« Back to all home prices

Mortgage Payment Schedule for a $585,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($117,000) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,213 360 $328,598 $796,598

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 227765 | State Lic #: MC-5920
$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 #: 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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
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  $585,000
Down Payment $117,000$468,000
Year 1 - 1 ($2,213)$1,529$684$467,316
2 ($2,213)$1,527$686$466,630
3 ($2,213)$1,524$688$465,941
4 ($2,213)$1,522$691$465,251
5 ($2,213)$1,520$693$464,558
6 ($2,213)$1,518$695$463,863
7 ($2,213)$1,515$697$463,165
8 ($2,213)$1,513$700$462,465
9 ($2,213)$1,511$702$461,763
10 ($2,213)$1,508$704$461,059
11 ($2,213)$1,506$707$460,352
12 ($2,213)$1,504$709$459,643
Year 2 - 13 ($2,213)$1,502$711$458,932
14 ($2,213)$1,499$714$458,218
15 ($2,213)$1,497$716$457,502
16 ($2,213)$1,495$718$456,784
17 ($2,213)$1,492$721$456,064
18 ($2,213)$1,490$723$455,341
19 ($2,213)$1,487$725$454,615
20 ($2,213)$1,485$728$453,888
21 ($2,213)$1,483$730$453,158
22 ($2,213)$1,480$732$452,425
23 ($2,213)$1,478$735$451,690
24 ($2,213)$1,476$737$450,953
Year 3 - 25 ($2,213)$1,473$740$450,213
26 ($2,213)$1,471$742$449,471
27 ($2,213)$1,468$745$448,727
28 ($2,213)$1,466$747$447,980
29 ($2,213)$1,463$749$447,230
30 ($2,213)$1,461$752$446,479
31 ($2,213)$1,458$754$445,724
32 ($2,213)$1,456$757$444,968
33 ($2,213)$1,454$759$444,208
34 ($2,213)$1,451$762$443,447
35 ($2,213)$1,449$764$442,682
36 ($2,213)$1,446$767$441,916
Year 4 - 37 ($2,213)$1,444$769$441,147
38 ($2,213)$1,441$772$440,375
39 ($2,213)$1,439$774$439,601
40 ($2,213)$1,436$777$438,824
41 ($2,213)$1,433$779$438,045
42 ($2,213)$1,431$782$437,263
43 ($2,213)$1,428$784$436,478
44 ($2,213)$1,426$787$435,692
45 ($2,213)$1,423$790$434,902
46 ($2,213)$1,421$792$434,110
47 ($2,213)$1,418$795$433,315
48 ($2,213)$1,415$797$432,518
Year 5 - 49 ($2,213)$1,413$800$431,718
50 ($2,213)$1,410$802$430,916
51 ($2,213)$1,408$805$430,110
52 ($2,213)$1,405$808$429,303
53 ($2,213)$1,402$810$428,492
54 ($2,213)$1,400$813$427,679
55 ($2,213)$1,397$816$426,864
56 ($2,213)$1,394$818$426,045
57 ($2,213)$1,392$821$425,224
58 ($2,213)$1,389$824$424,401
59 ($2,213)$1,386$826$423,574
60 ($2,213)$1,384$829$422,745
Year 6 - 61 ($2,213)$1,381$832$421,913
62 ($2,213)$1,378$835$421,079
63 ($2,213)$1,376$837$420,241
64 ($2,213)$1,373$840$419,402
65 ($2,213)$1,370$843$418,559
66 ($2,213)$1,367$845$417,713
67 ($2,213)$1,365$848$416,865
68 ($2,213)$1,362$851$416,014
69 ($2,213)$1,359$854$415,160
70 ($2,213)$1,356$857$414,304
71 ($2,213)$1,353$859$413,444
72 ($2,213)$1,351$862$412,582
Year 7 - 73 ($2,213)$1,348$865$411,717
74 ($2,213)$1,345$868$410,849
75 ($2,213)$1,342$871$409,979
76 ($2,213)$1,339$874$409,105
77 ($2,213)$1,336$876$408,229
78 ($2,213)$1,334$879$407,349
79 ($2,213)$1,331$882$406,467
80 ($2,213)$1,328$885$405,582
