« Back to all home prices

Mortgage Payment Schedule for a $604,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($120,800) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,260 360 $330,316 $813,516

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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

$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 #: 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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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  $604,000
Down Payment $120,800$483,200
Year 1 - 1 ($2,260)$1,542$718$482,482
2 ($2,260)$1,540$720$481,763
3 ($2,260)$1,538$722$481,040
4 ($2,260)$1,535$724$480,316
5 ($2,260)$1,533$727$479,589
6 ($2,260)$1,531$729$478,860
7 ($2,260)$1,528$731$478,129
8 ($2,260)$1,526$734$477,395
9 ($2,260)$1,524$736$476,659
10 ($2,260)$1,521$738$475,921
11 ($2,260)$1,519$741$475,180
12 ($2,260)$1,517$743$474,437
Year 2 - 13 ($2,260)$1,514$746$473,691
14 ($2,260)$1,512$748$472,943
15 ($2,260)$1,509$750$472,193
16 ($2,260)$1,507$753$471,440
17 ($2,260)$1,505$755$470,685
18 ($2,260)$1,502$757$469,928
19 ($2,260)$1,500$760$469,168
20 ($2,260)$1,497$762$468,405
21 ($2,260)$1,495$765$467,641
22 ($2,260)$1,493$767$466,873
23 ($2,260)$1,490$770$466,104
24 ($2,260)$1,488$772$465,332
Year 3 - 25 ($2,260)$1,485$775$464,557
26 ($2,260)$1,483$777$463,780
27 ($2,260)$1,480$780$463,000
28 ($2,260)$1,478$782$462,218
29 ($2,260)$1,475$785$461,434
30 ($2,260)$1,473$787$460,647
31 ($2,260)$1,470$790$459,857
32 ($2,260)$1,468$792$459,065
33 ($2,260)$1,465$795$458,271
34 ($2,260)$1,463$797$457,474
35 ($2,260)$1,460$800$456,674
36 ($2,260)$1,458$802$455,872
Year 4 - 37 ($2,260)$1,455$805$455,067
38 ($2,260)$1,452$807$454,260
39 ($2,260)$1,450$810$453,450
40 ($2,260)$1,447$813$452,637
41 ($2,260)$1,445$815$451,822
42 ($2,260)$1,442$818$451,004
43 ($2,260)$1,439$820$450,184
44 ($2,260)$1,437$823$449,361
45 ($2,260)$1,434$826$448,536
46 ($2,260)$1,432$828$447,707
47 ($2,260)$1,429$831$446,877
48 ($2,260)$1,426$833$446,043
Year 5 - 49 ($2,260)$1,424$836$445,207
50 ($2,260)$1,421$839$444,368
51 ($2,260)$1,418$841$443,527
52 ($2,260)$1,416$844$442,682
53 ($2,260)$1,413$847$441,836
54 ($2,260)$1,410$850$440,986
55 ($2,260)$1,407$852$440,134
56 ($2,260)$1,405$855$439,279
57 ($2,260)$1,402$858$438,421
58 ($2,260)$1,399$860$437,560
59 ($2,260)$1,397$863$436,697
60 ($2,260)$1,394$866$435,831
Year 6 - 61 ($2,260)$1,391$869$434,963
62 ($2,260)$1,388$872$434,091
63 ($2,260)$1,385$874$433,217
64 ($2,260)$1,383$877$432,340
65 ($2,260)$1,380$880$431,460
66 ($2,260)$1,377$883$430,577
67 ($2,260)$1,374$886$429,692
68 ($2,260)$1,371$888$428,803
69 ($2,260)$1,369$891$427,912
70 ($2,260)$1,366$894$427,018
71 ($2,260)$1,363$897$426,121
72 ($2,260)$1,360$900$425,221
Year 7 - 73 ($2,260)$1,357$903$424,319
74 ($2,260)$1,354$905$423,413
75 ($2,260)$1,351$908$422,505
76 ($2,260)$1,348$911$421,594
77 ($2,260)$1,346$914$420,680
78 ($2,260)$1,343$917$419,762
79 ($2,260)$1,340$920$418,842
80 ($2,260)$1,337$923$417,919
