« Back to all home prices

Mortgage Payment Schedule for a $598,000 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% ($119,600) 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
$2,251 360 $331,954 $810,354

Mortgage Providers

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


NMLS #: 1023
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 67717
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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  $598,000
Down Payment $119,600$478,400
Year 1 - 1 ($2,251)$1,547$704$477,696
2 ($2,251)$1,545$706$476,989
3 ($2,251)$1,542$709$476,281
4 ($2,251)$1,540$711$475,570
5 ($2,251)$1,538$713$474,856
6 ($2,251)$1,535$716$474,141
7 ($2,251)$1,533$718$473,423
8 ($2,251)$1,531$720$472,703
9 ($2,251)$1,528$723$471,980
10 ($2,251)$1,526$725$471,255
11 ($2,251)$1,524$727$470,528
12 ($2,251)$1,521$730$469,798
Year 2 - 13 ($2,251)$1,519$732$469,066
14 ($2,251)$1,517$734$468,332
15 ($2,251)$1,514$737$467,595
16 ($2,251)$1,512$739$466,856
17 ($2,251)$1,510$741$466,115
18 ($2,251)$1,507$744$465,371
19 ($2,251)$1,505$746$464,624
20 ($2,251)$1,502$749$463,876
21 ($2,251)$1,500$751$463,125
22 ($2,251)$1,497$754$462,371
23 ($2,251)$1,495$756$461,615
24 ($2,251)$1,493$758$460,857
Year 3 - 25 ($2,251)$1,490$761$460,096
26 ($2,251)$1,488$763$459,332
27 ($2,251)$1,485$766$458,567
28 ($2,251)$1,483$768$457,798
29 ($2,251)$1,480$771$457,028
30 ($2,251)$1,478$773$456,254
31 ($2,251)$1,475$776$455,479
32 ($2,251)$1,473$778$454,700
33 ($2,251)$1,470$781$453,920
34 ($2,251)$1,468$783$453,136
35 ($2,251)$1,465$786$452,350
36 ($2,251)$1,463$788$451,562
Year 4 - 37 ($2,251)$1,460$791$450,771
38 ($2,251)$1,457$793$449,978
39 ($2,251)$1,455$796$449,182
40 ($2,251)$1,452$799$448,383
41 ($2,251)$1,450$801$447,582
42 ($2,251)$1,447$804$446,778
43 ($2,251)$1,445$806$445,972
44 ($2,251)$1,442$809$445,162
45 ($2,251)$1,439$812$444,351
46 ($2,251)$1,437$814$443,537
47 ($2,251)$1,434$817$442,720
48 ($2,251)$1,431$820$441,900
Year 5 - 49 ($2,251)$1,429$822$441,078
50 ($2,251)$1,426$825$440,253
51 ($2,251)$1,423$827$439,426
52 ($2,251)$1,421$830$438,596
53 ($2,251)$1,418$833$437,763
54 ($2,251)$1,415$836$436,927
55 ($2,251)$1,413$838$436,089
56 ($2,251)$1,410$841$435,248
57 ($2,251)$1,407$844$434,404
58 ($2,251)$1,405$846$433,558
59 ($2,251)$1,402$849$432,709
60 ($2,251)$1,399$852$431,857
Year 6 - 61 ($2,251)$1,396$855$431,002
62 ($2,251)$1,394$857$430,145
63 ($2,251)$1,391$860$429,285
64 ($2,251)$1,388$863$428,422
65 ($2,251)$1,385$866$427,556
66 ($2,251)$1,382$869$426,687
67 ($2,251)$1,380$871$425,816
68 ($2,251)$1,377$874$424,942
69 ($2,251)$1,374$877$424,065
70 ($2,251)$1,371$880$423,185
71 ($2,251)$1,368$883$422,302
72 ($2,251)$1,365$886$421,417
Year 7 - 73 ($2,251)$1,363$888$420,528
74 ($2,251)$1,360$891$419,637
75 ($2,251)$1,357$894$418,743
76 ($2,251)$1,354$897$417,846
77 ($2,251)$1,351$900$416,946
78 ($2,251)$1,348$903$416,043
79 ($2,251)$1,345$906$415,137
80 ($2,251)$1,342$909$414,229
81 ($2,251)$1,339$912$413,317
