« Back to all home prices

Mortgage Payment Schedule for a $600,000 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% ($120,000) 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
$2,259 360 $333,064 $813,064

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

$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 #: 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

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 #: 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  $600,000
Down Payment $120,000$480,000
Year 1 - 1 ($2,259)$1,552$707$479,293
2 ($2,259)$1,550$709$478,585
3 ($2,259)$1,547$711$477,874
4 ($2,259)$1,545$713$477,160
5 ($2,259)$1,543$716$476,445
6 ($2,259)$1,541$718$475,727
7 ($2,259)$1,538$720$475,006
8 ($2,259)$1,536$723$474,284
9 ($2,259)$1,534$725$473,559
10 ($2,259)$1,531$727$472,831
11 ($2,259)$1,529$730$472,102
12 ($2,259)$1,526$732$471,369
Year 2 - 13 ($2,259)$1,524$734$470,635
14 ($2,259)$1,522$737$469,898
15 ($2,259)$1,519$739$469,159
16 ($2,259)$1,517$742$468,418
17 ($2,259)$1,515$744$467,674
18 ($2,259)$1,512$746$466,927
19 ($2,259)$1,510$749$466,178
20 ($2,259)$1,507$751$465,427
21 ($2,259)$1,505$754$464,674
22 ($2,259)$1,502$756$463,918
23 ($2,259)$1,500$759$463,159
24 ($2,259)$1,498$761$462,398
Year 3 - 25 ($2,259)$1,495$763$461,635
26 ($2,259)$1,493$766$460,869
27 ($2,259)$1,490$768$460,100
28 ($2,259)$1,488$771$459,330
29 ($2,259)$1,485$773$458,556
30 ($2,259)$1,483$776$457,780
31 ($2,259)$1,480$778$457,002
32 ($2,259)$1,478$781$456,221
33 ($2,259)$1,475$783$455,438
34 ($2,259)$1,473$786$454,652
35 ($2,259)$1,470$788$453,863
36 ($2,259)$1,467$791$453,072
Year 4 - 37 ($2,259)$1,465$794$452,279
38 ($2,259)$1,462$796$451,483
39 ($2,259)$1,460$799$450,684
40 ($2,259)$1,457$801$449,883
41 ($2,259)$1,455$804$449,079
42 ($2,259)$1,452$806$448,272
43 ($2,259)$1,449$809$447,463
44 ($2,259)$1,447$812$446,651
45 ($2,259)$1,444$814$445,837
46 ($2,259)$1,442$817$445,020
47 ($2,259)$1,439$820$444,200
48 ($2,259)$1,436$822$443,378
Year 5 - 49 ($2,259)$1,434$825$442,553
50 ($2,259)$1,431$828$441,726
51 ($2,259)$1,428$830$440,895
52 ($2,259)$1,426$833$440,062
53 ($2,259)$1,423$836$439,227
54 ($2,259)$1,420$838$438,388
55 ($2,259)$1,417$841$437,547
56 ($2,259)$1,415$844$436,704
57 ($2,259)$1,412$847$435,857
58 ($2,259)$1,409$849$435,008
59 ($2,259)$1,407$852$434,156
60 ($2,259)$1,404$855$433,301
Year 6 - 61 ($2,259)$1,401$858$432,444
62 ($2,259)$1,398$860$431,583
63 ($2,259)$1,395$863$430,720
64 ($2,259)$1,393$866$429,854
65 ($2,259)$1,390$869$428,986
66 ($2,259)$1,387$871$428,114
67 ($2,259)$1,384$874$427,240
68 ($2,259)$1,381$877$426,363
69 ($2,259)$1,379$880$425,483
70 ($2,259)$1,376$883$424,600
71 ($2,259)$1,373$886$423,715
72 ($2,259)$1,370$889$422,826
Year 7 - 73 ($2,259)$1,367$891$421,935
74 ($2,259)$1,364$894$421,040
75 ($2,259)$1,361$897$420,143
76 ($2,259)$1,358$900$419,243
77 ($2,259)$1,356$903$418,340
78 ($2,259)$1,353$906$417,434
79 ($2,259)$1,350$909$416,526
80 ($2,259)$1,347$912$415,614
81 ($2,259)$1,344$915$414,699
