« 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 January 18, 2018. 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


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
$2,318 360 $351,290 $834,490

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  $604,000
Down Payment $120,800$483,200
Year 1 - 1 ($2,318)$1,627$691$482,509
2 ($2,318)$1,624$694$481,815
3 ($2,318)$1,622$696$481,119
4 ($2,318)$1,620$698$480,421
5 ($2,318)$1,617$701$479,720
6 ($2,318)$1,615$703$479,017
7 ($2,318)$1,613$705$478,312
8 ($2,318)$1,610$708$477,604
9 ($2,318)$1,608$710$476,894
10 ($2,318)$1,606$712$476,182
11 ($2,318)$1,603$715$475,467
12 ($2,318)$1,601$717$474,750
Year 2 - 13 ($2,318)$1,598$720$474,030
14 ($2,318)$1,596$722$473,308
15 ($2,318)$1,593$725$472,583
16 ($2,318)$1,591$727$471,856
17 ($2,318)$1,589$729$471,127
18 ($2,318)$1,586$732$470,395
19 ($2,318)$1,584$734$469,661
20 ($2,318)$1,581$737$468,924
21 ($2,318)$1,579$739$468,184
22 ($2,318)$1,576$742$467,443
23 ($2,318)$1,574$744$466,698
24 ($2,318)$1,571$747$465,951
Year 3 - 25 ($2,318)$1,569$749$465,202
26 ($2,318)$1,566$752$464,450
27 ($2,318)$1,564$754$463,696
28 ($2,318)$1,561$757$462,939
29 ($2,318)$1,559$759$462,180
30 ($2,318)$1,556$762$461,417
31 ($2,318)$1,553$765$460,653
32 ($2,318)$1,551$767$459,886
33 ($2,318)$1,548$770$459,116
34 ($2,318)$1,546$772$458,344
35 ($2,318)$1,543$775$457,569
36 ($2,318)$1,540$778$456,791
Year 4 - 37 ($2,318)$1,538$780$456,011
38 ($2,318)$1,535$783$455,228
39 ($2,318)$1,533$785$454,443
40 ($2,318)$1,530$788$453,655
41 ($2,318)$1,527$791$452,864
42 ($2,318)$1,525$793$452,071
43 ($2,318)$1,522$796$451,275
44 ($2,318)$1,519$799$450,476
45 ($2,318)$1,517$801$449,674
46 ($2,318)$1,514$804$448,870
47 ($2,318)$1,511$807$448,063
48 ($2,318)$1,508$810$447,254
Year 5 - 49 ($2,318)$1,506$812$446,442
50 ($2,318)$1,503$815$445,627
51 ($2,318)$1,500$818$444,809
52 ($2,318)$1,498$821$443,988
53 ($2,318)$1,495$823$443,165
54 ($2,318)$1,492$826$442,339
55 ($2,318)$1,489$829$441,510
56 ($2,318)$1,486$832$440,679
57 ($2,318)$1,484$834$439,844
58 ($2,318)$1,481$837$439,007
59 ($2,318)$1,478$840$438,167
60 ($2,318)$1,475$843$437,324
Year 6 - 61 ($2,318)$1,472$846$436,478
62 ($2,318)$1,469$849$435,630
63 ($2,318)$1,467$851$434,778
64 ($2,318)$1,464$854$433,924
65 ($2,318)$1,461$857$433,067
66 ($2,318)$1,458$860$432,207
67 ($2,318)$1,455$863$431,344
68 ($2,318)$1,452$866$430,478
69 ($2,318)$1,449$869$429,609
70 ($2,318)$1,446$872$428,738
71 ($2,318)$1,443$875$427,863
72 ($2,318)$1,440$878$426,986
Year 7 - 73 ($2,318)$1,438$881$426,105
74 ($2,318)$1,435$883$425,222
75 ($2,318)$1,432$886$424,335
76 ($2,318)$1,429$889$423,446
77 ($2,318)$1,426$892$422,553
78 ($2,318)$1,423$895$421,658
79 ($2,318)$1,420$898$420,759
80 ($2,318)$1,417$901$419,858
81 ($2,318)$1,414$905$418,953
82 ($2,318)$1,410$908$418,046
83 ($2,318)$1,407$911$417,135
84 ($2,318)$1,404$914$416,222
Year 8 - 85 ($2,318)$1,401$917$415,305
86 ($2,318)$1,398$920$414,385
87 ($2,318)$1,395$923$413,462
88 ($2,318)$1,392$926$412,536
89 ($2,318)$1,389$929$411,607
90 ($2,318)$1,386$932$410,675
91 ($2,318)$1,383$935$409,739
92 ($2,318)$1,379$939$408,801
93 ($2,318)$1,376$942$407,859
94 ($2,318)$1,373$945$406,914