82 ($2,251)$1,336$915$412,402
83 ($2,251)$1,333$918$411,485
84 ($2,251)$1,330$921$410,564
Year 8 - 85 ($2,251)$1,327$923$409,641
86 ($2,251)$1,325$926$408,714
87 ($2,251)$1,322$929$407,785
88 ($2,251)$1,319$932$406,852
89 ($2,251)$1,315$935$405,917
90 ($2,251)$1,312$939$404,978
91 ($2,251)$1,309$942$404,037
92 ($2,251)$1,306$945$403,092
93 ($2,251)$1,303$948$402,144
94 ($2,251)$1,300$951$401,194
95 ($2,251)$1,297$954$400,240
96 ($2,251)$1,294$957$399,283
Year 9 - 97 ($2,251)$1,291$960$398,323
98 ($2,251)$1,288$963$397,360
99 ($2,251)$1,285$966$396,394
100 ($2,251)$1,282$969$395,425
101 ($2,251)$1,279$972$394,452
102 ($2,251)$1,275$976$393,477
103 ($2,251)$1,272$979$392,498
104 ($2,251)$1,269$982$391,516
105 ($2,251)$1,266$985$390,531
106 ($2,251)$1,263$988$389,543
107 ($2,251)$1,260$991$388,551
108 ($2,251)$1,256$995$387,556
Year 10 - 109 ($2,251)$1,253$998$386,559
110 ($2,251)$1,250$1,001$385,557
111 ($2,251)$1,247$1,004$384,553
112 ($2,251)$1,243$1,008$383,545
113 ($2,251)$1,240$1,011$382,535
114 ($2,251)$1,237$1,014$381,521
115 ($2,251)$1,234$1,017$380,503
116 ($2,251)$1,230$1,021$379,482
117 ($2,251)$1,227$1,024$378,458
118 ($2,251)$1,224$1,027$377,431
119 ($2,251)$1,220$1,031$376,401
120 ($2,251)$1,217$1,034$375,367
Year 11 - 121 ($2,251)$1,214$1,037$374,329
122 ($2,251)$1,210$1,041$373,289
123 ($2,251)$1,207$1,044$372,245
124 ($2,251)$1,204$1,047$371,197
125 ($2,251)$1,200$1,051$370,146
126 ($2,251)$1,197$1,054$369,092
127 ($2,251)$1,193$1,058$368,035
128 ($2,251)$1,190$1,061$366,974
129 ($2,251)$1,187$1,064$365,909
130 ($2,251)$1,183$1,068$364,841
131 ($2,251)$1,180$1,071$363,770
132 ($2,251)$1,176$1,075$362,695
Year 12 - 133 ($2,251)$1,173$1,078$361,617
134 ($2,251)$1,169$1,082$360,535
135 ($2,251)$1,166$1,085$359,450
136 ($2,251)$1,162$1,089$358,361
137 ($2,251)$1,159$1,092$357,269
138 ($2,251)$1,155$1,096$356,173
139 ($2,251)$1,152$1,099$355,074
140 ($2,251)$1,148$1,103$353,971
141 ($2,251)$1,145$1,106$352,864
142 ($2,251)$1,141$1,110$351,754
143 ($2,251)$1,137$1,114$350,641
144 ($2,251)$1,134$1,117$349,523
Year 13 - 145 ($2,251)$1,130$1,121$348,403
146 ($2,251)$1,127$1,124$347,278
147 ($2,251)$1,123$1,128$346,150
148 ($2,251)$1,119$1,132$345,018
149 ($2,251)$1,116$1,135$343,883
150 ($2,251)$1,112$1,139$342,744
151 ($2,251)$1,108$1,143$341,601
152 ($2,251)$1,105$1,146$340,454
153 ($2,251)$1,101$1,150$339,304
154 ($2,251)$1,097$1,154$338,150
155 ($2,251)$1,093$1,158$336,993
156 ($2,251)$1,090$1,161$335,831
Year 14 - 157 ($2,251)$1,086$1,165$334,666
158 ($2,251)$1,082$1,169$333,497
159 ($2,251)$1,078$1,173$332,325
160 ($2,251)$1,075$1,176$331,148
161 ($2,251)$1,071$1,180$329,968
162 ($2,251)$1,067$1,184$328,784
163 ($2,251)$1,063$1,188$327,596
164 ($2,251)$1,059$1,192$326,404
165 ($2,251)$1,055$1,196$325,209
166 ($2,251)$1,052$1,199$324,009
167 ($2,251)$1,048$1,203$322,806
168 ($2,251)$1,044$1,207$321,598
Year 15 - 169 ($2,251)$1,040$1,211$320,387
170 ($2,251)$1,036$1,215$319,172
171 ($2,251)$1,032$1,219$317,953
172 ($2,251)$1,028$1,223$316,730
