« Back to all home prices

Mortgage Payment Schedule for a $582,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($116,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,220 360 $333,658 $799,258

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $582,000
Down Payment $116,400$465,600
Year 1 - 1 ($2,220)$1,548$672$464,928
2 ($2,220)$1,546$674$464,254
3 ($2,220)$1,544$677$463,577
4 ($2,220)$1,541$679$462,898
5 ($2,220)$1,539$681$462,217
6 ($2,220)$1,537$683$461,534
7 ($2,220)$1,535$686$460,849
8 ($2,220)$1,532$688$460,161
9 ($2,220)$1,530$690$459,471
10 ($2,220)$1,528$692$458,778
11 ($2,220)$1,525$695$458,083
12 ($2,220)$1,523$697$457,386
Year 2 - 13 ($2,220)$1,521$699$456,687
14 ($2,220)$1,518$702$455,985
15 ($2,220)$1,516$704$455,281
16 ($2,220)$1,514$706$454,575
17 ($2,220)$1,511$709$453,866
18 ($2,220)$1,509$711$453,155
19 ($2,220)$1,507$713$452,442
20 ($2,220)$1,504$716$451,726
21 ($2,220)$1,502$718$451,008
22 ($2,220)$1,500$721$450,287
23 ($2,220)$1,497$723$449,564
24 ($2,220)$1,495$725$448,839
Year 3 - 25 ($2,220)$1,492$728$448,111
26 ($2,220)$1,490$730$447,381
27 ($2,220)$1,488$733$446,648
28 ($2,220)$1,485$735$445,913
29 ($2,220)$1,483$738$445,176
30 ($2,220)$1,480$740$444,436
31 ($2,220)$1,478$742$443,693
32 ($2,220)$1,475$745$442,949
33 ($2,220)$1,473$747$442,201
34 ($2,220)$1,470$750$441,451
35 ($2,220)$1,468$752$440,699
36 ($2,220)$1,465$755$439,944
Year 4 - 37 ($2,220)$1,463$757$439,187
38 ($2,220)$1,460$760$438,427
39 ($2,220)$1,458$762$437,665
40 ($2,220)$1,455$765$436,900
41 ($2,220)$1,453$767$436,132
42 ($2,220)$1,450$770$435,362
43 ($2,220)$1,448$773$434,590
44 ($2,220)$1,445$775$433,814
45 ($2,220)$1,442$778$433,037
46 ($2,220)$1,440$780$432,256
47 ($2,220)$1,437$783$431,473
48 ($2,220)$1,435$786$430,688
Year 5 - 49 ($2,220)$1,432$788$429,900
50 ($2,220)$1,429$791$429,109
51 ($2,220)$1,427$793$428,316
52 ($2,220)$1,424$796$427,520
53 ($2,220)$1,422$799$426,721
54 ($2,220)$1,419$801$425,920
55 ($2,220)$1,416$804$425,116
56 ($2,220)$1,414$807$424,309
57 ($2,220)$1,411$809$423,500
58 ($2,220)$1,408$812$422,688
59 ($2,220)$1,405$815$421,873
60 ($2,220)$1,403$817$421,056
Year 6 - 61 ($2,220)$1,400$820$420,235
62 ($2,220)$1,397$823$419,413
63 ($2,220)$1,395$826$418,587
64 ($2,220)$1,392$828$417,759
65 ($2,220)$1,389$831$416,927
66 ($2,220)$1,386$834$416,094
67 ($2,220)$1,384$837$415,257
68 ($2,220)$1,381$839$414,417
69 ($2,220)$1,378$842$413,575
70 ($2,220)$1,375$845$412,730
71 ($2,220)$1,372$848$411,882
72 ($2,220)$1,370$851$411,032
Year 7 - 73 ($2,220)$1,367$853$410,178
74 ($2,220)$1,364$856$409,322
75 ($2,220)$1,361$859$408,463
76 ($2,220)$1,358$862$407,601
77 ($2,220)$1,355$865$406,736
78 ($2,220)$1,352$868$405,868
79 ($2,220)$1,350$871$404,997
80 ($2,220)$1,347$874$404,124
81 ($2,220)$1,344$876$403,247
82 ($2,220)$1,341$879$402,368
83 ($2,220)$1,338$882$401,486
84 ($2,220)$1,335$885$400,601
Year 8 - 85 ($2,220)$1,332$888$399,712
86 ($2,220)$1,329$891$398,821