82 ($2,259)$1,341$918$413,782
83 ($2,259)$1,338$921$412,861
84 ($2,259)$1,335$924$411,937
Year 8 - 85 ($2,259)$1,332$927$411,011
86 ($2,259)$1,329$930$410,081
87 ($2,259)$1,326$933$409,149
88 ($2,259)$1,323$936$408,213
89 ($2,259)$1,320$939$407,274
90 ($2,259)$1,317$942$406,333
91 ($2,259)$1,314$945$405,388
92 ($2,259)$1,311$948$404,440
93 ($2,259)$1,308$951$403,489
94 ($2,259)$1,305$954$402,536
95 ($2,259)$1,302$957$401,579
96 ($2,259)$1,298$960$400,619
Year 9 - 97 ($2,259)$1,295$963$399,655
98 ($2,259)$1,292$966$398,689
99 ($2,259)$1,289$969$397,720
100 ($2,259)$1,286$973$396,747
101 ($2,259)$1,283$976$395,771
102 ($2,259)$1,280$979$394,793
103 ($2,259)$1,276$982$393,811
104 ($2,259)$1,273$985$392,825
105 ($2,259)$1,270$988$391,837
106 ($2,259)$1,267$992$390,845
107 ($2,259)$1,264$995$389,851
108 ($2,259)$1,261$998$388,853
Year 10 - 109 ($2,259)$1,257$1,001$387,851
110 ($2,259)$1,254$1,004$386,847
111 ($2,259)$1,251$1,008$385,839
112 ($2,259)$1,248$1,011$384,828
113 ($2,259)$1,244$1,014$383,814
114 ($2,259)$1,241$1,018$382,797
115 ($2,259)$1,238$1,021$381,776
116 ($2,259)$1,234$1,024$380,752
117 ($2,259)$1,231$1,027$379,724
118 ($2,259)$1,228$1,031$378,693
119 ($2,259)$1,224$1,034$377,659
120 ($2,259)$1,221$1,037$376,622
Year 11 - 121 ($2,259)$1,218$1,041$375,581
122 ($2,259)$1,214$1,044$374,537
123 ($2,259)$1,211$1,048$373,490
124 ($2,259)$1,208$1,051$372,439
125 ($2,259)$1,204$1,054$371,384
126 ($2,259)$1,201$1,058$370,327
127 ($2,259)$1,197$1,061$369,266
128 ($2,259)$1,194$1,065$368,201
129 ($2,259)$1,191$1,068$367,133
130 ($2,259)$1,187$1,071$366,062
131 ($2,259)$1,184$1,075$364,987
132 ($2,259)$1,180$1,078$363,908
Year 12 - 133 ($2,259)$1,177$1,082$362,826
134 ($2,259)$1,173$1,085$361,741
135 ($2,259)$1,170$1,089$360,652
136 ($2,259)$1,166$1,092$359,560
137 ($2,259)$1,163$1,096$358,464
138 ($2,259)$1,159$1,099$357,364
139 ($2,259)$1,155$1,103$356,261
140 ($2,259)$1,152$1,107$355,155
141 ($2,259)$1,148$1,110$354,045
142 ($2,259)$1,145$1,114$352,931
143 ($2,259)$1,141$1,117$351,813
144 ($2,259)$1,138$1,121$350,692
Year 13 - 145 ($2,259)$1,134$1,125$349,568
146 ($2,259)$1,130$1,128$348,440
147 ($2,259)$1,127$1,132$347,308
148 ($2,259)$1,123$1,136$346,172
149 ($2,259)$1,119$1,139$345,033
150 ($2,259)$1,116$1,143$343,890
151 ($2,259)$1,112$1,147$342,743
152 ($2,259)$1,108$1,150$341,593
153 ($2,259)$1,104$1,154$340,439
154 ($2,259)$1,101$1,158$339,281
155 ($2,259)$1,097$1,162$338,120
156 ($2,259)$1,093$1,165$336,955
Year 14 - 157 ($2,259)$1,089$1,169$335,786
158 ($2,259)$1,086$1,173$334,613
159 ($2,259)$1,082$1,177$333,436
160 ($2,259)$1,078$1,180$332,256
161 ($2,259)$1,074$1,184$331,071
162 ($2,259)$1,070$1,188$329,883
163 ($2,259)$1,067$1,192$328,692
164 ($2,259)$1,063$1,196$327,496
165 ($2,259)$1,059$1,200$326,296
166 ($2,259)$1,055$1,203$325,093
167 ($2,259)$1,051$1,207$323,885
168 ($2,259)$1,047$1,211$322,674
Year 15 - 169 ($2,259)$1,043$1,215$321,459
170 ($2,259)$1,039$1,219$320,240
171 ($2,259)$1,035$1,223$319,017
172 ($2,259)$1,031$1,227$317,790