173 ($2,251)$1,024$1,227$315,503
174 ($2,251)$1,020$1,231$314,273
175 ($2,251)$1,016$1,235$313,038
176 ($2,251)$1,012$1,239$311,799
177 ($2,251)$1,008$1,243$310,556
178 ($2,251)$1,004$1,247$309,309
179 ($2,251)$1,000$1,251$308,058
180 ($2,251)$996$1,255$306,803
Year 16 - 181 ($2,251)$992$1,259$305,544
182 ($2,251)$988$1,263$304,281
183 ($2,251)$984$1,267$303,014
184 ($2,251)$980$1,271$301,743
185 ($2,251)$976$1,275$300,468
186 ($2,251)$972$1,279$299,188
187 ($2,251)$967$1,284$297,905
188 ($2,251)$963$1,288$296,617
189 ($2,251)$959$1,292$295,325
190 ($2,251)$955$1,296$294,029
191 ($2,251)$951$1,300$292,729
192 ($2,251)$946$1,304$291,424
Year 17 - 193 ($2,251)$942$1,309$290,115
194 ($2,251)$938$1,313$288,802
195 ($2,251)$934$1,317$287,485
196 ($2,251)$930$1,321$286,164
197 ($2,251)$925$1,326$284,838
198 ($2,251)$921$1,330$283,508
199 ($2,251)$917$1,334$282,174
200 ($2,251)$912$1,339$280,835
201 ($2,251)$908$1,343$279,492
202 ($2,251)$904$1,347$278,145
203 ($2,251)$899$1,352$276,793
204 ($2,251)$895$1,356$275,437
Year 18 - 205 ($2,251)$891$1,360$274,077
206 ($2,251)$886$1,365$272,712
207 ($2,251)$882$1,369$271,343
208 ($2,251)$877$1,374$269,969
209 ($2,251)$873$1,378$268,591
210 ($2,251)$868$1,383$267,209
211 ($2,251)$864$1,387$265,821
212 ($2,251)$859$1,391$264,430
213 ($2,251)$855$1,396$263,034
214 ($2,251)$850$1,401$261,634
215 ($2,251)$846$1,405$260,228
216 ($2,251)$841$1,410$258,819
Year 19 - 217 ($2,251)$837$1,414$257,405
218 ($2,251)$832$1,419$255,986
219 ($2,251)$828$1,423$254,563
220 ($2,251)$823$1,428$253,135
221 ($2,251)$818$1,433$251,702
222 ($2,251)$814$1,437$250,265
223 ($2,251)$809$1,442$248,823
224 ($2,251)$805$1,446$247,377
225 ($2,251)$800$1,451$245,926
226 ($2,251)$795$1,456$244,470
227 ($2,251)$790$1,461$243,009
228 ($2,251)$786$1,465$241,544
Year 20 - 229 ($2,251)$781$1,470$240,074
230 ($2,251)$776$1,475$238,599
231 ($2,251)$771$1,480$237,120
232 ($2,251)$767$1,484$235,636
233 ($2,251)$762$1,489$234,147
234 ($2,251)$757$1,494$232,653
235 ($2,251)$752$1,499$231,154
236 ($2,251)$747$1,504$229,650
237 ($2,251)$743$1,508$228,142
238 ($2,251)$738$1,513$226,629
239 ($2,251)$733$1,518$225,110
240 ($2,251)$728$1,523$223,587
Year 21 - 241 ($2,251)$723$1,528$222,059
242 ($2,251)$718$1,533$220,526
243 ($2,251)$713$1,538$218,988
244 ($2,251)$708$1,543$217,445
245 ($2,251)$703$1,548$215,897
246 ($2,251)$698$1,553$214,345
247 ($2,251)$693$1,558$212,787
248 ($2,251)$688$1,563$211,224
249 ($2,251)$683$1,568$209,656
250 ($2,251)$678$1,573$208,082
251 ($2,251)$673$1,578$206,504
252 ($2,251)$668$1,583$204,921
Year 22 - 253 ($2,251)$663$1,588$203,333
254 ($2,251)$657$1,594$201,739
255 ($2,251)$652$1,599$200,140
256 ($2,251)$647$1,604$198,537
257 ($2,251)$642$1,609$196,927
258 ($2,251)$637$1,614$195,313
259 ($2,251)$632$1,619$193,694
260 ($2,251)$626$1,625$192,069
261 ($2,251)$621$1,630$190,439
262 ($2,251)$616$1,635$188,804
263 ($2,251)$610$1,641$187,163
264 ($2,251)$605$1,646$185,518
Year 23 - 265 ($2,251)$600$1,651$183,866
266 ($2,251)$595$1,656$182,210
