« 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 September 21, 2017. 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,170 360 $317,191 $781,191

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 30 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 30 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $580,000
Down Payment $116,000$464,000
Year 1 - 1 ($2,170)$1,481$689$463,311
2 ($2,170)$1,479$691$462,620
3 ($2,170)$1,477$693$461,926
4 ($2,170)$1,474$696$461,231
5 ($2,170)$1,472$698$460,533
6 ($2,170)$1,470$700$459,833
7 ($2,170)$1,468$702$459,130
8 ($2,170)$1,465$705$458,426
9 ($2,170)$1,463$707$457,719
10 ($2,170)$1,461$709$457,010
11 ($2,170)$1,459$711$456,298
12 ($2,170)$1,456$714$455,585
Year 2 - 13 ($2,170)$1,454$716$454,869
14 ($2,170)$1,452$718$454,151
15 ($2,170)$1,449$720$453,430
16 ($2,170)$1,447$723$452,707
17 ($2,170)$1,445$725$451,982
18 ($2,170)$1,443$727$451,255
19 ($2,170)$1,440$730$450,525
20 ($2,170)$1,438$732$449,793
21 ($2,170)$1,436$734$449,059
22 ($2,170)$1,433$737$448,322
23 ($2,170)$1,431$739$447,583
24 ($2,170)$1,429$741$446,842
Year 3 - 25 ($2,170)$1,426$744$446,098
26 ($2,170)$1,424$746$445,352
27 ($2,170)$1,421$749$444,603
28 ($2,170)$1,419$751$443,852
29 ($2,170)$1,417$753$443,099
30 ($2,170)$1,414$756$442,343
31 ($2,170)$1,412$758$441,585
32 ($2,170)$1,409$761$440,824
33 ($2,170)$1,407$763$440,061
34 ($2,170)$1,405$765$439,296
35 ($2,170)$1,402$768$438,528
36 ($2,170)$1,400$770$437,758
Year 4 - 37 ($2,170)$1,397$773$436,985
38 ($2,170)$1,395$775$436,210
39 ($2,170)$1,392$778$435,432
40 ($2,170)$1,390$780$434,652
41 ($2,170)$1,387$783$433,869
42 ($2,170)$1,385$785$433,084
43 ($2,170)$1,382$788$432,296
44 ($2,170)$1,380$790$431,506
45 ($2,170)$1,377$793$430,713
46 ($2,170)$1,375$795$429,918
47 ($2,170)$1,372$798$429,120
48 ($2,170)$1,370$800$428,319
Year 5 - 49 ($2,170)$1,367$803$427,517
50 ($2,170)$1,364$805$426,711
51 ($2,170)$1,362$808$425,903
52 ($2,170)$1,359$811$425,092
53 ($2,170)$1,357$813$424,279
54 ($2,170)$1,354$816$423,463
55 ($2,170)$1,352$818$422,645
56 ($2,170)$1,349$821$421,824
57 ($2,170)$1,346$824$421,000
58 ($2,170)$1,344$826$420,174
59 ($2,170)$1,341$829$419,345
60 ($2,170)$1,338$832$418,513
Year 6 - 61 ($2,170)$1,336$834$417,679
62 ($2,170)$1,333$837$416,842
63 ($2,170)$1,330$840$416,003
64 ($2,170)$1,328$842$415,161
65 ($2,170)$1,325$845$414,316
66 ($2,170)$1,322$848$413,468
67 ($2,170)$1,320$850$412,618
68 ($2,170)$1,317$853$411,765
69 ($2,170)$1,314$856$410,909
70 ($2,170)$1,311$858$410,050
71 ($2,170)$1,309$861$409,189
72 ($2,170)$1,306$864$408,325
Year 7 - 73 ($2,170)$1,303$867$407,459
74 ($2,170)$1,300$870$406,589
75 ($2,170)$1,298$872$405,717
76 ($2,170)$1,295$875$404,842
77 ($2,170)$1,292$878$403,964
78 ($2,170)$1,289$881$403,083
79 ($2,170)$1,287$883$402,200
80 ($2,170)$1,284$886$401,313
81 ($2,170)$1,281$889$400,424
82 ($2,170)$1,278$892$399,532
83 ($2,170)$1,275$895$398,638
84 ($2,170)$1,272$898$397,740