95 ($2,318)$1,370$948$405,966
96 ($2,318)$1,367$951$405,015
Year 9 - 97 ($2,318)$1,364$954$404,060
98 ($2,318)$1,360$958$403,102
99 ($2,318)$1,357$961$402,142
100 ($2,318)$1,354$964$401,177
101 ($2,318)$1,351$967$400,210
102 ($2,318)$1,347$971$399,239
103 ($2,318)$1,344$974$398,265
104 ($2,318)$1,341$977$397,288
105 ($2,318)$1,338$980$396,308
106 ($2,318)$1,334$984$395,324
107 ($2,318)$1,331$987$394,337
108 ($2,318)$1,328$990$393,346
Year 10 - 109 ($2,318)$1,324$994$392,353
110 ($2,318)$1,321$997$391,356
111 ($2,318)$1,318$1,000$390,355
112 ($2,318)$1,314$1,004$389,351
113 ($2,318)$1,311$1,007$388,344
114 ($2,318)$1,307$1,011$387,333
115 ($2,318)$1,304$1,014$386,319
116 ($2,318)$1,301$1,017$385,302
117 ($2,318)$1,297$1,021$384,281
118 ($2,318)$1,294$1,024$383,257
119 ($2,318)$1,290$1,028$382,229
120 ($2,318)$1,287$1,031$381,198
Year 11 - 121 ($2,318)$1,283$1,035$380,163
122 ($2,318)$1,280$1,038$379,125
123 ($2,318)$1,276$1,042$378,084
124 ($2,318)$1,273$1,045$377,038
125 ($2,318)$1,269$1,049$375,990
126 ($2,318)$1,266$1,052$374,938
127 ($2,318)$1,262$1,056$373,882
128 ($2,318)$1,259$1,059$372,823
129 ($2,318)$1,255$1,063$371,760
130 ($2,318)$1,252$1,066$370,693
131 ($2,318)$1,248$1,070$369,623
132 ($2,318)$1,244$1,074$368,550
Year 12 - 133 ($2,318)$1,241$1,077$367,472
134 ($2,318)$1,237$1,081$366,391
135 ($2,318)$1,234$1,085$365,307
136 ($2,318)$1,230$1,088$364,219
137 ($2,318)$1,226$1,092$363,127
138 ($2,318)$1,223$1,095$362,031
139 ($2,318)$1,219$1,099$360,932
140 ($2,318)$1,215$1,103$359,829
141 ($2,318)$1,211$1,107$358,723
142 ($2,318)$1,208$1,110$357,612
143 ($2,318)$1,204$1,114$356,498
144 ($2,318)$1,200$1,118$355,381
Year 13 - 145 ($2,318)$1,196$1,122$354,259
146 ($2,318)$1,193$1,125$353,134
147 ($2,318)$1,189$1,129$352,004
148 ($2,318)$1,185$1,133$350,872
149 ($2,318)$1,181$1,137$349,735
150 ($2,318)$1,177$1,141$348,594
151 ($2,318)$1,174$1,144$347,450
152 ($2,318)$1,170$1,148$346,301
153 ($2,318)$1,166$1,152$345,149
154 ($2,318)$1,162$1,156$343,993
155 ($2,318)$1,158$1,160$342,833
156 ($2,318)$1,154$1,164$341,670
Year 14 - 157 ($2,318)$1,150$1,168$340,502
158 ($2,318)$1,146$1,172$339,330
159 ($2,318)$1,142$1,176$338,155
160 ($2,318)$1,138$1,180$336,975
161 ($2,318)$1,134$1,184$335,791
162 ($2,318)$1,130$1,188$334,604
163 ($2,318)$1,126$1,192$333,412
164 ($2,318)$1,122$1,196$332,217
165 ($2,318)$1,118$1,200$331,017
166 ($2,318)$1,114$1,204$329,814
167 ($2,318)$1,110$1,208$328,606
168 ($2,318)$1,106$1,212$327,394
Year 15 - 169 ($2,318)$1,102$1,216$326,179
170 ($2,318)$1,098$1,220$324,959
171 ($2,318)$1,094$1,224$323,735
172 ($2,318)$1,090$1,228$322,506
173 ($2,318)$1,086$1,232$321,274
174 ($2,318)$1,082$1,236$320,038
175 ($2,318)$1,077$1,241$318,797
176 ($2,318)$1,073$1,245$317,553
177 ($2,318)$1,069$1,249$316,304
178 ($2,318)$1,065$1,253$315,050
179 ($2,318)$1,061$1,257$313,793
180 ($2,318)$1,056$1,262$312,531
Year 16 - 181 ($2,318)$1,052$1,266$311,266
182 ($2,318)$1,048$1,270$309,996
183 ($2,318)$1,044$1,274$308,721
184 ($2,318)$1,039$1,279$307,443
185 ($2,318)$1,035$1,283$306,160
186 ($2,318)$1,031$1,287$304,872
187 ($2,318)$1,026$1,292$303,581
188 ($2,318)$1,022$1,296$302,285
189 ($2,318)$1,018$1,300$300,984
190 ($2,318)$1,013$1,305$299,680