87 ($2,220)$1,326$894$397,927
88 ($2,220)$1,323$897$397,030
89 ($2,220)$1,320$900$396,130
90 ($2,220)$1,317$903$395,227
91 ($2,220)$1,314$906$394,321
92 ($2,220)$1,311$909$393,412
93 ($2,220)$1,308$912$392,500
94 ($2,220)$1,305$915$391,585
95 ($2,220)$1,302$918$390,667
96 ($2,220)$1,299$921$389,746
Year 9 - 97 ($2,220)$1,296$924$388,821
98 ($2,220)$1,293$927$387,894
99 ($2,220)$1,290$930$386,964
100 ($2,220)$1,287$934$386,030
101 ($2,220)$1,284$937$385,093
102 ($2,220)$1,280$940$384,154
103 ($2,220)$1,277$943$383,211
104 ($2,220)$1,274$946$382,265
105 ($2,220)$1,271$949$381,316
106 ($2,220)$1,268$952$380,363
107 ($2,220)$1,265$955$379,408
108 ($2,220)$1,262$959$378,449
Year 10 - 109 ($2,220)$1,258$962$377,488
110 ($2,220)$1,255$965$376,522
111 ($2,220)$1,252$968$375,554
112 ($2,220)$1,249$971$374,583
113 ($2,220)$1,245$975$373,608
114 ($2,220)$1,242$978$372,630
115 ($2,220)$1,239$981$371,649
116 ($2,220)$1,236$984$370,665
117 ($2,220)$1,232$988$369,677
118 ($2,220)$1,229$991$368,686
119 ($2,220)$1,226$994$367,692
120 ($2,220)$1,223$998$366,694
Year 11 - 121 ($2,220)$1,219$1,001$365,693
122 ($2,220)$1,216$1,004$364,689
123 ($2,220)$1,213$1,008$363,681
124 ($2,220)$1,209$1,011$362,670
125 ($2,220)$1,206$1,014$361,656
126 ($2,220)$1,203$1,018$360,639
127 ($2,220)$1,199$1,021$359,617
128 ($2,220)$1,196$1,024$358,593
129 ($2,220)$1,192$1,028$357,565
130 ($2,220)$1,189$1,031$356,534
131 ($2,220)$1,185$1,035$355,499
132 ($2,220)$1,182$1,038$354,461
Year 12 - 133 ($2,220)$1,179$1,042$353,420
134 ($2,220)$1,175$1,045$352,374
135 ($2,220)$1,172$1,049$351,326
136 ($2,220)$1,168$1,052$350,274
137 ($2,220)$1,165$1,056$349,218
138 ($2,220)$1,161$1,059$348,159
139 ($2,220)$1,158$1,063$347,097
140 ($2,220)$1,154$1,066$346,031
141 ($2,220)$1,151$1,070$344,961
142 ($2,220)$1,147$1,073$343,888
143 ($2,220)$1,143$1,077$342,811
144 ($2,220)$1,140$1,080$341,731
Year 13 - 145 ($2,220)$1,136$1,084$340,647
146 ($2,220)$1,133$1,088$339,560
147 ($2,220)$1,129$1,091$338,469
148 ($2,220)$1,125$1,095$337,374
149 ($2,220)$1,122$1,098$336,275
150 ($2,220)$1,118$1,102$335,173
151 ($2,220)$1,114$1,106$334,068
152 ($2,220)$1,111$1,109$332,958
153 ($2,220)$1,107$1,113$331,845
154 ($2,220)$1,103$1,117$330,728
155 ($2,220)$1,100$1,120$329,608
156 ($2,220)$1,096$1,124$328,484
Year 14 - 157 ($2,220)$1,092$1,128$327,356
158 ($2,220)$1,088$1,132$326,224
159 ($2,220)$1,085$1,135$325,089
160 ($2,220)$1,081$1,139$323,949
161 ($2,220)$1,077$1,143$322,806
162 ($2,220)$1,073$1,147$321,659
163 ($2,220)$1,070$1,151$320,509
164 ($2,220)$1,066$1,154$319,354
165 ($2,220)$1,062$1,158$318,196
166 ($2,220)$1,058$1,162$317,034
167 ($2,220)$1,054$1,166$315,868
168 ($2,220)$1,050$1,170$314,698
Year 15 - 169 ($2,220)$1,046$1,174$313,524
170 ($2,220)$1,042$1,178$312,346
171 ($2,220)$1,039$1,182$311,165
172 ($2,220)$1,035$1,186$309,979
173 ($2,220)$1,031$1,189$308,790
174 ($2,220)$1,027$1,193$307,596
175 ($2,220)$1,023$1,197$306,399
176 ($2,220)$1,019$1,201$305,198
