« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,204 360 $326,108 $793,308

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

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

NMLS #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 1071 | State Lic #: MC-1772
$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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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 ($2,204)$1,518$685$466,515
2 ($2,204)$1,516$687$465,827
3 ($2,204)$1,514$690$465,138
4 ($2,204)$1,512$692$464,446
5 ($2,204)$1,509$694$463,751
6 ($2,204)$1,507$696$463,055
7 ($2,204)$1,505$699$462,356
8 ($2,204)$1,503$701$461,655
9 ($2,204)$1,500$703$460,952
10 ($2,204)$1,498$706$460,247
11 ($2,204)$1,496$708$459,539
12 ($2,204)$1,494$710$458,829
Year 2 - 13 ($2,204)$1,491$712$458,116
14 ($2,204)$1,489$715$457,401
15 ($2,204)$1,487$717$456,684
16 ($2,204)$1,484$719$455,965
17 ($2,204)$1,482$722$455,243
18 ($2,204)$1,480$724$454,519
19 ($2,204)$1,477$726$453,793
20 ($2,204)$1,475$729$453,064
21 ($2,204)$1,472$731$452,333
22 ($2,204)$1,470$734$451,599
23 ($2,204)$1,468$736$450,863
24 ($2,204)$1,465$738$450,125
Year 3 - 25 ($2,204)$1,463$741$449,384
26 ($2,204)$1,460$743$448,641
27 ($2,204)$1,458$746$447,895
28 ($2,204)$1,456$748$447,147
29 ($2,204)$1,453$750$446,397
30 ($2,204)$1,451$753$445,644
31 ($2,204)$1,448$755$444,889
32 ($2,204)$1,446$758$444,131
33 ($2,204)$1,443$760$443,371
34 ($2,204)$1,441$763$442,608
35 ($2,204)$1,438$765$441,843
36 ($2,204)$1,436$768$441,075
Year 4 - 37 ($2,204)$1,433$770$440,305
38 ($2,204)$1,431$773$439,533
39 ($2,204)$1,428$775$438,758
40 ($2,204)$1,426$778$437,980
41 ($2,204)$1,423$780$437,200
42 ($2,204)$1,421$783$436,417
43 ($2,204)$1,418$785$435,632
44 ($2,204)$1,416$788$434,844
45 ($2,204)$1,413$790$434,053
46 ($2,204)$1,411$793$433,260
47 ($2,204)$1,408$796$432,465
48 ($2,204)$1,406$798$431,667
Year 5 - 49 ($2,204)$1,403$801$430,866
50 ($2,204)$1,400$803$430,063
51 ($2,204)$1,398$806$429,257
52 ($2,204)$1,395$809$428,448
53 ($2,204)$1,392$811$427,637
54 ($2,204)$1,390$814$426,823
55 ($2,204)$1,387$816$426,007
56 ($2,204)$1,385$819$425,188
57 ($2,204)$1,382$822$424,366
58 ($2,204)$1,379$824$423,542
59 ($2,204)$1,377$827$422,714
60 ($2,204)$1,374$830$421,885
Year 6 - 61 ($2,204)$1,371$833$421,052
62 ($2,204)$1,368$835$420,217
63 ($2,204)$1,366$838$419,379
64 ($2,204)$1,363$841$418,538
65 ($2,204)$1,360$843$417,695
66 ($2,204)$1,358$846$416,849
67 ($2,204)$1,355$849$416,000
68 ($2,204)$1,352$852$415,148
69 ($2,204)$1,349$854$414,294
70 ($2,204)$1,346$857$413,437
71 ($2,204)$1,344$860$412,577
72 ($2,204)$1,341$863$411,714
Year 7 - 73 ($2,204)$1,338$866$410,848
74 ($2,204)$1,335$868$409,980
75 ($2,204)$1,332$871$409,109
76 ($2,204)$1,330$874$408,235
77 ($2,204)$1,327$877$407,358
78 ($2,204)$1,324$880$406,478
79 ($2,204)$1,321$883$405,596
80 ($2,204)$1,318$885$404,710
81 ($2,204)$1,315$888$403,822
82 ($2,204)$1,312$891$402,931
83 ($2,204)$1,310$894$402,037
