« Back to all home prices

Mortgage Payment Schedule for a $584,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($116,800) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,198 360 $324,182 $791,382

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 day rate lock

NMLS #: 790396
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 45 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  $584,000
Down Payment $116,800$467,200
Year 1 - 1 ($2,198)$1,511$688$466,512
2 ($2,198)$1,508$690$465,822
3 ($2,198)$1,506$692$465,130
4 ($2,198)$1,504$694$464,436
5 ($2,198)$1,502$697$463,739
6 ($2,198)$1,499$699$463,040
7 ($2,198)$1,497$701$462,339
8 ($2,198)$1,495$703$461,636
9 ($2,198)$1,493$706$460,930
10 ($2,198)$1,490$708$460,222
11 ($2,198)$1,488$710$459,512
12 ($2,198)$1,486$713$458,800
Year 2 - 13 ($2,198)$1,483$715$458,085
14 ($2,198)$1,481$717$457,368
15 ($2,198)$1,479$719$456,648
16 ($2,198)$1,476$722$455,926
17 ($2,198)$1,474$724$455,202
18 ($2,198)$1,472$726$454,476
19 ($2,198)$1,469$729$453,747
20 ($2,198)$1,467$731$453,016
21 ($2,198)$1,465$734$452,282
22 ($2,198)$1,462$736$451,546
23 ($2,198)$1,460$738$450,808
24 ($2,198)$1,458$741$450,067
Year 3 - 25 ($2,198)$1,455$743$449,324
26 ($2,198)$1,453$745$448,579
27 ($2,198)$1,450$748$447,831
28 ($2,198)$1,448$750$447,081
29 ($2,198)$1,446$753$446,328
30 ($2,198)$1,443$755$445,573
31 ($2,198)$1,441$758$444,815
32 ($2,198)$1,438$760$444,055
33 ($2,198)$1,436$763$443,293
34 ($2,198)$1,433$765$442,528
35 ($2,198)$1,431$767$441,760
36 ($2,198)$1,428$770$440,990
Year 4 - 37 ($2,198)$1,426$772$440,218
38 ($2,198)$1,423$775$439,443
39 ($2,198)$1,421$777$438,666
40 ($2,198)$1,418$780$437,886
41 ($2,198)$1,416$782$437,103
42 ($2,198)$1,413$785$436,318
43 ($2,198)$1,411$788$435,531
44 ($2,198)$1,408$790$434,741
45 ($2,198)$1,406$793$433,948
46 ($2,198)$1,403$795$433,153
47 ($2,198)$1,401$798$432,355
48 ($2,198)$1,398$800$431,555
Year 5 - 49 ($2,198)$1,395$803$430,752
50 ($2,198)$1,393$806$429,946
51 ($2,198)$1,390$808$429,138
52 ($2,198)$1,388$811$428,327
53 ($2,198)$1,385$813$427,514
54 ($2,198)$1,382$816$426,698
55 ($2,198)$1,380$819$425,879
56 ($2,198)$1,377$821$425,058
57 ($2,198)$1,374$824$424,234
58 ($2,198)$1,372$827$423,408
59 ($2,198)$1,369$829$422,578
60 ($2,198)$1,366$832$421,746
Year 6 - 61 ($2,198)$1,364$835$420,912
62 ($2,198)$1,361$837$420,074
63 ($2,198)$1,358$840$419,234
64 ($2,198)$1,356$843$418,392
65 ($2,198)$1,353$845$417,546
66 ($2,198)$1,350$848$416,698
67 ($2,198)$1,347$851$415,847
68 ($2,198)$1,345$854$414,993
69 ($2,198)$1,342$856$414,137
70 ($2,198)$1,339$859$413,278
71 ($2,198)$1,336$862$412,416
72 ($2,198)$1,333$865$411,551
Year 7 - 73 ($2,198)$1,331$868$410,683
74 ($2,198)$1,328$870$409,813
75 ($2,198)$1,325$873$408,940
76 ($2,198)$1,322$876$408,063
77 ($2,198)$1,319$879$407,185
78 ($2,198)$1,317$882$406,303
79 ($2,198)$1,314$885$405,418
80 ($2,198)$1,311$887$404,531
81 ($2,198)$1,308$890$403,641
82 ($2,198)$1,305$893$402,747
83 ($2,198)$1,302$896$401,851
