« Back to all home prices

Mortgage Payment Schedule for a $587,000 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 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($117,400) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,253 360 $341,403 $811,003

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 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 #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 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  $587,000
Down Payment $117,400$469,600
Year 1 - 1 ($2,253)$1,581$672$468,928
2 ($2,253)$1,579$674$468,254
3 ($2,253)$1,576$676$467,578
4 ($2,253)$1,574$679$466,899
5 ($2,253)$1,572$681$466,218
6 ($2,253)$1,570$683$465,535
7 ($2,253)$1,567$685$464,850
8 ($2,253)$1,565$688$464,162
9 ($2,253)$1,563$690$463,472
10 ($2,253)$1,560$692$462,779
11 ($2,253)$1,558$695$462,085
12 ($2,253)$1,556$697$461,387
Year 2 - 13 ($2,253)$1,553$699$460,688
14 ($2,253)$1,551$702$459,986
15 ($2,253)$1,549$704$459,282
16 ($2,253)$1,546$707$458,576
17 ($2,253)$1,544$709$457,867
18 ($2,253)$1,541$711$457,155
19 ($2,253)$1,539$714$456,442
20 ($2,253)$1,537$716$455,726
21 ($2,253)$1,534$719$455,007
22 ($2,253)$1,532$721$454,286
23 ($2,253)$1,529$723$453,563
24 ($2,253)$1,527$726$452,837
Year 3 - 25 ($2,253)$1,525$728$452,109
26 ($2,253)$1,522$731$451,378
27 ($2,253)$1,520$733$450,645
28 ($2,253)$1,517$736$449,909
29 ($2,253)$1,515$738$449,171
30 ($2,253)$1,512$741$448,431
31 ($2,253)$1,510$743$447,688
32 ($2,253)$1,507$746$446,942
33 ($2,253)$1,505$748$446,194
34 ($2,253)$1,502$751$445,443
35 ($2,253)$1,500$753$444,690
36 ($2,253)$1,497$756$443,934
Year 4 - 37 ($2,253)$1,495$758$443,176
38 ($2,253)$1,492$761$442,416
39 ($2,253)$1,489$763$441,652
40 ($2,253)$1,487$766$440,886
41 ($2,253)$1,484$768$440,118
42 ($2,253)$1,482$771$439,347
43 ($2,253)$1,479$774$438,573
44 ($2,253)$1,477$776$437,797
45 ($2,253)$1,474$779$437,018
46 ($2,253)$1,471$781$436,237
47 ($2,253)$1,469$784$435,452
48 ($2,253)$1,466$787$434,666
Year 5 - 49 ($2,253)$1,463$789$433,876
50 ($2,253)$1,461$792$433,084
51 ($2,253)$1,458$795$432,289
52 ($2,253)$1,455$797$431,492
53 ($2,253)$1,453$800$430,692
54 ($2,253)$1,450$803$429,889
55 ($2,253)$1,447$805$429,084
56 ($2,253)$1,445$808$428,275
57 ($2,253)$1,442$811$427,464
58 ($2,253)$1,439$814$426,651
59 ($2,253)$1,436$816$425,834
60 ($2,253)$1,434$819$425,015
Year 6 - 61 ($2,253)$1,431$822$424,193
62 ($2,253)$1,428$825$423,369
63 ($2,253)$1,425$827$422,541
64 ($2,253)$1,423$830$421,711
65 ($2,253)$1,420$833$420,878
66 ($2,253)$1,417$836$420,042
67 ($2,253)$1,414$839$419,204
68 ($2,253)$1,411$841$418,362
69 ($2,253)$1,408$844$417,518
70 ($2,253)$1,406$847$416,671
71 ($2,253)$1,403$850$415,821
72 ($2,253)$1,400$853$414,968
Year 7 - 73 ($2,253)$1,397$856$414,112
74 ($2,253)$1,394$859$413,253
75 ($2,253)$1,391$861$412,392
76 ($2,253)$1,388$864$411,528
77 ($2,253)$1,385$867$410,660
78 ($2,253)$1,383$870$409,790
79 ($2,253)$1,380$873$408,917
80 ($2,253)$1,377$876$408,041
81 ($2,253)$1,374$879$407,162