81 ($2,213)$1,325$888$404,695
82 ($2,213)$1,322$891$403,804
83 ($2,213)$1,319$894$402,910
84 ($2,213)$1,316$897$402,013
Year 8 - 85 ($2,213)$1,313$900$401,114
86 ($2,213)$1,310$902$400,211
87 ($2,213)$1,307$905$399,306
88 ($2,213)$1,304$908$398,398
89 ($2,213)$1,301$911$397,486
90 ($2,213)$1,298$914$396,572
91 ($2,213)$1,295$917$395,655
92 ($2,213)$1,292$920$394,734
93 ($2,213)$1,289$923$393,811
94 ($2,213)$1,286$926$392,885
95 ($2,213)$1,283$929$391,955
96 ($2,213)$1,280$932$391,023
Year 9 - 97 ($2,213)$1,277$935$390,088
98 ($2,213)$1,274$938$389,149
99 ($2,213)$1,271$942$388,208
100 ($2,213)$1,268$945$387,263
101 ($2,213)$1,265$948$386,315
102 ($2,213)$1,262$951$385,364
103 ($2,213)$1,259$954$384,411
104 ($2,213)$1,256$957$383,454
105 ($2,213)$1,253$960$382,493
106 ($2,213)$1,249$963$381,530
107 ($2,213)$1,246$966$380,564
108 ($2,213)$1,243$970$379,594
Year 10 - 109 ($2,213)$1,240$973$378,621
110 ($2,213)$1,237$976$377,645
111 ($2,213)$1,234$979$376,666
112 ($2,213)$1,230$982$375,684
113 ($2,213)$1,227$986$374,698
114 ($2,213)$1,224$989$373,710
115 ($2,213)$1,221$992$372,718
116 ($2,213)$1,218$995$371,722
117 ($2,213)$1,214$998$370,724
118 ($2,213)$1,211$1,002$369,722
119 ($2,213)$1,208$1,005$368,717
120 ($2,213)$1,204$1,008$367,709
Year 11 - 121 ($2,213)$1,201$1,012$366,697
122 ($2,213)$1,198$1,015$365,682
123 ($2,213)$1,195$1,018$364,664
124 ($2,213)$1,191$1,022$363,643
125 ($2,213)$1,188$1,025$362,618
126 ($2,213)$1,185$1,028$361,589
127 ($2,213)$1,181$1,032$360,558
128 ($2,213)$1,178$1,035$359,523
129 ($2,213)$1,174$1,038$358,485
130 ($2,213)$1,171$1,042$357,443
131 ($2,213)$1,168$1,045$356,398
132 ($2,213)$1,164$1,049$355,349
Year 12 - 133 ($2,213)$1,161$1,052$354,297
134 ($2,213)$1,157$1,055$353,242
135 ($2,213)$1,154$1,059$352,183
136 ($2,213)$1,150$1,062$351,121
137 ($2,213)$1,147$1,066$350,055
138 ($2,213)$1,144$1,069$348,986
139 ($2,213)$1,140$1,073$347,913
140 ($2,213)$1,137$1,076$346,837
141 ($2,213)$1,133$1,080$345,757
142 ($2,213)$1,129$1,083$344,674
143 ($2,213)$1,126$1,087$343,587
144 ($2,213)$1,122$1,090$342,496
Year 13 - 145 ($2,213)$1,119$1,094$341,402
146 ($2,213)$1,115$1,098$340,305
147 ($2,213)$1,112$1,101$339,204
148 ($2,213)$1,108$1,105$338,099
149 ($2,213)$1,104$1,108$336,991
150 ($2,213)$1,101$1,112$335,879
151 ($2,213)$1,097$1,116$334,763
152 ($2,213)$1,094$1,119$333,644
153 ($2,213)$1,090$1,123$332,521
154 ($2,213)$1,086$1,127$331,395
155 ($2,213)$1,083$1,130$330,264
156 ($2,213)$1,079$1,134$329,130
Year 14 - 157 ($2,213)$1,075$1,138$327,993
158 ($2,213)$1,071$1,141$326,852
159 ($2,213)$1,068$1,145$325,706
160 ($2,213)$1,064$1,149$324,558
161 ($2,213)$1,060$1,153$323,405
162 ($2,213)$1,056$1,156$322,249
163 ($2,213)$1,053$1,160$321,089
164 ($2,213)$1,049$1,164$319,925
165 ($2,213)$1,045$1,168$318,757
166 ($2,213)$1,041$1,171$317,586
167 ($2,213)$1,037$1,175$316,410
168 ($2,213)$1,034$1,179$315,231
Year 15 - 169 ($2,213)$1,030$1,183$314,048
170 ($2,213)$1,026$1,187$312,861
171 ($2,213)$1,022$1,191$311,670
172 ($2,213)$1,018$1,195$310,476