84 ($2,198)$1,299$899$400,952
Year 8 - 85 ($2,198)$1,296$902$400,050
86 ($2,198)$1,293$905$399,146
87 ($2,198)$1,291$908$398,238
88 ($2,198)$1,288$911$397,327
89 ($2,198)$1,285$914$396,414
90 ($2,198)$1,282$917$395,497
91 ($2,198)$1,279$920$394,578
92 ($2,198)$1,276$922$393,655
93 ($2,198)$1,273$925$392,730
94 ($2,198)$1,270$928$391,801
95 ($2,198)$1,267$931$390,870
96 ($2,198)$1,264$934$389,935
Year 9 - 97 ($2,198)$1,261$937$388,998
98 ($2,198)$1,258$941$388,057
99 ($2,198)$1,255$944$387,114
100 ($2,198)$1,252$947$386,167
101 ($2,198)$1,249$950$385,217
102 ($2,198)$1,246$953$384,265
103 ($2,198)$1,242$956$383,309
104 ($2,198)$1,239$959$382,350
105 ($2,198)$1,236$962$381,388
106 ($2,198)$1,233$965$380,423
107 ($2,198)$1,230$968$379,455
108 ($2,198)$1,227$971$378,483
Year 10 - 109 ($2,198)$1,224$975$377,509
110 ($2,198)$1,221$978$376,531
111 ($2,198)$1,217$981$375,550
112 ($2,198)$1,214$984$374,566
113 ($2,198)$1,211$987$373,579
114 ($2,198)$1,208$990$372,589
115 ($2,198)$1,205$994$371,595
116 ($2,198)$1,201$997$370,598
117 ($2,198)$1,198$1,000$369,598
118 ($2,198)$1,195$1,003$368,595
119 ($2,198)$1,192$1,006$367,588
120 ($2,198)$1,189$1,010$366,579
Year 11 - 121 ($2,198)$1,185$1,013$365,566
122 ($2,198)$1,182$1,016$364,549
123 ($2,198)$1,179$1,020$363,530
124 ($2,198)$1,175$1,023$362,507
125 ($2,198)$1,172$1,026$361,481
126 ($2,198)$1,169$1,029$360,451
127 ($2,198)$1,165$1,033$359,418
128 ($2,198)$1,162$1,036$358,382
129 ($2,198)$1,159$1,040$357,343
130 ($2,198)$1,155$1,043$356,300
131 ($2,198)$1,152$1,046$355,254
132 ($2,198)$1,149$1,050$354,204
Year 12 - 133 ($2,198)$1,145$1,053$353,151
134 ($2,198)$1,142$1,056$352,095
135 ($2,198)$1,138$1,060$351,035
136 ($2,198)$1,135$1,063$349,971
137 ($2,198)$1,132$1,067$348,905
138 ($2,198)$1,128$1,070$347,835
139 ($2,198)$1,125$1,074$346,761
140 ($2,198)$1,121$1,077$345,684
141 ($2,198)$1,118$1,081$344,603
142 ($2,198)$1,114$1,084$343,519
143 ($2,198)$1,111$1,088$342,432
144 ($2,198)$1,107$1,091$341,341
Year 13 - 145 ($2,198)$1,104$1,095$340,246
146 ($2,198)$1,100$1,098$339,148
147 ($2,198)$1,097$1,102$338,046
148 ($2,198)$1,093$1,105$336,941
149 ($2,198)$1,089$1,109$335,832
150 ($2,198)$1,086$1,112$334,720
151 ($2,198)$1,082$1,116$333,604
152 ($2,198)$1,079$1,120$332,484
153 ($2,198)$1,075$1,123$331,361
154 ($2,198)$1,071$1,127$330,234
155 ($2,198)$1,068$1,131$329,103
156 ($2,198)$1,064$1,134$327,969
Year 14 - 157 ($2,198)$1,060$1,138$326,831
158 ($2,198)$1,057$1,142$325,690
159 ($2,198)$1,053$1,145$324,544
160 ($2,198)$1,049$1,149$323,396
161 ($2,198)$1,046$1,153$322,243
162 ($2,198)$1,042$1,156$321,087
163 ($2,198)$1,038$1,160$319,926
164 ($2,198)$1,034$1,164$318,763
165 ($2,198)$1,031$1,168$317,595
166 ($2,198)$1,027$1,171$316,424
167 ($2,198)$1,023$1,175$315,248
168 ($2,198)$1,019$1,179$314,069
Year 15 - 169 ($2,198)$1,015$1,183$312,887
170 ($2,198)$1,012$1,187$311,700
171 ($2,198)$1,008$1,190$310,510
172 ($2,198)$1,004$1,194$309,315
173 ($2,198)$1,000$1,198$308,117