82 ($2,253)$1,371$882$406,280
83 ($2,253)$1,368$885$405,395
84 ($2,253)$1,365$888$404,507
Year 8 - 85 ($2,253)$1,362$891$403,616
86 ($2,253)$1,359$894$402,722
87 ($2,253)$1,356$897$401,825
88 ($2,253)$1,353$900$400,925
89 ($2,253)$1,350$903$400,022
90 ($2,253)$1,347$906$399,116
91 ($2,253)$1,344$909$398,207
92 ($2,253)$1,341$912$397,295
93 ($2,253)$1,338$915$396,379
94 ($2,253)$1,334$918$395,461
95 ($2,253)$1,331$921$394,540
96 ($2,253)$1,328$925$393,615
Year 9 - 97 ($2,253)$1,325$928$392,688
98 ($2,253)$1,322$931$391,757
99 ($2,253)$1,319$934$390,823
100 ($2,253)$1,316$937$389,886
101 ($2,253)$1,313$940$388,946
102 ($2,253)$1,309$943$388,003
103 ($2,253)$1,306$947$387,056
104 ($2,253)$1,303$950$386,106
105 ($2,253)$1,300$953$385,153
106 ($2,253)$1,297$956$384,197
107 ($2,253)$1,293$959$383,238
108 ($2,253)$1,290$963$382,275
Year 10 - 109 ($2,253)$1,287$966$381,310
110 ($2,253)$1,284$969$380,341
111 ($2,253)$1,280$972$379,368
112 ($2,253)$1,277$976$378,393
113 ($2,253)$1,274$979$377,414
114 ($2,253)$1,271$982$376,432
115 ($2,253)$1,267$985$375,446
116 ($2,253)$1,264$989$374,457
117 ($2,253)$1,261$992$373,465
118 ($2,253)$1,257$995$372,470
119 ($2,253)$1,254$999$371,471
120 ($2,253)$1,251$1,002$370,469
Year 11 - 121 ($2,253)$1,247$1,006$369,463
122 ($2,253)$1,244$1,009$368,454
123 ($2,253)$1,240$1,012$367,442
124 ($2,253)$1,237$1,016$366,426
125 ($2,253)$1,234$1,019$365,407
126 ($2,253)$1,230$1,023$364,385
127 ($2,253)$1,227$1,026$363,359
128 ($2,253)$1,223$1,029$362,329
129 ($2,253)$1,220$1,033$361,296
130 ($2,253)$1,216$1,036$360,260
131 ($2,253)$1,213$1,040$359,220
132 ($2,253)$1,209$1,043$358,176
Year 12 - 133 ($2,253)$1,206$1,047$357,130
134 ($2,253)$1,202$1,050$356,079
135 ($2,253)$1,199$1,054$355,025
136 ($2,253)$1,195$1,058$353,968
137 ($2,253)$1,192$1,061$352,907
138 ($2,253)$1,188$1,065$351,842
139 ($2,253)$1,185$1,068$350,774
140 ($2,253)$1,181$1,072$349,702
141 ($2,253)$1,177$1,075$348,626
142 ($2,253)$1,174$1,079$347,547
143 ($2,253)$1,170$1,083$346,464
144 ($2,253)$1,166$1,086$345,378
Year 13 - 145 ($2,253)$1,163$1,090$344,288
146 ($2,253)$1,159$1,094$343,194
147 ($2,253)$1,155$1,097$342,097
148 ($2,253)$1,152$1,101$340,996
149 ($2,253)$1,148$1,105$339,891
150 ($2,253)$1,144$1,108$338,783
151 ($2,253)$1,141$1,112$337,671
152 ($2,253)$1,137$1,116$336,555
153 ($2,253)$1,133$1,120$335,435
154 ($2,253)$1,129$1,123$334,311
155 ($2,253)$1,126$1,127$333,184
156 ($2,253)$1,122$1,131$332,053
Year 14 - 157 ($2,253)$1,118$1,135$330,918
158 ($2,253)$1,114$1,139$329,779
159 ($2,253)$1,110$1,143$328,637
160 ($2,253)$1,106$1,146$327,491
161 ($2,253)$1,103$1,150$326,340
162 ($2,253)$1,099$1,154$325,186
163 ($2,253)$1,095$1,158$324,028
164 ($2,253)$1,091$1,162$322,866
165 ($2,253)$1,087$1,166$321,701
166 ($2,253)$1,083$1,170$320,531
167 ($2,253)$1,079$1,174$319,357
168 ($2,253)$1,075$1,178$318,180
Year 15 - 169 ($2,253)$1,071$1,182$316,998
170 ($2,253)$1,067$1,186$315,812
171 ($2,253)$1,063$1,190$314,623
172 ($2,253)$1,059$1,194$313,429