173 ($2,213)$1,014$1,199$309,277
174 ($2,213)$1,010$1,202$308,075
175 ($2,213)$1,006$1,206$306,868
176 ($2,213)$1,002$1,210$305,658
177 ($2,213)$998$1,214$304,444
178 ($2,213)$995$1,218$303,226
179 ($2,213)$991$1,222$302,003
180 ($2,213)$987$1,226$300,777
Year 16 - 181 ($2,213)$983$1,230$299,547
182 ($2,213)$979$1,234$298,313
183 ($2,213)$974$1,238$297,074
184 ($2,213)$970$1,242$295,832
185 ($2,213)$966$1,246$294,586
186 ($2,213)$962$1,250$293,335
187 ($2,213)$958$1,255$292,081
188 ($2,213)$954$1,259$290,822
189 ($2,213)$950$1,263$289,559
190 ($2,213)$946$1,267$288,292
191 ($2,213)$942$1,271$287,021
192 ($2,213)$938$1,275$285,746
Year 17 - 193 ($2,213)$933$1,279$284,467
194 ($2,213)$929$1,284$283,183
195 ($2,213)$925$1,288$281,896
196 ($2,213)$921$1,292$280,604
197 ($2,213)$917$1,296$279,308
198 ($2,213)$912$1,300$278,007
199 ($2,213)$908$1,305$276,703
200 ($2,213)$904$1,309$275,394
201 ($2,213)$900$1,313$274,081
202 ($2,213)$895$1,317$272,763
203 ($2,213)$891$1,322$271,441
204 ($2,213)$887$1,326$270,115
Year 18 - 205 ($2,213)$882$1,330$268,785
206 ($2,213)$878$1,335$267,450
207 ($2,213)$874$1,339$266,111
208 ($2,213)$869$1,343$264,768
209 ($2,213)$865$1,348$263,420
210 ($2,213)$861$1,352$262,067
211 ($2,213)$856$1,357$260,711
212 ($2,213)$852$1,361$259,350
213 ($2,213)$847$1,366$257,984
214 ($2,213)$843$1,370$256,614
215 ($2,213)$838$1,375$255,240
216 ($2,213)$834$1,379$253,861
Year 19 - 217 ($2,213)$829$1,383$252,477
218 ($2,213)$825$1,388$251,089
219 ($2,213)$820$1,393$249,696
220 ($2,213)$816$1,397$248,299
221 ($2,213)$811$1,402$246,898
222 ($2,213)$807$1,406$245,491
223 ($2,213)$802$1,411$244,081
224 ($2,213)$797$1,415$242,665
225 ($2,213)$793$1,420$241,245
226 ($2,213)$788$1,425$239,820
227 ($2,213)$783$1,429$238,391
228 ($2,213)$779$1,434$236,957
Year 20 - 229 ($2,213)$774$1,439$235,518
230 ($2,213)$769$1,443$234,075
231 ($2,213)$765$1,448$232,627
232 ($2,213)$760$1,453$231,174
233 ($2,213)$755$1,458$229,716
234 ($2,213)$750$1,462$228,254
235 ($2,213)$746$1,467$226,787
236 ($2,213)$741$1,472$225,315
237 ($2,213)$736$1,477$223,838
238 ($2,213)$731$1,482$222,357
239 ($2,213)$726$1,486$220,870
240 ($2,213)$722$1,491$219,379
Year 21 - 241 ($2,213)$717$1,496$217,883
242 ($2,213)$712$1,501$216,382
243 ($2,213)$707$1,506$214,876
244 ($2,213)$702$1,511$213,365
245 ($2,213)$697$1,516$211,849
246 ($2,213)$692$1,521$210,328
247 ($2,213)$687$1,526$208,803
248 ($2,213)$682$1,531$207,272
249 ($2,213)$677$1,536$205,736
250 ($2,213)$672$1,541$204,196
251 ($2,213)$667$1,546$202,650
252 ($2,213)$662$1,551$201,099
Year 22 - 253 ($2,213)$657$1,556$199,543
254 ($2,213)$652$1,561$197,982
255 ($2,213)$647$1,566$196,416
256 ($2,213)$642$1,571$194,845
257 ($2,213)$636$1,576$193,269
258 ($2,213)$631$1,581$191,687
259 ($2,213)$626$1,587$190,101
260 ($2,213)$621$1,592$188,509
261 ($2,213)$616$1,597$186,912
262 ($2,213)$611$1,602$185,310
263 ($2,213)$605$1,607$183,703
264 ($2,213)$600$1,613$182,090
Year 23 - 265 ($2,213)$595$1,618$180,472
266 ($2,213)$590$1,623$178,849
