)$248$2,070$65,756
331 ($2,318)$240$2,078$63,678
332 ($2,318)$232$2,086$61,592
333 ($2,318)$225$2,093$59,499
334 ($2,318)$217$2,101$57,398
335 ($2,318)$210$2,109$55,290
336 ($2,318)$202$2,116$53,173
Year 29 - 337 ($2,318)$194$2,124$51,049
338 ($2,318)$186$2,132$48,918
339 ($2,318)$179$2,140$46,778
340 ($2,318)$171$2,147$44,631
341 ($2,318)$163$2,155$42,476
342 ($2,318)$155$2,163$40,313
343 ($2,318)$147$2,171$38,142
344 ($2,318)$139$2,179$35,963
345 ($2,318)$131$2,187$33,776
346 ($2,318)$123$2,195$31,581
347 ($2,318)$115$2,203$29,379
348 ($2,318)$107$2,211$27,168
Year 30 - 349 ($2,318)$99$2,219$24,949
350 ($2,318)$91$2,227$22,722
351 ($2,318)$83$2,235$20,487
352 ($2,318)$75$2,243$18,243
353 ($2,318)$67$2,251$15,992
354 ($2,318)$58$2,260$13,732
355 ($2,318)$50$2,268$11,464
356 ($2,318)$42$2,276$9,188
357 ($2,318)$34$2,285$6,904
358 ($2,318)$25$2,293$4,611
359 ($2,318)$17$2,301$2,310
360 ($2,318)$8$2,310$0
TOTALS$370,499$464,000$834,499

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.