173 ($2,253)$1,055$1,198$312,232
174 ($2,253)$1,051$1,202$311,030
175 ($2,253)$1,047$1,206$309,824
176 ($2,253)$1,043$1,210$308,615
177 ($2,253)$1,039$1,214$307,401
178 ($2,253)$1,035$1,218$306,183
179 ($2,253)$1,031$1,222$304,961
180 ($2,253)$1,027$1,226$303,735
Year 16 - 181 ($2,253)$1,023$1,230$302,505
182 ($2,253)$1,018$1,234$301,271
183 ($2,253)$1,014$1,239$300,032
184 ($2,253)$1,010$1,243$298,789
185 ($2,253)$1,006$1,247$297,542
186 ($2,253)$1,002$1,251$296,291
187 ($2,253)$998$1,255$295,036
188 ($2,253)$993$1,259$293,777
189 ($2,253)$989$1,264$292,513
190 ($2,253)$985$1,268$291,245
191 ($2,253)$981$1,272$289,973
192 ($2,253)$976$1,277$288,696
Year 17 - 193 ($2,253)$972$1,281$287,415
194 ($2,253)$968$1,285$286,130
195 ($2,253)$963$1,289$284,841
196 ($2,253)$959$1,294$283,547
197 ($2,253)$955$1,298$282,249
198 ($2,253)$950$1,303$280,946
199 ($2,253)$946$1,307$279,639
200 ($2,253)$941$1,311$278,328
201 ($2,253)$937$1,316$277,012
202 ($2,253)$933$1,320$275,692
203 ($2,253)$928$1,325$274,367
204 ($2,253)$924$1,329$273,038
Year 18 - 205 ($2,253)$919$1,334$271,705
206 ($2,253)$915$1,338$270,367
207 ($2,253)$910$1,343$269,024
208 ($2,253)$906$1,347$267,677
209 ($2,253)$901$1,352$266,325
210 ($2,253)$897$1,356$264,969
211 ($2,253)$892$1,361$263,608
212 ($2,253)$887$1,365$262,243
213 ($2,253)$883$1,370$260,873
214 ($2,253)$878$1,375$259,499
215 ($2,253)$874$1,379$258,120
216 ($2,253)$869$1,384$256,736
Year 19 - 217 ($2,253)$864$1,388$255,347
218 ($2,253)$860$1,393$253,954
219 ($2,253)$855$1,398$252,556
220 ($2,253)$850$1,403$251,154
221 ($2,253)$846$1,407$249,747
222 ($2,253)$841$1,412$248,335
223 ($2,253)$836$1,417$246,918
224 ($2,253)$831$1,421$245,497
225 ($2,253)$827$1,426$244,070
226 ($2,253)$822$1,431$242,639
227 ($2,253)$817$1,436$241,203
228 ($2,253)$812$1,441$239,763
Year 20 - 229 ($2,253)$807$1,446$238,317
230 ($2,253)$802$1,450$236,867
231 ($2,253)$797$1,455$235,411
232 ($2,253)$793$1,460$233,951
233 ($2,253)$788$1,465$232,486
234 ($2,253)$783$1,470$231,016
235 ($2,253)$778$1,475$229,541
236 ($2,253)$773$1,480$228,061
237 ($2,253)$768$1,485$226,576
238 ($2,253)$763$1,490$225,086
239 ($2,253)$758$1,495$223,591
240 ($2,253)$753$1,500$222,091
Year 21 - 241 ($2,253)$748$1,505$220,586
242 ($2,253)$743$1,510$219,075
243 ($2,253)$738$1,515$217,560
244 ($2,253)$732$1,520$216,040
245 ($2,253)$727$1,525$214,514
246 ($2,253)$722$1,531$212,984
247 ($2,253)$717$1,536$211,448
248 ($2,253)$712$1,541$209,907
249 ($2,253)$707$1,546$208,361
250 ($2,253)$701$1,551$206,810
251 ($2,253)$696$1,557$205,253
252 ($2,253)$691$1,562$203,692
Year 22 - 253 ($2,253)$686$1,567$202,125
254 ($2,253)$680$1,572$200,552
255 ($2,253)$675$1,578$198,975
256 ($2,253)$670$1,583$197,392
257 ($2,253)$665$1,588$195,803
258 ($2,253)$659$1,594$194,210
259 ($2,253)$654$1,599$192,611
260 ($2,253)$648$1,604$191,007
261 ($2,253)$643$1,610$189,397
262 ($2,253)$638$1,615$187,782
263 ($2,253)$632$1,621$186,161
264 ($2,253)$627$1,626$184,535
Year 23 - 265 ($2,253)$621$1,632$182,904
266 ($2,253)$616$1,637$181,267