267 ($2,213)$584$1,629$177,220
268 ($2,213)$579$1,634$175,586
269 ($2,213)$574$1,639$173,947
270 ($2,213)$568$1,645$172,303
271 ($2,213)$563$1,650$170,653
272 ($2,213)$557$1,655$168,997
273 ($2,213)$552$1,661$167,337
274 ($2,213)$547$1,666$165,670
275 ($2,213)$541$1,672$163,999
276 ($2,213)$536$1,677$162,322
Year 24 - 277 ($2,213)$530$1,683$160,639
278 ($2,213)$525$1,688$158,951
279 ($2,213)$519$1,694$157,258
280 ($2,213)$514$1,699$155,559
281 ($2,213)$508$1,705$153,854
282 ($2,213)$503$1,710$152,144
283 ($2,213)$497$1,716$150,428
284 ($2,213)$491$1,721$148,707
285 ($2,213)$486$1,727$146,980
286 ($2,213)$480$1,733$145,247
287 ($2,213)$474$1,738$143,509
288 ($2,213)$469$1,744$141,765
Year 25 - 289 ($2,213)$463$1,750$140,015
290 ($2,213)$457$1,755$138,260
291 ($2,213)$452$1,761$136,499
292 ($2,213)$446$1,767$134,732
293 ($2,213)$440$1,773$132,959
294 ($2,213)$434$1,778$131,181
295 ($2,213)$429$1,784$129,396
296 ($2,213)$423$1,790$127,606
297 ($2,213)$417$1,796$125,810
298 ($2,213)$411$1,802$124,009
299 ($2,213)$405$1,808$122,201
300 ($2,213)$399$1,814$120,387
Year 26 - 301 ($2,213)$393$1,820$118,568
302 ($2,213)$387$1,825$116,742
303 ($2,213)$381$1,831$114,911
304 ($2,213)$375$1,837$113,074
305 ($2,213)$369$1,843$111,230
306 ($2,213)$363$1,849$109,381
307 ($2,213)$357$1,855$107,525
308 ($2,213)$351$1,862$105,664
309 ($2,213)$345$1,868$103,796
310 ($2,213)$339$1,874$101,922
311 ($2,213)$333$1,880$100,043
312 ($2,213)$327$1,886$98,157
Year 27 - 313 ($2,213)$321$1,892$96,265
314 ($2,213)$314$1,898$94,366
315 ($2,213)$308$1,905$92,462
316 ($2,213)$302$1,911$90,551
317 ($2,213)$296$1,917$88,634
318 ($2,213)$290$1,923$86,711
319 ($2,213)$283$1,930$84,781
320 ($2,213)$277$1,936$82,845
321 ($2,213)$271$1,942$80,903
322 ($2,213)$264$1,948$78,955
323 ($2,213)$258$1,955$77,000
324 ($2,213)$252$1,961$75,039
Year 28 - 325 ($2,213)$245$1,968$73,071
326 ($2,213)$239$1,974$71,097
327 ($2,213)$232$1,981$69,116
328 ($2,213)$226$1,987$67,129
329 ($2,213)$219$1,993$65,136
330 ($2,213)$213$2,000$63,136
331 ($2,213)$206$2,007$61,129
332 ($2,213)$200$2,013$59,116
333 ($2,213)$193$2,020$57,097
334 ($2,213)$187$2,026$55,070
335 ($2,213)$180$2,033$53,038
336 ($2,213)$173$2,040$50,998
Year 29 - 337 ($2,213)$167$2,046$48,952
338 ($2,213)$160$2,053$46,899
339 ($2,213)$153$2,060$44,839
340 ($2,213)$146$2,066$42,773
341 ($2,213)$140$2,073$40,700
342 ($2,213)$133$2,080$38,620
343 ($2,213)$126$2,087$36,534
344 ($2,213)$119$2,093$34,440
345 ($2,213)$113$2,100$32,340
346 ($2,213)$106$2,107$30,233
347 ($2,213)$99$2,114$28,119
348 ($2,213)$92$2,121$25,998
Year 30 - 349 ($2,213)$85$2,128$23,870
350 ($2,213)$78$2,135$21,735
351 ($2,213)$71$2,142$19,594
352 ($2,213)$64$2,149$17,445
353 ($2,213)$57$2,156$15,289
354 ($2,213)$50$2,163$13,126
355 ($2,213)$43$2,170$10,956
356 ($2,213)$36$2,177$8,779
357 ($2,213)$29$2,184$6,595
358 ($2,213)$22$2,191$4,404
359 ($2,213)$14$2,198$2,206
360 ($2,213)$7$2,206$0
TOTALS$328,598$468,000$796,598

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.