81 ($2,260)$1,334$926$416,994
82 ($2,260)$1,331$929$416,065
83 ($2,260)$1,328$932$415,133
84 ($2,260)$1,325$935$414,198
Year 8 - 85 ($2,260)$1,322$938$413,260
86 ($2,260)$1,319$941$412,320
87 ($2,260)$1,316$944$411,376
88 ($2,260)$1,313$947$410,429
89 ($2,260)$1,310$950$409,479
90 ($2,260)$1,307$953$408,526
91 ($2,260)$1,304$956$407,570
92 ($2,260)$1,301$959$406,611
93 ($2,260)$1,298$962$405,649
94 ($2,260)$1,295$965$404,684
95 ($2,260)$1,292$968$403,716
96 ($2,260)$1,289$971$402,745
Year 9 - 97 ($2,260)$1,285$974$401,771
98 ($2,260)$1,282$977$400,793
99 ($2,260)$1,279$981$399,813
100 ($2,260)$1,276$984$398,829
101 ($2,260)$1,273$987$397,842
102 ($2,260)$1,270$990$396,852
103 ($2,260)$1,267$993$395,859
104 ($2,260)$1,263$996$394,863
105 ($2,260)$1,260$999$393,863
106 ($2,260)$1,257$1,003$392,861
107 ($2,260)$1,254$1,006$391,855
108 ($2,260)$1,251$1,009$390,846
Year 10 - 109 ($2,260)$1,247$1,012$389,833
110 ($2,260)$1,244$1,016$388,818
111 ($2,260)$1,241$1,019$387,799
112 ($2,260)$1,238$1,022$386,777
113 ($2,260)$1,234$1,025$385,752
114 ($2,260)$1,231$1,029$384,723
115 ($2,260)$1,228$1,032$383,691
116 ($2,260)$1,225$1,035$382,656
117 ($2,260)$1,221$1,038$381,617
118 ($2,260)$1,218$1,042$380,576
119 ($2,260)$1,215$1,045$379,531
120 ($2,260)$1,211$1,048$378,482
Year 11 - 121 ($2,260)$1,208$1,052$377,430
122 ($2,260)$1,205$1,055$376,375
123 ($2,260)$1,201$1,059$375,317
124 ($2,260)$1,198$1,062$374,255
125 ($2,260)$1,194$1,065$373,190
126 ($2,260)$1,191$1,069$372,121
127 ($2,260)$1,188$1,072$371,049
128 ($2,260)$1,184$1,076$369,973
129 ($2,260)$1,181$1,079$368,894
130 ($2,260)$1,177$1,082$367,812
131 ($2,260)$1,174$1,086$366,726
132 ($2,260)$1,170$1,089$365,637
Year 12 - 133 ($2,260)$1,167$1,093$364,544
134 ($2,260)$1,164$1,096$363,448
135 ($2,260)$1,160$1,100$362,348
136 ($2,260)$1,156$1,103$361,245
137 ($2,260)$1,153$1,107$360,138
138 ($2,260)$1,149$1,110$359,028
139 ($2,260)$1,146$1,114$357,914
140 ($2,260)$1,142$1,117$356,796
141 ($2,260)$1,139$1,121$355,675
142 ($2,260)$1,135$1,125$354,551
143 ($2,260)$1,132$1,128$353,423
144 ($2,260)$1,128$1,132$352,291
Year 13 - 145 ($2,260)$1,124$1,135$351,156
146 ($2,260)$1,121$1,139$350,017
147 ($2,260)$1,117$1,143$348,874
148 ($2,260)$1,113$1,146$347,728
149 ($2,260)$1,110$1,150$346,578
150 ($2,260)$1,106$1,154$345,424
151 ($2,260)$1,102$1,157$344,267
152 ($2,260)$1,099$1,161$343,106
153 ($2,260)$1,095$1,165$341,941
154 ($2,260)$1,091$1,168$340,773
155 ($2,260)$1,088$1,172$339,601
156 ($2,260)$1,084$1,176$338,425
Year 14 - 157 ($2,260)$1,080$1,180$337,245
158 ($2,260)$1,076$1,183$336,062
159 ($2,260)$1,073$1,187$334,875
160 ($2,260)$1,069$1,191$333,684
161 ($2,260)$1,065$1,195$332,489
162 ($2,260)$1,061$1,199$331,290
163 ($2,260)$1,057$1,202$330,088
164 ($2,260)$1,054$1,206$328,882
165 ($2,260)$1,050$1,210$327,672
166 ($2,260)$1,046$1,214$326,458
167 ($2,260)$1,042$1,218$325,240
168 ($2,260)$1,038$1,222$324,018
Year 15 - 169 ($2,260)$1,034$1,226$322,793
170 ($2,260)$1,030$1,230$321,563
171 ($2,260)$1,026$1,233$320,330