177 ($2,220)$1,015$1,205$303,992
178 ($2,220)$1,011$1,209$302,783
179 ($2,220)$1,007$1,213$301,569
180 ($2,220)$1,003$1,217$300,352
Year 16 - 181 ($2,220)$999$1,221$299,130
182 ($2,220)$995$1,226$297,905
183 ($2,220)$991$1,230$296,675
184 ($2,220)$986$1,234$295,442
185 ($2,220)$982$1,238$294,204
186 ($2,220)$978$1,242$292,962
187 ($2,220)$974$1,246$291,716
188 ($2,220)$970$1,250$290,466
189 ($2,220)$966$1,254$289,211
190 ($2,220)$962$1,259$287,953
191 ($2,220)$957$1,263$286,690
192 ($2,220)$953$1,267$285,423
Year 17 - 193 ($2,220)$949$1,271$284,152
194 ($2,220)$945$1,275$282,876
195 ($2,220)$941$1,280$281,597
196 ($2,220)$936$1,284$280,313
197 ($2,220)$932$1,288$279,025
198 ($2,220)$928$1,292$277,733
199 ($2,220)$923$1,297$276,436
200 ($2,220)$919$1,301$275,135
201 ($2,220)$915$1,305$273,829
202 ($2,220)$910$1,310$272,520
203 ($2,220)$906$1,314$271,206
204 ($2,220)$902$1,318$269,887
Year 18 - 205 ($2,220)$897$1,323$268,565
206 ($2,220)$893$1,327$267,237
207 ($2,220)$889$1,332$265,906
208 ($2,220)$884$1,336$264,570
209 ($2,220)$880$1,340$263,229
210 ($2,220)$875$1,345$261,884
211 ($2,220)$871$1,349$260,535
212 ($2,220)$866$1,354$259,181
213 ($2,220)$862$1,358$257,823
214 ($2,220)$857$1,363$256,460
215 ($2,220)$853$1,367$255,092
216 ($2,220)$848$1,372$253,720
Year 19 - 217 ($2,220)$844$1,377$252,344
218 ($2,220)$839$1,381$250,963
219 ($2,220)$834$1,386$249,577
220 ($2,220)$830$1,390$248,187
221 ($2,220)$825$1,395$246,792
222 ($2,220)$821$1,400$245,392
223 ($2,220)$816$1,404$243,988
224 ($2,220)$811$1,409$242,579
225 ($2,220)$807$1,414$241,165
226 ($2,220)$802$1,418$239,747
227 ($2,220)$797$1,423$238,324
228 ($2,220)$792$1,428$236,896
Year 20 - 229 ($2,220)$788$1,432$235,464
230 ($2,220)$783$1,437$234,027
231 ($2,220)$778$1,442$232,585
232 ($2,220)$773$1,447$231,138
233 ($2,220)$769$1,452$229,686
234 ($2,220)$764$1,456$228,230
235 ($2,220)$759$1,461$226,768
236 ($2,220)$754$1,466$225,302
237 ($2,220)$749$1,471$223,831
238 ($2,220)$744$1,476$222,355
239 ($2,220)$739$1,481$220,875
240 ($2,220)$734$1,486$219,389
Year 21 - 241 ($2,220)$729$1,491$217,898
242 ($2,220)$725$1,496$216,402
243 ($2,220)$720$1,501$214,902
244 ($2,220)$715$1,506$213,396
245 ($2,220)$710$1,511$211,886
246 ($2,220)$705$1,516$210,370
247 ($2,220)$699$1,521$208,849
248 ($2,220)$694$1,526$207,324
249 ($2,220)$689$1,531$205,793
250 ($2,220)$684$1,536$204,257
251 ($2,220)$679$1,541$202,716
252 ($2,220)$674$1,546$201,170
Year 22 - 253 ($2,220)$669$1,551$199,618
254 ($2,220)$664$1,556$198,062
255 ($2,220)$659$1,562$196,500
256 ($2,220)$653$1,567$194,934
257 ($2,220)$648$1,572$193,362
258 ($2,220)$643$1,577$191,784
259 ($2,220)$638$1,582$190,202
260 ($2,220)$632$1,588$188,614
261 ($2,220)$627$1,593$187,021
262 ($2,220)$622$1,598$185,423
263 ($2,220)$617$1,604$183,819
264 ($2,220)$611$1,609$182,210
Year 23 - 265 ($2,220)$606$1,614$180,596
266 ($2,220)$600$1,620$178,976
267 ($2,220)$595$1,625$177,351
268 ($2,220)$590$1,630$175,721