Year 8 - 85 ($2,170)$1,269$901$396,839
86 ($2,170)$1,267$903$395,936
87 ($2,170)$1,264$906$395,030
88 ($2,170)$1,261$909$394,121
89 ($2,170)$1,258$912$393,208
90 ($2,170)$1,255$915$392,293
91 ($2,170)$1,252$918$391,376
92 ($2,170)$1,249$921$390,455
93 ($2,170)$1,246$924$389,531
94 ($2,170)$1,243$927$388,604
95 ($2,170)$1,240$930$387,675
96 ($2,170)$1,237$933$386,742
Year 9 - 97 ($2,170)$1,234$936$385,806
98 ($2,170)$1,231$939$384,868
99 ($2,170)$1,228$942$383,926
100 ($2,170)$1,225$945$382,981
101 ($2,170)$1,222$948$382,034
102 ($2,170)$1,219$951$381,083
103 ($2,170)$1,216$954$380,130
104 ($2,170)$1,213$957$379,173
105 ($2,170)$1,210$960$378,213
106 ($2,170)$1,207$963$377,250
107 ($2,170)$1,204$966$376,284
108 ($2,170)$1,201$969$375,315
Year 10 - 109 ($2,170)$1,198$972$374,343
110 ($2,170)$1,195$975$373,368
111 ($2,170)$1,192$978$372,390
112 ($2,170)$1,189$981$371,408
113 ($2,170)$1,185$985$370,424
114 ($2,170)$1,182$988$369,436
115 ($2,170)$1,179$991$368,445
116 ($2,170)$1,176$994$367,451
117 ($2,170)$1,173$997$366,454
118 ($2,170)$1,170$1,000$365,454
119 ($2,170)$1,166$1,004$364,450
120 ($2,170)$1,163$1,007$363,443
Year 11 - 121 ($2,170)$1,160$1,010$362,433
122 ($2,170)$1,157$1,013$361,420
123 ($2,170)$1,154$1,016$360,404
124 ($2,170)$1,150$1,020$359,384
125 ($2,170)$1,147$1,023$358,361
126 ($2,170)$1,144$1,026$357,335
127 ($2,170)$1,140$1,029$356,305
128 ($2,170)$1,137$1,033$355,272
129 ($2,170)$1,134$1,036$354,236
130 ($2,170)$1,131$1,039$353,197
131 ($2,170)$1,127$1,043$352,154
132 ($2,170)$1,124$1,046$351,108
Year 12 - 133 ($2,170)$1,121$1,049$350,059
134 ($2,170)$1,117$1,053$349,006
135 ($2,170)$1,114$1,056$347,950
136 ($2,170)$1,111$1,059$346,891
137 ($2,170)$1,107$1,063$345,828
138 ($2,170)$1,104$1,066$344,762
139 ($2,170)$1,100$1,070$343,692
140 ($2,170)$1,097$1,073$342,619
141 ($2,170)$1,094$1,076$341,543
142 ($2,170)$1,090$1,080$340,463
143 ($2,170)$1,087$1,083$339,379
144 ($2,170)$1,083$1,087$338,293
Year 13 - 145 ($2,170)$1,080$1,090$337,202
146 ($2,170)$1,076$1,094$336,109
147 ($2,170)$1,073$1,097$335,011
148 ($2,170)$1,069$1,101$333,911
149 ($2,170)$1,066$1,104$332,806
150 ($2,170)$1,062$1,108$331,699
151 ($2,170)$1,059$1,111$330,587
152 ($2,170)$1,055$1,115$329,473
153 ($2,170)$1,052$1,118$328,354
154 ($2,170)$1,048$1,122$327,232
155 ($2,170)$1,044$1,126$326,107
156 ($2,170)$1,041$1,129$324,977
Year 14 - 157 ($2,170)$1,037$1,133$323,845
158 ($2,170)$1,034$1,136$322,708
159 ($2,170)$1,030$1,140$321,568
160 ($2,170)$1,026$1,144$320,425
161 ($2,170)$1,023$1,147$319,277
162 ($2,170)$1,019$1,151$318,126
163 ($2,170)$1,015$1,155$316,972
164 ($2,170)$1,012$1,158$315,814
165 ($2,170)$1,008$1,162$314,652
166 ($2,170)$1,004$1,166$313,486
167 ($2,170)$1,001$1,169$312,316
168 ($2,170)$997$1,173$311,143
Year 15 - 169 ($2,170)$993$1,177$309,966
170 ($2,170)$989$1,181$308,786
171 ($2,170)$986$1,184$307,601
172 ($2,170)$982$1,188$306,413
173 ($2,170)$978$1,192$305,221
174 ($2,170)$974$1,196$304,025
175 ($2,170)$970$1,200$302,826