174 ($2,198)$996$1,202$306,915
175 ($2,198)$992$1,206$305,709
176 ($2,198)$988$1,210$304,499
177 ($2,198)$985$1,214$303,286
178 ($2,198)$981$1,218$302,068
179 ($2,198)$977$1,222$300,846
180 ($2,198)$973$1,226$299,621
Year 16 - 181 ($2,198)$969$1,230$298,391
182 ($2,198)$965$1,233$297,158
183 ($2,198)$961$1,237$295,920
184 ($2,198)$957$1,241$294,679
185 ($2,198)$953$1,245$293,433
186 ($2,198)$949$1,250$292,184
187 ($2,198)$945$1,254$290,930
188 ($2,198)$941$1,258$289,673
189 ($2,198)$937$1,262$288,411
190 ($2,198)$933$1,266$287,145
191 ($2,198)$928$1,270$285,875
192 ($2,198)$924$1,274$284,601
Year 17 - 193 ($2,198)$920$1,278$283,323
194 ($2,198)$916$1,282$282,041
195 ($2,198)$912$1,286$280,755
196 ($2,198)$908$1,291$279,464
197 ($2,198)$904$1,295$278,170
198 ($2,198)$899$1,299$276,871
199 ($2,198)$895$1,303$275,568
200 ($2,198)$891$1,307$274,260
201 ($2,198)$887$1,312$272,949
202 ($2,198)$883$1,316$271,633
203 ($2,198)$878$1,320$270,313
204 ($2,198)$874$1,324$268,989
Year 18 - 205 ($2,198)$870$1,329$267,660
206 ($2,198)$865$1,333$266,327
207 ($2,198)$861$1,337$264,990
208 ($2,198)$857$1,341$263,649
209 ($2,198)$852$1,346$262,303
210 ($2,198)$848$1,350$260,953
211 ($2,198)$844$1,355$259,598
212 ($2,198)$839$1,359$258,239
213 ($2,198)$835$1,363$256,876
214 ($2,198)$831$1,368$255,508
215 ($2,198)$826$1,372$254,136
216 ($2,198)$822$1,377$252,760
Year 19 - 217 ($2,198)$817$1,381$251,379
218 ($2,198)$813$1,385$249,993
219 ($2,198)$808$1,390$248,603
220 ($2,198)$804$1,394$247,209
221 ($2,198)$799$1,399$245,810
222 ($2,198)$795$1,403$244,406
223 ($2,198)$790$1,408$242,998
224 ($2,198)$786$1,413$241,586
225 ($2,198)$781$1,417$240,168
226 ($2,198)$777$1,422$238,747
227 ($2,198)$772$1,426$237,320
228 ($2,198)$767$1,431$235,889
Year 20 - 229 ($2,198)$763$1,436$234,454
230 ($2,198)$758$1,440$233,014
231 ($2,198)$753$1,445$231,569
232 ($2,198)$749$1,450$230,119
233 ($2,198)$744$1,454$228,665
234 ($2,198)$739$1,459$227,206
235 ($2,198)$735$1,464$225,742
236 ($2,198)$730$1,468$224,274
237 ($2,198)$725$1,473$222,801
238 ($2,198)$720$1,478$221,323
239 ($2,198)$716$1,483$219,840
240 ($2,198)$711$1,487$218,353
Year 21 - 241 ($2,198)$706$1,492$216,860
242 ($2,198)$701$1,497$215,363
243 ($2,198)$696$1,502$213,861
244 ($2,198)$691$1,507$212,355
245 ($2,198)$687$1,512$210,843
246 ($2,198)$682$1,517$209,326
247 ($2,198)$677$1,521$207,805
248 ($2,198)$672$1,526$206,279
249 ($2,198)$667$1,531$204,747
250 ($2,198)$662$1,536$203,211
251 ($2,198)$657$1,541$201,670
252 ($2,198)$652$1,546$200,124
Year 22 - 253 ($2,198)$647$1,551$198,572
254 ($2,198)$642$1,556$197,016
255 ($2,198)$637$1,561$195,455
256 ($2,198)$632$1,566$193,889
257 ($2,198)$627$1,571$192,317
258 ($2,198)$622$1,576$190,741
259 ($2,198)$617$1,582$189,159
260 ($2,198)$612$1,587$187,572
261 ($2,198)$606$1,592$185,981
262 ($2,198)$601$1,597$184,384
263 ($2,198)$596$1,602$182,782
264 ($2,198)$591$1,607$181,174
Year 23 - 265 ($2,198)$586$1,612$179,562
266 ($2,198)$581$1,618$177,944
267 ($2,198)$575$1,623$176,321