269 ($2,220)$584$1,636$174,085
270 ($2,220)$579$1,641$172,443
271 ($2,220)$573$1,647$170,797
272 ($2,220)$568$1,652$169,144
273 ($2,220)$562$1,658$167,487
274 ($2,220)$557$1,663$165,823
275 ($2,220)$551$1,669$164,155
276 ($2,220)$546$1,674$162,480
Year 24 - 277 ($2,220)$540$1,680$160,800
278 ($2,220)$535$1,686$159,115
279 ($2,220)$529$1,691$157,424
280 ($2,220)$523$1,697$155,727
281 ($2,220)$518$1,702$154,025
282 ($2,220)$512$1,708$152,317
283 ($2,220)$506$1,714$150,603
284 ($2,220)$501$1,719$148,883
285 ($2,220)$495$1,725$147,158
286 ($2,220)$489$1,731$145,427
287 ($2,220)$484$1,737$143,691
288 ($2,220)$478$1,742$141,948
Year 25 - 289 ($2,220)$472$1,748$140,200
290 ($2,220)$466$1,754$138,446
291 ($2,220)$460$1,760$136,686
292 ($2,220)$454$1,766$134,921
293 ($2,220)$449$1,772$133,149
294 ($2,220)$443$1,777$131,372
295 ($2,220)$437$1,783$129,588
296 ($2,220)$431$1,789$127,799
297 ($2,220)$425$1,795$126,004
298 ($2,220)$419$1,801$124,203
299 ($2,220)$413$1,807$122,395
300 ($2,220)$407$1,813$120,582
Year 26 - 301 ($2,220)$401$1,819$118,763
302 ($2,220)$395$1,825$116,938
303 ($2,220)$389$1,831$115,106
304 ($2,220)$383$1,837$113,269
305 ($2,220)$377$1,844$111,425
306 ($2,220)$370$1,850$109,576
307 ($2,220)$364$1,856$107,720
308 ($2,220)$358$1,862$105,858
309 ($2,220)$352$1,868$103,990
310 ($2,220)$346$1,874$102,115
311 ($2,220)$340$1,881$100,235
312 ($2,220)$333$1,887$98,348
Year 27 - 313 ($2,220)$327$1,893$96,455
314 ($2,220)$321$1,899$94,555
315 ($2,220)$314$1,906$92,650
316 ($2,220)$308$1,912$90,737
317 ($2,220)$302$1,918$88,819
318 ($2,220)$295$1,925$86,894
319 ($2,220)$289$1,931$84,963
320 ($2,220)$283$1,938$83,025
321 ($2,220)$276$1,944$81,081
322 ($2,220)$270$1,951$79,131
323 ($2,220)$263$1,957$77,173
324 ($2,220)$257$1,964$75,210
Year 28 - 325 ($2,220)$250$1,970$73,240
326 ($2,220)$244$1,977$71,263
327 ($2,220)$237$1,983$69,280
328 ($2,220)$230$1,990$67,290
329 ($2,220)$224$1,996$65,294
330 ($2,220)$217$2,003$63,291
331 ($2,220)$210$2,010$61,281
332 ($2,220)$204$2,016$59,265
333 ($2,220)$197$2,023$57,241
334 ($2,220)$190$2,030$55,212
335 ($2,220)$184$2,037$53,175
336 ($2,220)$177$2,043$51,132
Year 29 - 337 ($2,220)$170$2,050$49,082
338 ($2,220)$163$2,057$47,025
339 ($2,220)$156$2,064$44,961
340 ($2,220)$149$2,071$42,890
341 ($2,220)$143$2,078$40,813
342 ($2,220)$136$2,084$38,728
343 ($2,220)$129$2,091$36,637
344 ($2,220)$122$2,098$34,538
345 ($2,220)$115$2,105$32,433
346 ($2,220)$108$2,112$30,321
347 ($2,220)$101$2,119$28,201
348 ($2,220)$94$2,126$26,075
Year 30 - 349 ($2,220)$87$2,133$23,942
350 ($2,220)$80$2,141$21,801
351 ($2,220)$72$2,148$19,653
352 ($2,220)$65$2,155$17,498
353 ($2,220)$58$2,162$15,336
354 ($2,220)$51$2,169$13,167
355 ($2,220)$44$2,176$10,991
356 ($2,220)$37$2,184$8,807
357 ($2,220)$29$2,191$6,616
358 ($2,220)$22$2,198$4,418
359 ($2,220)$15$2,205$2,213
360 ($2,220)$7$2,213$0
TOTALS$333,658$465,600$799,258

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.