84 ($2,204)$1,307$897$401,140
Year 8 - 85 ($2,204)$1,304$900$400,240
86 ($2,204)$1,301$903$399,337
87 ($2,204)$1,298$906$398,431
88 ($2,204)$1,295$909$397,522
89 ($2,204)$1,292$912$396,611
90 ($2,204)$1,289$915$395,696
91 ($2,204)$1,286$918$394,778
92 ($2,204)$1,283$921$393,858
93 ($2,204)$1,280$924$392,934
94 ($2,204)$1,277$927$392,007
95 ($2,204)$1,274$930$391,078
96 ($2,204)$1,271$933$390,145
Year 9 - 97 ($2,204)$1,268$936$389,210
98 ($2,204)$1,265$939$388,271
99 ($2,204)$1,262$942$387,329
100 ($2,204)$1,259$945$386,384
101 ($2,204)$1,256$948$385,436
102 ($2,204)$1,253$951$384,485
103 ($2,204)$1,250$954$383,531
104 ($2,204)$1,246$957$382,574
105 ($2,204)$1,243$960$381,614
106 ($2,204)$1,240$963$380,651
107 ($2,204)$1,237$967$379,684
108 ($2,204)$1,234$970$378,714
Year 10 - 109 ($2,204)$1,231$973$377,742
110 ($2,204)$1,228$976$376,766
111 ($2,204)$1,224$979$375,786
112 ($2,204)$1,221$982$374,804
113 ($2,204)$1,218$986$373,819
114 ($2,204)$1,215$989$372,830
115 ($2,204)$1,212$992$371,838
116 ($2,204)$1,208$995$370,843
117 ($2,204)$1,205$998$369,844
118 ($2,204)$1,202$1,002$368,843
119 ($2,204)$1,199$1,005$367,838
120 ($2,204)$1,195$1,008$366,830
Year 11 - 121 ($2,204)$1,192$1,011$365,818
122 ($2,204)$1,189$1,015$364,804
123 ($2,204)$1,186$1,018$363,785
124 ($2,204)$1,182$1,021$362,764
125 ($2,204)$1,179$1,025$361,740
126 ($2,204)$1,176$1,028$360,712
127 ($2,204)$1,172$1,031$359,680
128 ($2,204)$1,169$1,035$358,646
129 ($2,204)$1,166$1,038$357,607
130 ($2,204)$1,162$1,041$356,566
131 ($2,204)$1,159$1,045$355,521
132 ($2,204)$1,155$1,048$354,473
Year 12 - 133 ($2,204)$1,152$1,052$353,422
134 ($2,204)$1,149$1,055$352,366
135 ($2,204)$1,145$1,058$351,308
136 ($2,204)$1,142$1,062$350,246
137 ($2,204)$1,138$1,065$349,181
138 ($2,204)$1,135$1,069$348,112
139 ($2,204)$1,131$1,072$347,040
140 ($2,204)$1,128$1,076$345,964
141 ($2,204)$1,124$1,079$344,885
142 ($2,204)$1,121$1,083$343,802
143 ($2,204)$1,117$1,086$342,716
144 ($2,204)$1,114$1,090$341,626
Year 13 - 145 ($2,204)$1,110$1,093$340,533
146 ($2,204)$1,107$1,097$339,436
147 ($2,204)$1,103$1,100$338,335
148 ($2,204)$1,100$1,104$337,231
149 ($2,204)$1,096$1,108$336,124
150 ($2,204)$1,092$1,111$335,012
151 ($2,204)$1,089$1,115$333,897
152 ($2,204)$1,085$1,118$332,779
153 ($2,204)$1,082$1,122$331,657
154 ($2,204)$1,078$1,126$330,531
155 ($2,204)$1,074$1,129$329,402
156 ($2,204)$1,071$1,133$328,269
Year 14 - 157 ($2,204)$1,067$1,137$327,132
158 ($2,204)$1,063$1,140$325,991
159 ($2,204)$1,059$1,144$324,847
160 ($2,204)$1,056$1,148$323,699
161 ($2,204)$1,052$1,152$322,548
162 ($2,204)$1,048$1,155$321,392
163 ($2,204)$1,045$1,159$320,233
164 ($2,204)$1,041$1,163$319,070
165 ($2,204)$1,037$1,167$317,904
166 ($2,204)$1,033$1,170$316,733
167 ($2,204)$1,029$1,174$315,559
168 ($2,204)$1,026$1,178$314,381
Year 15 - 169 ($2,204)$1,022$1,182$313,199
170 ($2,204)$1,018$1,186$312,013
171 ($2,204)$1,014$1,190$310,824
172 ($2,204)$1,010$1,193$309,630
173 ($2,204)$1,006$1,197$308,433