173 ($2,259)$1,028$1,231$316,559
174 ($2,259)$1,024$1,235$315,324
175 ($2,259)$1,020$1,239$314,085
176 ($2,259)$1,016$1,243$312,842
177 ($2,259)$1,012$1,247$311,595
178 ($2,259)$1,007$1,251$310,344
179 ($2,259)$1,003$1,255$309,089
180 ($2,259)$999$1,259$307,830
Year 16 - 181 ($2,259)$995$1,263$306,566
182 ($2,259)$991$1,267$305,299
183 ($2,259)$987$1,271$304,028
184 ($2,259)$983$1,275$302,752
185 ($2,259)$979$1,280$301,473
186 ($2,259)$975$1,284$300,189
187 ($2,259)$971$1,288$298,901
188 ($2,259)$966$1,292$297,609
189 ($2,259)$962$1,296$296,313
190 ($2,259)$958$1,300$295,012
191 ($2,259)$954$1,305$293,708
192 ($2,259)$950$1,309$292,399
Year 17 - 193 ($2,259)$945$1,313$291,086
194 ($2,259)$941$1,317$289,768
195 ($2,259)$937$1,322$288,447
196 ($2,259)$933$1,326$287,121
197 ($2,259)$928$1,330$285,791
198 ($2,259)$924$1,334$284,456
199 ($2,259)$920$1,339$283,117
200 ($2,259)$915$1,343$281,774
201 ($2,259)$911$1,347$280,427
202 ($2,259)$907$1,352$279,075
203 ($2,259)$902$1,356$277,719
204 ($2,259)$898$1,361$276,358
Year 18 - 205 ($2,259)$894$1,365$274,993
206 ($2,259)$889$1,369$273,624
207 ($2,259)$885$1,374$272,250
208 ($2,259)$880$1,378$270,872
209 ($2,259)$876$1,383$269,489
210 ($2,259)$871$1,387$268,102
211 ($2,259)$867$1,392$266,711
212 ($2,259)$862$1,396$265,314
213 ($2,259)$858$1,401$263,914
214 ($2,259)$853$1,405$262,509
215 ($2,259)$849$1,410$261,099
216 ($2,259)$844$1,414$259,685
Year 19 - 217 ($2,259)$840$1,419$258,266
218 ($2,259)$835$1,423$256,842
219 ($2,259)$830$1,428$255,414
220 ($2,259)$826$1,433$253,981
221 ($2,259)$821$1,437$252,544
222 ($2,259)$817$1,442$251,102
223 ($2,259)$812$1,447$249,656
224 ($2,259)$807$1,451$248,204
225 ($2,259)$803$1,456$246,748
226 ($2,259)$798$1,461$245,288
227 ($2,259)$793$1,465$243,822
228 ($2,259)$788$1,470$242,352
Year 20 - 229 ($2,259)$784$1,475$240,877
230 ($2,259)$779$1,480$239,397
231 ($2,259)$774$1,484$237,913
232 ($2,259)$769$1,489$236,424
233 ($2,259)$764$1,494$234,930
234 ($2,259)$760$1,499$233,431
235 ($2,259)$755$1,504$231,927
236 ($2,259)$750$1,509$230,418
237 ($2,259)$745$1,513$228,905
238 ($2,259)$740$1,518$227,387
239 ($2,259)$735$1,523$225,863
240 ($2,259)$730$1,528$224,335
Year 21 - 241 ($2,259)$725$1,533$222,802
242 ($2,259)$720$1,538$221,264
243 ($2,259)$715$1,543$219,721
244 ($2,259)$710$1,548$218,173
245 ($2,259)$705$1,553$216,619
246 ($2,259)$700$1,558$215,061
247 ($2,259)$695$1,563$213,498
248 ($2,259)$690$1,568$211,930
249 ($2,259)$685$1,573$210,357
250 ($2,259)$680$1,578$208,778
251 ($2,259)$675$1,583$207,195
252 ($2,259)$670$1,589$205,606
Year 22 - 253 ($2,259)$665$1,594$204,013
254 ($2,259)$660$1,599$202,414
255 ($2,259)$654$1,604$200,810
256 ($2,259)$649$1,609$199,201
257 ($2,259)$644$1,614$197,586
258 ($2,259)$639$1,620$195,966
259 ($2,259)$634$1,625$194,342
260 ($2,259)$628$1,630$192,711
261 ($2,259)$623$1,635$191,076
262 ($2,259)$618$1,641$189,435
263 ($2,259)$613$1,646$187,789
264 ($2,259)$607$1,651$186,138
Year 23 - 265 ($2,259)$602$1,657$184,481
266 ($2,259)$596$1,662$182,819