268 ($2,198)$570$1,628$174,693
269 ($2,198)$565$1,633$173,060
270 ($2,198)$560$1,639$171,421
271 ($2,198)$554$1,644$169,777
272 ($2,198)$549$1,649$168,127
273 ($2,198)$544$1,655$166,473
274 ($2,198)$538$1,660$164,813
275 ($2,198)$533$1,665$163,147
276 ($2,198)$528$1,671$161,477
Year 24 - 277 ($2,198)$522$1,676$159,800
278 ($2,198)$517$1,682$158,119
279 ($2,198)$511$1,687$156,432
280 ($2,198)$506$1,692$154,739
281 ($2,198)$500$1,698$153,041
282 ($2,198)$495$1,703$151,338
283 ($2,198)$489$1,709$149,629
284 ($2,198)$484$1,714$147,914
285 ($2,198)$478$1,720$146,194
286 ($2,198)$473$1,726$144,469
287 ($2,198)$467$1,731$142,738
288 ($2,198)$462$1,737$141,001
Year 25 - 289 ($2,198)$456$1,742$139,259
290 ($2,198)$450$1,748$137,511
291 ($2,198)$445$1,754$135,757
292 ($2,198)$439$1,759$133,998
293 ($2,198)$433$1,765$132,232
294 ($2,198)$428$1,771$130,462
295 ($2,198)$422$1,776$128,685
296 ($2,198)$416$1,782$126,903
297 ($2,198)$410$1,788$125,115
298 ($2,198)$405$1,794$123,321
299 ($2,198)$399$1,800$121,522
300 ($2,198)$393$1,805$119,716
Year 26 - 301 ($2,198)$387$1,811$117,905
302 ($2,198)$381$1,817$116,088
303 ($2,198)$375$1,823$114,265
304 ($2,198)$369$1,829$112,436
305 ($2,198)$364$1,835$110,602
306 ($2,198)$358$1,841$108,761
307 ($2,198)$352$1,847$106,914
308 ($2,198)$346$1,853$105,062
309 ($2,198)$340$1,859$103,203
310 ($2,198)$334$1,865$101,339
311 ($2,198)$328$1,871$99,468
312 ($2,198)$322$1,877$97,591
Year 27 - 313 ($2,198)$316$1,883$95,709
314 ($2,198)$309$1,889$93,820
315 ($2,198)$303$1,895$91,925
316 ($2,198)$297$1,901$90,024
317 ($2,198)$291$1,907$88,117
318 ($2,198)$285$1,913$86,203
319 ($2,198)$279$1,920$84,284
320 ($2,198)$273$1,926$82,358
321 ($2,198)$266$1,932$80,426
322 ($2,198)$260$1,938$78,488
323 ($2,198)$254$1,945$76,543
324 ($2,198)$247$1,951$74,592
Year 28 - 325 ($2,198)$241$1,957$72,635
326 ($2,198)$235$1,963$70,672
327 ($2,198)$229$1,970$68,702
328 ($2,198)$222$1,976$66,726
329 ($2,198)$216$1,983$64,743
330 ($2,198)$209$1,989$62,754
331 ($2,198)$203$1,995$60,759
332 ($2,198)$196$2,002$58,757
333 ($2,198)$190$2,008$56,749
334 ($2,198)$183$2,015$54,734
335 ($2,198)$177$2,021$52,713
336 ($2,198)$170$2,028$50,685
Year 29 - 337 ($2,198)$164$2,034$48,651
338 ($2,198)$157$2,041$46,610
339 ($2,198)$151$2,048$44,562
340 ($2,198)$144$2,054$42,508
341 ($2,198)$137$2,061$40,447
342 ($2,198)$131$2,068$38,379
343 ($2,198)$124$2,074$36,305
344 ($2,198)$117$2,081$34,224
345 ($2,198)$111$2,088$32,137
346 ($2,198)$104$2,094$30,042
347 ($2,198)$97$2,101$27,941
348 ($2,198)$90$2,108$25,833
Year 30 - 349 ($2,198)$84$2,115$23,719
350 ($2,198)$77$2,122$21,597
351 ($2,198)$70$2,128$19,468
352 ($2,198)$63$2,135$17,333
353 ($2,198)$56$2,142$15,191
354 ($2,198)$49$2,149$13,042
355 ($2,198)$42$2,156$10,886
356 ($2,198)$35$2,163$8,723
357 ($2,198)$28$2,170$6,552
358 ($2,198)$21$2,177$4,375
359 ($2,198)$14$2,184$2,191
360 ($2,198)$7$2,191$0
TOTALS$324,182$467,200$791,382

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.