176 ($2,170)$967$1,203$301,622
177 ($2,170)$963$1,207$300,415
178 ($2,170)$959$1,211$299,204
179 ($2,170)$955$1,215$297,989
180 ($2,170)$951$1,219$296,770
Year 16 - 181 ($2,170)$947$1,223$295,547
182 ($2,170)$943$1,227$294,320
183 ($2,170)$939$1,231$293,090
184 ($2,170)$935$1,235$291,855
185 ($2,170)$932$1,238$290,617
186 ($2,170)$928$1,242$289,374
187 ($2,170)$924$1,246$288,128
188 ($2,170)$920$1,250$286,878
189 ($2,170)$916$1,254$285,623
190 ($2,170)$912$1,258$284,365
191 ($2,170)$908$1,262$283,102
192 ($2,170)$904$1,266$281,836
Year 17 - 193 ($2,170)$900$1,270$280,566
194 ($2,170)$895$1,275$279,291
195 ($2,170)$891$1,279$278,013
196 ($2,170)$887$1,283$276,730
197 ($2,170)$883$1,287$275,443
198 ($2,170)$879$1,291$274,152
199 ($2,170)$875$1,295$272,857
200 ($2,170)$871$1,299$271,558
201 ($2,170)$867$1,303$270,255
202 ($2,170)$863$1,307$268,948
203 ($2,170)$858$1,312$267,636
204 ($2,170)$854$1,316$266,320
Year 18 - 205 ($2,170)$850$1,320$265,000
206 ($2,170)$846$1,324$263,676
207 ($2,170)$842$1,328$262,348
208 ($2,170)$837$1,333$261,015
209 ($2,170)$833$1,337$259,678
210 ($2,170)$829$1,341$258,337
211 ($2,170)$825$1,345$256,991
212 ($2,170)$820$1,350$255,642
213 ($2,170)$816$1,354$254,288
214 ($2,170)$812$1,358$252,929
215 ($2,170)$807$1,363$251,567
216 ($2,170)$803$1,367$250,200
Year 19 - 217 ($2,170)$799$1,371$248,828
218 ($2,170)$794$1,376$247,452
219 ($2,170)$790$1,380$246,072
220 ($2,170)$785$1,385$244,688
221 ($2,170)$781$1,389$243,298
222 ($2,170)$777$1,393$241,905
223 ($2,170)$772$1,398$240,507
224 ($2,170)$768$1,402$239,105
225 ($2,170)$763$1,407$237,698
226 ($2,170)$759$1,411$236,287
227 ($2,170)$754$1,416$234,871
228 ($2,170)$750$1,420$233,450
Year 20 - 229 ($2,170)$745$1,425$232,026
230 ($2,170)$741$1,429$230,596
231 ($2,170)$736$1,434$229,162
232 ($2,170)$731$1,439$227,724
233 ($2,170)$727$1,443$226,280
234 ($2,170)$722$1,448$224,833
235 ($2,170)$718$1,452$223,380
236 ($2,170)$713$1,457$221,923
237 ($2,170)$708$1,462$220,462
238 ($2,170)$704$1,466$218,995
239 ($2,170)$699$1,471$217,524
240 ($2,170)$694$1,476$216,049
Year 21 - 241 ($2,170)$690$1,480$214,568
242 ($2,170)$685$1,485$213,083
243 ($2,170)$680$1,490$211,593
244 ($2,170)$675$1,495$210,098
245 ($2,170)$671$1,499$208,599
246 ($2,170)$666$1,504$207,095
247 ($2,170)$661$1,509$205,586
248 ($2,170)$656$1,514$204,072
249 ($2,170)$651$1,519$202,553
250 ($2,170)$646$1,523$201,030
251 ($2,170)$642$1,528$199,502
252 ($2,170)$637$1,533$197,968
Year 22 - 253 ($2,170)$632$1,538$196,430
254 ($2,170)$627$1,543$194,887
255 ($2,170)$622$1,548$193,339
256 ($2,170)$617$1,553$191,786
257 ($2,170)$612$1,558$190,228
258 ($2,170)$607$1,563$188,666
259 ($2,170)$602$1,568$187,098
260 ($2,170)$597$1,573$185,525
261 ($2,170)$592$1,578$183,947
262 ($2,170)$587$1,583$182,364
263 ($2,170)$582$1,588$180,776
264 ($2,170)$577$1,593$179,183
Year 23 - 265 ($2,170)$572$1,598$177,585
266 ($2,170)$567$1,603$175,982
267 ($2,170)$562$1,608$174,374