174 ($2,204)$1,002$1,201$307,232
175 ($2,204)$999$1,205$306,027
176 ($2,204)$995$1,209$304,818
177 ($2,204)$991$1,213$303,605
178 ($2,204)$987$1,217$302,388
179 ($2,204)$983$1,221$301,167
180 ($2,204)$979$1,225$299,942
Year 16 - 181 ($2,204)$975$1,229$298,713
182 ($2,204)$971$1,233$297,480
183 ($2,204)$967$1,237$296,244
184 ($2,204)$963$1,241$295,003
185 ($2,204)$959$1,245$293,758
186 ($2,204)$955$1,249$292,509
187 ($2,204)$951$1,253$291,256
188 ($2,204)$947$1,257$289,999
189 ($2,204)$942$1,261$288,738
190 ($2,204)$938$1,265$287,472
191 ($2,204)$934$1,269$286,203
192 ($2,204)$930$1,273$284,930
Year 17 - 193 ($2,204)$926$1,278$283,652
194 ($2,204)$922$1,282$282,370
195 ($2,204)$918$1,286$281,084
196 ($2,204)$914$1,290$279,794
197 ($2,204)$909$1,294$278,500
198 ($2,204)$905$1,299$277,201
199 ($2,204)$901$1,303$275,899
200 ($2,204)$897$1,307$274,592
201 ($2,204)$892$1,311$273,281
202 ($2,204)$888$1,315$271,965
203 ($2,204)$884$1,320$270,645
204 ($2,204)$880$1,324$269,321
Year 18 - 205 ($2,204)$875$1,328$267,993
206 ($2,204)$871$1,333$266,660
207 ($2,204)$867$1,337$265,323
208 ($2,204)$862$1,341$263,982
209 ($2,204)$858$1,346$262,636
210 ($2,204)$854$1,350$261,286
211 ($2,204)$849$1,354$259,932
212 ($2,204)$845$1,359$258,573
213 ($2,204)$840$1,363$257,210
214 ($2,204)$836$1,368$255,842
215 ($2,204)$831$1,372$254,470
216 ($2,204)$827$1,377$253,093
Year 19 - 217 ($2,204)$823$1,381$251,712
218 ($2,204)$818$1,386$250,327
219 ($2,204)$814$1,390$248,936
220 ($2,204)$809$1,395$247,542
221 ($2,204)$805$1,399$246,143
222 ($2,204)$800$1,404$244,739
223 ($2,204)$795$1,408$243,331
224 ($2,204)$791$1,413$241,918
225 ($2,204)$786$1,417$240,501
226 ($2,204)$782$1,422$239,079
227 ($2,204)$777$1,427$237,652
228 ($2,204)$772$1,431$236,221
Year 20 - 229 ($2,204)$768$1,436$234,785
230 ($2,204)$763$1,441$233,344
231 ($2,204)$758$1,445$231,899
232 ($2,204)$754$1,450$230,449
233 ($2,204)$749$1,455$228,994
234 ($2,204)$744$1,459$227,535
235 ($2,204)$739$1,464$226,071
236 ($2,204)$735$1,469$224,602
237 ($2,204)$730$1,474$223,128
238 ($2,204)$725$1,478$221,650
239 ($2,204)$720$1,483$220,166
240 ($2,204)$716$1,488$218,678
Year 21 - 241 ($2,204)$711$1,493$217,185
242 ($2,204)$706$1,498$215,688
243 ($2,204)$701$1,503$214,185
244 ($2,204)$696$1,508$212,677
245 ($2,204)$691$1,512$211,165
246 ($2,204)$686$1,517$209,648
247 ($2,204)$681$1,522$208,125
248 ($2,204)$676$1,527$206,598
249 ($2,204)$671$1,532$205,066
250 ($2,204)$666$1,537$203,529
251 ($2,204)$661$1,542$201,987
252 ($2,204)$656$1,547$200,439
Year 22 - 253 ($2,204)$651$1,552$198,887
254 ($2,204)$646$1,557$197,330
255 ($2,204)$641$1,562$195,768
256 ($2,204)$636$1,567$194,200
257 ($2,204)$631$1,572$192,628
258 ($2,204)$626$1,578$191,050
259 ($2,204)$621$1,583$189,468
260 ($2,204)$616$1,588$187,880
261 ($2,204)$611$1,593$186,287
262 ($2,204)$605$1,598$184,688
263 ($2,204)$600$1,603$183,085
264 ($2,204)$595$1,609$181,476
Year 23 - 265 ($2,204)$590$1,614$179,863
266 ($2,204)$585$1,619$178,243
267 ($2,204)$579$1,624$176,619