267 ($2,259)$591$1,667$181,152
268 ($2,259)$586$1,673$179,479
269 ($2,259)$580$1,678$177,801
270 ($2,259)$575$1,684$176,117
271 ($2,259)$569$1,689$174,428
272 ($2,259)$564$1,695$172,734
273 ($2,259)$559$1,700$171,034
274 ($2,259)$553$1,706$169,328
275 ($2,259)$547$1,711$167,617
276 ($2,259)$542$1,717$165,901
Year 24 - 277 ($2,259)$536$1,722$164,179
278 ($2,259)$531$1,728$162,451
279 ($2,259)$525$1,733$160,718
280 ($2,259)$520$1,739$158,979
281 ($2,259)$514$1,744$157,234
282 ($2,259)$508$1,750$155,484
283 ($2,259)$503$1,756$153,728
284 ($2,259)$497$1,761$151,967
285 ($2,259)$491$1,767$150,200
286 ($2,259)$486$1,773$148,427
287 ($2,259)$480$1,779$146,648
288 ($2,259)$474$1,784$144,864
Year 25 - 289 ($2,259)$468$1,790$143,074
290 ($2,259)$463$1,796$141,278
291 ($2,259)$457$1,802$139,476
292 ($2,259)$451$1,808$137,669
293 ($2,259)$445$1,813$135,855
294 ($2,259)$439$1,819$134,036
295 ($2,259)$433$1,825$132,211
296 ($2,259)$427$1,831$130,380
297 ($2,259)$422$1,837$128,543
298 ($2,259)$416$1,843$126,700
299 ($2,259)$410$1,849$124,851
300 ($2,259)$404$1,855$122,996
Year 26 - 301 ($2,259)$398$1,861$121,136
302 ($2,259)$392$1,867$119,269
303 ($2,259)$386$1,873$117,396
304 ($2,259)$380$1,879$115,517
305 ($2,259)$374$1,885$113,632
306 ($2,259)$367$1,891$111,741
307 ($2,259)$361$1,897$109,844
308 ($2,259)$355$1,903$107,940
309 ($2,259)$349$1,910$106,031
310 ($2,259)$343$1,916$104,115
311 ($2,259)$337$1,922$102,193
312 ($2,259)$330$1,928$100,265
Year 27 - 313 ($2,259)$324$1,934$98,331
314 ($2,259)$318$1,941$96,390
315 ($2,259)$312$1,947$94,443
316 ($2,259)$305$1,953$92,490
317 ($2,259)$299$1,959$90,531
318 ($2,259)$293$1,966$88,565
319 ($2,259)$286$1,972$86,593
320 ($2,259)$280$1,979$84,614
321 ($2,259)$274$1,985$82,629
322 ($2,259)$267$1,991$80,638
323 ($2,259)$261$1,998$78,640
324 ($2,259)$254$2,004$76,636
Year 28 - 325 ($2,259)$248$2,011$74,625
326 ($2,259)$241$2,017$72,608
327 ($2,259)$235$2,024$70,584
328 ($2,259)$228$2,030$68,554
329 ($2,259)$222$2,037$66,517
330 ($2,259)$215$2,043$64,474
331 ($2,259)$208$2,050$62,424
332 ($2,259)$202$2,057$60,367
333 ($2,259)$195$2,063$58,304
334 ($2,259)$189$2,070$56,234
335 ($2,259)$182$2,077$54,157
336 ($2,259)$175$2,083$52,074
Year 29 - 337 ($2,259)$168$2,090$49,983
338 ($2,259)$162$2,097$47,887
339 ($2,259)$155$2,104$45,783
340 ($2,259)$148$2,110$43,672
341 ($2,259)$141$2,117$41,555
342 ($2,259)$134$2,124$39,431
343 ($2,259)$127$2,131$37,300
344 ($2,259)$121$2,138$35,162
345 ($2,259)$114$2,145$33,017
346 ($2,259)$107$2,152$30,865
347 ($2,259)$100$2,159$28,707
348 ($2,259)$93$2,166$26,541
Year 30 - 349 ($2,259)$86$2,173$24,368
350 ($2,259)$79$2,180$22,189
351 ($2,259)$72$2,187$20,002
352 ($2,259)$65$2,194$17,808
353 ($2,259)$58$2,201$15,607
354 ($2,259)$50$2,208$13,399
355 ($2,259)$43$2,215$11,184
356 ($2,259)$36$2,222$8,961
357 ($2,259)$29$2,230$6,732
358 ($2,259)$22$2,237$4,495
359 ($2,259)$15$2,244$2,251
360 ($2,259)$7$2,251$0
TOTALS$333,064$480,000$813,064

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.