268 ($2,170)$557$1,613$172,760
269 ($2,170)$551$1,619$171,142
270 ($2,170)$546$1,624$169,518
271 ($2,170)$541$1,629$167,889
272 ($2,170)$536$1,634$166,255
273 ($2,170)$531$1,639$164,616
274 ($2,170)$525$1,645$162,971
275 ($2,170)$520$1,650$161,321
276 ($2,170)$515$1,655$159,666
Year 24 - 277 ($2,170)$510$1,660$158,006
278 ($2,170)$504$1,666$156,340
279 ($2,170)$499$1,671$154,669
280 ($2,170)$494$1,676$152,993
281 ($2,170)$488$1,682$151,311
282 ($2,170)$483$1,687$149,624
283 ($2,170)$478$1,692$147,932
284 ($2,170)$472$1,698$146,234
285 ($2,170)$467$1,703$144,531
286 ($2,170)$461$1,709$142,822
287 ($2,170)$456$1,714$141,108
288 ($2,170)$450$1,720$139,388
Year 25 - 289 ($2,170)$445$1,725$137,663
290 ($2,170)$439$1,731$135,933
291 ($2,170)$434$1,736$134,196
292 ($2,170)$428$1,742$132,455
293 ($2,170)$423$1,747$130,708
294 ($2,170)$417$1,753$128,955
295 ($2,170)$412$1,758$127,196
296 ($2,170)$406$1,764$125,432
297 ($2,170)$400$1,770$123,663
298 ($2,170)$395$1,775$121,887
299 ($2,170)$389$1,781$120,106
300 ($2,170)$383$1,787$118,320
Year 26 - 301 ($2,170)$378$1,792$116,527
302 ($2,170)$372$1,798$114,729
303 ($2,170)$366$1,804$112,926
304 ($2,170)$360$1,810$111,116
305 ($2,170)$355$1,815$109,301
306 ($2,170)$349$1,821$107,480
307 ($2,170)$343$1,827$105,653
308 ($2,170)$337$1,833$103,820
309 ($2,170)$331$1,839$101,981
310 ($2,170)$325$1,844$100,137
311 ($2,170)$320$1,850$98,286
312 ($2,170)$314$1,856$96,430
Year 27 - 313 ($2,170)$308$1,862$94,568
314 ($2,170)$302$1,868$92,700
315 ($2,170)$296$1,874$90,826
316 ($2,170)$290$1,880$88,946
317 ($2,170)$284$1,886$87,060
318 ($2,170)$278$1,892$85,167
319 ($2,170)$272$1,898$83,269
320 ($2,170)$266$1,904$81,365
321 ($2,170)$260$1,910$79,455
322 ($2,170)$254$1,916$77,538
323 ($2,170)$247$1,922$75,616
324 ($2,170)$241$1,929$73,687
Year 28 - 325 ($2,170)$235$1,935$71,752
326 ($2,170)$229$1,941$69,812
327 ($2,170)$223$1,947$67,864
328 ($2,170)$217$1,953$65,911
329 ($2,170)$210$1,960$63,951
330 ($2,170)$204$1,966$61,986
331 ($2,170)$198$1,972$60,013
332 ($2,170)$192$1,978$58,035
333 ($2,170)$185$1,985$56,050
334 ($2,170)$179$1,991$54,059
335 ($2,170)$173$1,997$52,062
336 ($2,170)$166$2,004$50,058
Year 29 - 337 ($2,170)$160$2,010$48,048
338 ($2,170)$153$2,017$46,031
339 ($2,170)$147$2,023$44,008
340 ($2,170)$140$2,030$41,978
341 ($2,170)$134$2,036$39,942
342 ($2,170)$127$2,042$37,900
343 ($2,170)$121$2,049$35,851
344 ($2,170)$114$2,056$33,795
345 ($2,170)$108$2,062$31,733
346 ($2,170)$101$2,069$29,665
347 ($2,170)$95$2,075$27,589
348 ($2,170)$88$2,082$25,507
Year 30 - 349 ($2,170)$81$2,089$23,419
350 ($2,170)$75$2,095$21,324
351 ($2,170)$68$2,102$19,222
352 ($2,170)$61$2,109$17,113
353 ($2,170)$55$2,115$14,998
354 ($2,170)$48$2,122$12,876
355 ($2,170)$41$2,129$10,747
356 ($2,170)$34$2,136$8,611
357 ($2,170)$27$2,142$6,469
358 ($2,170)$21$2,149$4,319
359 ($2,170)$14$2,156$2,163
360 ($2,170)$7$2,163$0
TOTALS$317,191$464,000$781,191

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.