267 ($2,253)$610$1,643$179,624
268 ($2,253)$605$1,648$177,976
269 ($2,253)$599$1,654$176,322
270 ($2,253)$594$1,659$174,663
271 ($2,253)$588$1,665$172,999
272 ($2,253)$582$1,670$171,328
273 ($2,253)$577$1,676$169,652
274 ($2,253)$571$1,682$167,971
275 ($2,253)$566$1,687$166,283
276 ($2,253)$560$1,693$164,590
Year 24 - 277 ($2,253)$554$1,699$162,892
278 ($2,253)$548$1,704$161,187
279 ($2,253)$543$1,710$159,477
280 ($2,253)$537$1,716$157,761
281 ($2,253)$531$1,722$156,040
282 ($2,253)$525$1,727$154,312
283 ($2,253)$520$1,733$152,579
284 ($2,253)$514$1,739$150,840
285 ($2,253)$508$1,745$149,095
286 ($2,253)$502$1,751$147,344
287 ($2,253)$496$1,757$145,587
288 ($2,253)$490$1,763$143,825
Year 25 - 289 ($2,253)$484$1,769$142,056
290 ($2,253)$478$1,775$140,282
291 ($2,253)$472$1,781$138,501
292 ($2,253)$466$1,786$136,715
293 ($2,253)$460$1,793$134,922
294 ($2,253)$454$1,799$133,123
295 ($2,253)$448$1,805$131,319
296 ($2,253)$442$1,811$129,508
297 ($2,253)$436$1,817$127,691
298 ($2,253)$430$1,823$125,869
299 ($2,253)$424$1,829$124,039
300 ($2,253)$418$1,835$122,204
Year 26 - 301 ($2,253)$411$1,841$120,363
302 ($2,253)$405$1,848$118,515
303 ($2,253)$399$1,854$116,662
304 ($2,253)$393$1,860$114,802
305 ($2,253)$386$1,866$112,935
306 ($2,253)$380$1,873$111,063
307 ($2,253)$374$1,879$109,184
308 ($2,253)$368$1,885$107,299
309 ($2,253)$361$1,892$105,407
310 ($2,253)$355$1,898$103,509
311 ($2,253)$348$1,904$101,605
312 ($2,253)$342$1,911$99,694
Year 27 - 313 ($2,253)$336$1,917$97,777
314 ($2,253)$329$1,924$95,853
315 ($2,253)$323$1,930$93,923
316 ($2,253)$316$1,937$91,987
317 ($2,253)$310$1,943$90,044
318 ($2,253)$303$1,950$88,094
319 ($2,253)$297$1,956$86,138
320 ($2,253)$290$1,963$84,175
321 ($2,253)$283$1,969$82,206
322 ($2,253)$277$1,976$80,230
323 ($2,253)$270$1,983$78,247
324 ($2,253)$263$1,989$76,258
Year 28 - 325 ($2,253)$257$1,996$74,262
326 ($2,253)$250$2,003$72,259
327 ($2,253)$243$2,010$70,249
328 ($2,253)$237$2,016$68,233
329 ($2,253)$230$2,023$66,210
330 ($2,253)$223$2,030$64,180
331 ($2,253)$216$2,037$62,143
332 ($2,253)$209$2,044$60,100
333 ($2,253)$202$2,050$58,049
334 ($2,253)$195$2,057$55,992
335 ($2,253)$189$2,064$53,928
336 ($2,253)$182$2,071$51,856
Year 29 - 337 ($2,253)$175$2,078$49,778
338 ($2,253)$168$2,085$47,693
339 ($2,253)$161$2,092$45,601
340 ($2,253)$154$2,099$43,502
341 ($2,253)$146$2,106$41,395
342 ($2,253)$139$2,113$39,282
343 ($2,253)$132$2,121$37,161
344 ($2,253)$125$2,128$35,034
345 ($2,253)$118$2,135$32,899
346 ($2,253)$111$2,142$30,757
347 ($2,253)$104$2,149$28,607
348 ($2,253)$96$2,156$26,451
Year 30 - 349 ($2,253)$89$2,164$24,287
350 ($2,253)$82$2,171$22,116
351 ($2,253)$74$2,178$19,938
352 ($2,253)$67$2,186$17,752
353 ($2,253)$60$2,193$15,559
354 ($2,253)$52$2,200$13,359
355 ($2,253)$45$2,208$11,151
356 ($2,253)$38$2,215$8,936
357 ($2,253)$30$2,223$6,713
358 ($2,253)$23$2,230$4,483
359 ($2,253)$15$2,238$2,245
360 ($2,253)$8$2,245$0
TOTALS$341,403$469,600$811,003

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.