267 ($2,251)$589$1,662$180,548
268 ($2,251)$584$1,667$178,881
269 ($2,251)$578$1,673$177,208
270 ($2,251)$573$1,678$175,530
271 ($2,251)$568$1,683$173,847
272 ($2,251)$562$1,689$172,158
273 ($2,251)$557$1,694$170,464
274 ($2,251)$551$1,700$168,764
275 ($2,251)$546$1,705$167,058
276 ($2,251)$540$1,711$165,348
Year 24 - 277 ($2,251)$535$1,716$163,631
278 ($2,251)$529$1,722$161,909
279 ($2,251)$524$1,727$160,182
280 ($2,251)$518$1,733$158,449
281 ($2,251)$512$1,739$156,710
282 ($2,251)$507$1,744$154,966
283 ($2,251)$501$1,750$153,216
284 ($2,251)$495$1,756$151,460
285 ($2,251)$490$1,761$149,699
286 ($2,251)$484$1,767$147,932
287 ($2,251)$478$1,773$146,159
288 ($2,251)$473$1,778$144,381
Year 25 - 289 ($2,251)$467$1,784$142,597
290 ($2,251)$461$1,790$140,807
291 ($2,251)$455$1,796$139,011
292 ($2,251)$449$1,802$137,210
293 ($2,251)$444$1,807$135,402
294 ($2,251)$438$1,813$133,589
295 ($2,251)$432$1,819$131,770
296 ($2,251)$426$1,825$129,945
297 ($2,251)$420$1,831$128,114
298 ($2,251)$414$1,837$126,278
299 ($2,251)$408$1,843$124,435
300 ($2,251)$402$1,849$122,586
Year 26 - 301 ($2,251)$396$1,855$120,732
302 ($2,251)$390$1,861$118,871
303 ($2,251)$384$1,867$117,005
304 ($2,251)$378$1,873$115,132
305 ($2,251)$372$1,879$113,253
306 ($2,251)$366$1,885$111,368
307 ($2,251)$360$1,891$109,477
308 ($2,251)$354$1,897$107,580
309 ($2,251)$348$1,903$105,677
310 ($2,251)$342$1,909$103,768
311 ($2,251)$336$1,915$101,853
312 ($2,251)$329$1,922$99,931
Year 27 - 313 ($2,251)$323$1,928$98,003
314 ($2,251)$317$1,934$96,069
315 ($2,251)$311$1,940$94,129
316 ($2,251)$304$1,947$92,182
317 ($2,251)$298$1,953$90,229
318 ($2,251)$292$1,959$88,270
319 ($2,251)$285$1,966$86,304
320 ($2,251)$279$1,972$84,332
321 ($2,251)$273$1,978$82,354
322 ($2,251)$266$1,985$80,369
323 ($2,251)$260$1,991$78,378
324 ($2,251)$253$1,998$76,381
Year 28 - 325 ($2,251)$247$2,004$74,377
326 ($2,251)$240$2,010$72,366
327 ($2,251)$234$2,017$70,349
328 ($2,251)$227$2,024$68,325
329 ($2,251)$221$2,030$66,295
330 ($2,251)$214$2,037$64,259
331 ($2,251)$208$2,043$62,216
332 ($2,251)$201$2,050$60,166
333 ($2,251)$195$2,056$58,109
334 ($2,251)$188$2,063$56,046
335 ($2,251)$181$2,070$53,976
336 ($2,251)$175$2,076$51,900
Year 29 - 337 ($2,251)$168$2,083$49,817
338 ($2,251)$161$2,090$47,727
339 ($2,251)$154$2,097$45,630
340 ($2,251)$148$2,103$43,527
341 ($2,251)$141$2,110$41,417
342 ($2,251)$134$2,117$39,299
343 ($2,251)$127$2,124$37,176
344 ($2,251)$120$2,131$35,045
345 ($2,251)$113$2,138$32,907
346 ($2,251)$106$2,145$30,763
347 ($2,251)$99$2,152$28,611
348 ($2,251)$93$2,158$26,453
Year 30 - 349 ($2,251)$86$2,165$24,287
350 ($2,251)$79$2,172$22,115
351 ($2,251)$72$2,179$19,935
352 ($2,251)$64$2,187$17,749
353 ($2,251)$57$2,194$15,555
354 ($2,251)$50$2,201$13,354
355 ($2,251)$43$2,208$11,147
356 ($2,251)$36$2,215$8,932
357 ($2,251)$29$2,222$6,710
358 ($2,251)$22$2,229$4,480
359 ($2,251)$14$2,236$2,244
360 ($2,251)$7$2,244$0
TOTALS$331,954$478,400$810,354

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.