172 ($2,260)$1,022$1,237$319,092
173 ($2,260)$1,018$1,241$317,851
174 ($2,260)$1,014$1,245$316,606
175 ($2,260)$1,010$1,249$315,356
176 ($2,260)$1,007$1,253$314,103
177 ($2,260)$1,003$1,257$312,846
178 ($2,260)$998$1,261$311,585
179 ($2,260)$994$1,265$310,319
180 ($2,260)$990$1,269$309,050
Year 16 - 181 ($2,260)$986$1,273$307,777
182 ($2,260)$982$1,277$306,499
183 ($2,260)$978$1,282$305,218
184 ($2,260)$974$1,286$303,932
185 ($2,260)$970$1,290$302,642
186 ($2,260)$966$1,294$301,348
187 ($2,260)$962$1,298$300,050
188 ($2,260)$958$1,302$298,748
189 ($2,260)$954$1,306$297,442
190 ($2,260)$949$1,310$296,132
191 ($2,260)$945$1,315$294,817
192 ($2,260)$941$1,319$293,498
Year 17 - 193 ($2,260)$937$1,323$292,175
194 ($2,260)$933$1,327$290,848
195 ($2,260)$928$1,331$289,516
196 ($2,260)$924$1,336$288,181
197 ($2,260)$920$1,340$286,841
198 ($2,260)$916$1,344$285,496
199 ($2,260)$911$1,349$284,148
200 ($2,260)$907$1,353$282,795
201 ($2,260)$903$1,357$281,438
202 ($2,260)$898$1,362$280,076
203 ($2,260)$894$1,366$278,711
204 ($2,260)$890$1,370$277,340
Year 18 - 205 ($2,260)$885$1,375$275,966
206 ($2,260)$881$1,379$274,587
207 ($2,260)$876$1,383$273,203
208 ($2,260)$872$1,388$271,816
209 ($2,260)$868$1,392$270,423
210 ($2,260)$863$1,397$269,027
211 ($2,260)$859$1,401$267,626
212 ($2,260)$854$1,406$266,220
213 ($2,260)$850$1,410$264,810
214 ($2,260)$845$1,415$263,395
215 ($2,260)$841$1,419$261,976
216 ($2,260)$836$1,424$260,553
Year 19 - 217 ($2,260)$832$1,428$259,124
218 ($2,260)$827$1,433$257,692
219 ($2,260)$822$1,437$256,254
220 ($2,260)$818$1,442$254,813
221 ($2,260)$813$1,446$253,366
222 ($2,260)$809$1,451$251,915
223 ($2,260)$804$1,456$250,459
224 ($2,260)$799$1,460$248,999
225 ($2,260)$795$1,465$247,534
226 ($2,260)$790$1,470$246,064
227 ($2,260)$785$1,474$244,590
228 ($2,260)$781$1,479$243,111
Year 20 - 229 ($2,260)$776$1,484$241,627
230 ($2,260)$771$1,489$240,138
231 ($2,260)$766$1,493$238,645
232 ($2,260)$762$1,498$237,147
233 ($2,260)$757$1,503$235,644
234 ($2,260)$752$1,508$234,136
235 ($2,260)$747$1,512$232,624
236 ($2,260)$742$1,517$231,106
237 ($2,260)$738$1,522$229,584
238 ($2,260)$733$1,527$228,057
239 ($2,260)$728$1,532$226,525
240 ($2,260)$723$1,537$224,989
Year 21 - 241 ($2,260)$718$1,542$223,447
242 ($2,260)$713$1,547$221,900
243 ($2,260)$708$1,552$220,349
244 ($2,260)$703$1,556$218,792
245 ($2,260)$698$1,561$217,231
246 ($2,260)$693$1,566$215,664
247 ($2,260)$688$1,571$214,093
248 ($2,260)$683$1,576$212,516
249 ($2,260)$678$1,581$210,935
250 ($2,260)$673$1,587$209,348
251 ($2,260)$668$1,592$207,757
252 ($2,260)$663$1,597$206,160
Year 22 - 253 ($2,260)$658$1,602$204,558
254 ($2,260)$653$1,607$202,952
255 ($2,260)$648$1,612$201,339
256 ($2,260)$643$1,617$199,722
257 ($2,260)$637$1,622$198,100
258 ($2,260)$632$1,627$196,473
259 ($2,260)$627$1,633$194,840
260 ($2,260)$622$1,638$193,202
261 ($2,260)$617$1,643$191,559
262 ($2,260)$611$1,648$189,910
263 ($2,260)$606$1,654$188,257
264 ($2,260)$601$1,659$186,598
Year 23 - 265 ($2,260)$596$1,664$184,934