268 ($2,204)$574$1,630$174,990
269 ($2,204)$569$1,635$173,355
270 ($2,204)$563$1,640$171,714
271 ($2,204)$558$1,646$170,069
272 ($2,204)$553$1,651$168,418
273 ($2,204)$547$1,656$166,762
274 ($2,204)$542$1,662$165,100
275 ($2,204)$537$1,667$163,433
276 ($2,204)$531$1,672$161,760
Year 24 - 277 ($2,204)$526$1,678$160,083
278 ($2,204)$520$1,683$158,399
279 ($2,204)$515$1,689$156,710
280 ($2,204)$509$1,694$155,016
281 ($2,204)$504$1,700$153,316
282 ($2,204)$498$1,705$151,611
283 ($2,204)$493$1,711$149,900
284 ($2,204)$487$1,716$148,183
285 ($2,204)$482$1,722$146,461
286 ($2,204)$476$1,728$144,734
287 ($2,204)$470$1,733$143,001
288 ($2,204)$465$1,739$141,262
Year 25 - 289 ($2,204)$459$1,745$139,517
290 ($2,204)$453$1,750$137,767
291 ($2,204)$448$1,756$136,011
292 ($2,204)$442$1,762$134,249
293 ($2,204)$436$1,767$132,482
294 ($2,204)$431$1,773$130,709
295 ($2,204)$425$1,779$128,930
296 ($2,204)$419$1,785$127,146
297 ($2,204)$413$1,790$125,355
298 ($2,204)$407$1,796$123,559
299 ($2,204)$402$1,802$121,757
300 ($2,204)$396$1,808$119,949
Year 26 - 301 ($2,204)$390$1,814$118,135
302 ($2,204)$384$1,820$116,315
303 ($2,204)$378$1,826$114,490
304 ($2,204)$372$1,832$112,658
305 ($2,204)$366$1,837$110,821
306 ($2,204)$360$1,843$108,977
307 ($2,204)$354$1,849$107,128
308 ($2,204)$348$1,855$105,272
309 ($2,204)$342$1,861$103,411
310 ($2,204)$336$1,868$101,543
311 ($2,204)$330$1,874$99,670
312 ($2,204)$324$1,880$97,790
Year 27 - 313 ($2,204)$318$1,886$95,904
314 ($2,204)$312$1,892$94,012
315 ($2,204)$306$1,898$92,114
316 ($2,204)$299$1,904$90,210
317 ($2,204)$293$1,910$88,299
318 ($2,204)$287$1,917$86,383
319 ($2,204)$281$1,923$84,460
320 ($2,204)$274$1,929$82,531
321 ($2,204)$268$1,935$80,595
322 ($2,204)$262$1,942$78,654
323 ($2,204)$256$1,948$76,706
324 ($2,204)$249$1,954$74,751
Year 28 - 325 ($2,204)$243$1,961$72,791
326 ($2,204)$237$1,967$70,824
327 ($2,204)$230$1,973$68,850
328 ($2,204)$224$1,980$66,870
329 ($2,204)$217$1,986$64,884
330 ($2,204)$211$1,993$62,891
331 ($2,204)$204$1,999$60,892
332 ($2,204)$198$2,006$58,886
333 ($2,204)$191$2,012$56,874
334 ($2,204)$185$2,019$54,855
335 ($2,204)$178$2,025$52,830
336 ($2,204)$172$2,032$50,798
Year 29 - 337 ($2,204)$165$2,039$48,759
338 ($2,204)$158$2,045$46,714
339 ($2,204)$152$2,052$44,662
340 ($2,204)$145$2,058$42,604
341 ($2,204)$138$2,065$40,539
342 ($2,204)$132$2,072$38,467
343 ($2,204)$125$2,079$36,388
344 ($2,204)$118$2,085$34,303
345 ($2,204)$111$2,092$32,211
346 ($2,204)$105$2,099$30,112
347 ($2,204)$98$2,106$28,006
348 ($2,204)$91$2,113$25,893
Year 30 - 349 ($2,204)$84$2,119$23,774
350 ($2,204)$77$2,126$21,648
351 ($2,204)$70$2,133$19,514
352 ($2,204)$63$2,140$17,374
353 ($2,204)$56$2,147$15,227
354 ($2,204)$49$2,154$13,073
355 ($2,204)$42$2,161$10,912
356 ($2,204)$35$2,168$8,743
357 ($2,204)$28$2,175$6,568
358 ($2,204)$21$2,182$4,386
359 ($2,204)$14$2,189$2,196
360 ($2,204)$7$2,196$0
TOTALS$326,108$467,200$793,308

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.