266 ($2,260)$590$1,670$183,264
267 ($2,260)$585$1,675$181,589
268 ($2,260)$580$1,680$179,909
269 ($2,260)$574$1,686$178,224
270 ($2,260)$569$1,691$176,533
271 ($2,260)$563$1,696$174,836
272 ($2,260)$558$1,702$173,135
273 ($2,260)$553$1,707$171,427
274 ($2,260)$547$1,713$169,715
275 ($2,260)$542$1,718$167,997
276 ($2,260)$536$1,724$166,273
Year 24 - 277 ($2,260)$531$1,729$164,544
278 ($2,260)$525$1,735$162,809
279 ($2,260)$520$1,740$161,069
280 ($2,260)$514$1,746$159,324
281 ($2,260)$509$1,751$157,572
282 ($2,260)$503$1,757$155,815
283 ($2,260)$497$1,762$154,053
284 ($2,260)$492$1,768$152,285
285 ($2,260)$486$1,774$150,511
286 ($2,260)$480$1,779$148,732
287 ($2,260)$475$1,785$146,947
288 ($2,260)$469$1,791$145,156
Year 25 - 289 ($2,260)$463$1,796$143,360
290 ($2,260)$458$1,802$141,557
291 ($2,260)$452$1,808$139,749
292 ($2,260)$446$1,814$137,936
293 ($2,260)$440$1,820$136,116
294 ($2,260)$434$1,825$134,291
295 ($2,260)$429$1,831$132,460
296 ($2,260)$423$1,837$130,623
297 ($2,260)$417$1,843$128,780
298 ($2,260)$411$1,849$126,931
299 ($2,260)$405$1,855$125,076
300 ($2,260)$399$1,861$123,216
Year 26 - 301 ($2,260)$393$1,867$121,349
302 ($2,260)$387$1,872$119,477
303 ($2,260)$381$1,878$117,598
304 ($2,260)$375$1,884$115,714
305 ($2,260)$369$1,890$113,824
306 ($2,260)$363$1,896$111,927
307 ($2,260)$357$1,903$110,025
308 ($2,260)$351$1,909$108,116
309 ($2,260)$345$1,915$106,201
310 ($2,260)$339$1,921$104,280
311 ($2,260)$333$1,927$102,353
312 ($2,260)$327$1,933$100,420
Year 27 - 313 ($2,260)$321$1,939$98,481
314 ($2,260)$314$1,945$96,536
315 ($2,260)$308$1,952$94,584
316 ($2,260)$302$1,958$92,626
317 ($2,260)$296$1,964$90,662
318 ($2,260)$289$1,970$88,692
319 ($2,260)$283$1,977$86,715
320 ($2,260)$277$1,983$84,732
321 ($2,260)$270$1,989$82,743
322 ($2,260)$264$1,996$80,747
323 ($2,260)$258$2,002$78,745
324 ($2,260)$251$2,008$76,736
Year 28 - 325 ($2,260)$245$2,015$74,722
326 ($2,260)$238$2,021$72,700
327 ($2,260)$232$2,028$70,673
328 ($2,260)$226$2,034$68,638
329 ($2,260)$219$2,041$66,598
330 ($2,260)$213$2,047$64,550
331 ($2,260)$206$2,054$62,497
332 ($2,260)$199$2,060$60,436
333 ($2,260)$193$2,067$58,370
334 ($2,260)$186$2,073$56,296
335 ($2,260)$180$2,080$54,216
336 ($2,260)$173$2,087$52,129
Year 29 - 337 ($2,260)$166$2,093$50,036
338 ($2,260)$160$2,100$47,936
339 ($2,260)$153$2,107$45,829
340 ($2,260)$146$2,113$43,716
341 ($2,260)$140$2,120$41,595
342 ($2,260)$133$2,127$39,468
343 ($2,260)$126$2,134$37,334
344 ($2,260)$119$2,141$35,194
345 ($2,260)$112$2,147$33,046
346 ($2,260)$105$2,154$30,892
347 ($2,260)$99$2,161$28,731
348 ($2,260)$92$2,168$26,563
Year 30 - 349 ($2,260)$85$2,175$24,388
350 ($2,260)$78$2,182$22,206
351 ($2,260)$71$2,189$20,017
352 ($2,260)$64$2,196$17,821
353 ($2,260)$57$2,203$15,618
354 ($2,260)$50$2,210$13,408
355 ($2,260)$43$2,217$11,191
356 ($2,260)$36$2,224$8,967
357 ($2,260)$29$2,231$6,736
358 ($2,260)$21$2,238$4,498
359 ($2,260)$14$2,245$2,253
360 ($2,260)$7$2,253$0
TOTALS$330,316$483,200$813,516

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.