191 ($2,318)$1,009$1,309$298,371
192 ($2,318)$1,005$1,314$297,057
Year 17 - 193 ($2,318)$1,000$1,318$295,739
194 ($2,318)$996$1,322$294,417
195 ($2,318)$991$1,327$293,090
196 ($2,318)$987$1,331$291,759
197 ($2,318)$982$1,336$290,423
198 ($2,318)$978$1,340$289,083
199 ($2,318)$973$1,345$287,738
200 ($2,318)$969$1,349$286,388
201 ($2,318)$964$1,354$285,035
202 ($2,318)$960$1,358$283,676
203 ($2,318)$955$1,363$282,313
204 ($2,318)$950$1,368$280,946
Year 18 - 205 ($2,318)$946$1,372$279,573
206 ($2,318)$941$1,377$278,197
207 ($2,318)$937$1,381$276,815
208 ($2,318)$932$1,386$275,429
209 ($2,318)$927$1,391$274,038
210 ($2,318)$923$1,395$272,643
211 ($2,318)$918$1,400$271,243
212 ($2,318)$913$1,405$269,838
213 ($2,318)$908$1,410$268,428
214 ($2,318)$904$1,414$267,014
215 ($2,318)$899$1,419$265,595
216 ($2,318)$894$1,424$264,171
Year 19 - 217 ($2,318)$889$1,429$262,742
218 ($2,318)$885$1,433$261,309
219 ($2,318)$880$1,438$259,871
220 ($2,318)$875$1,443$258,428
221 ($2,318)$870$1,448$256,980
222 ($2,318)$865$1,453$255,527
223 ($2,318)$860$1,458$254,069
224 ($2,318)$855$1,463$252,606
225 ($2,318)$850$1,468$251,139
226 ($2,318)$846$1,473$249,666
227 ($2,318)$841$1,477$248,189
228 ($2,318)$836$1,482$246,706
Year 20 - 229 ($2,318)$831$1,487$245,219
230 ($2,318)$826$1,492$243,726
231 ($2,318)$821$1,497$242,229
232 ($2,318)$816$1,503$240,726
233 ($2,318)$810$1,508$239,219
234 ($2,318)$805$1,513$237,706
235 ($2,318)$800$1,518$236,188
236 ($2,318)$795$1,523$234,666
237 ($2,318)$790$1,528$233,138
238 ($2,318)$785$1,533$231,604
239 ($2,318)$780$1,538$230,066
240 ($2,318)$775$1,543$228,523
Year 21 - 241 ($2,318)$769$1,549$226,974
242 ($2,318)$764$1,554$225,420
243 ($2,318)$759$1,559$223,861
244 ($2,318)$754$1,564$222,297
245 ($2,318)$748$1,570$220,727
246 ($2,318)$743$1,575$219,152
247 ($2,318)$738$1,580$217,572
248 ($2,318)$732$1,586$215,986
249 ($2,318)$727$1,591$214,395
250 ($2,318)$722$1,596$212,799
251 ($2,318)$716$1,602$211,198
252 ($2,318)$711$1,607$209,591
Year 22 - 253 ($2,318)$706$1,612$207,978
254 ($2,318)$700$1,618$206,360
255 ($2,318)$695$1,623$204,737
256 ($2,318)$689$1,629$203,108
257 ($2,318)$684$1,634$201,474
258 ($2,318)$678$1,640$199,834
259 ($2,318)$673$1,645$198,189
260 ($2,318)$667$1,651$196,538
261 ($2,318)$662$1,656$194,882
262 ($2,318)$656$1,662$193,220
263 ($2,318)$651$1,668$191,553
264 ($2,318)$645$1,673$189,879
Year 23 - 265 ($2,318)$639$1,679$188,201
266 ($2,318)$634$1,684$186,516
267 ($2,318)$628$1,690$184,826
268 ($2,318)$622$1,696$183,130
269 ($2,318)$617$1,701$181,429
270 ($2,318)$611$1,707$179,722
271 ($2,318)$605$1,713$178,009
272 ($2,318)$599$1,719$176,290
273 ($2,318)$594$1,725$174,565
274 ($2,318)$588$1,730$172,835
275 ($2,318)$582$1,736$171,099
276 ($2,318)$576$1,742$169,357
Year 24 - 277 ($2,318)$570$1,748$167,609
278 ($2,318)$564$1,754$165,855
279 ($2,318)$558$1,760$164,096
280 ($2,318)$552$1,766$162,330
281 ($2,318)$547$1,772$160,559
282 ($2,318)$541$1,777$158,781
283 ($2,318)$535$1,783$156,998
284 ($2,318)$529$1,789$155,208
285 ($2,318)$523$1,795$153,413
286 ($2,318)$516$1,802$151,611
287 ($2,318)$510$1,808$149,804
288 ($2,318)$504$1,814$147,990
Year 25 - 289 ($2,318)$498$1,820$146,170
290 ($2,318)$492$1,826$144,344
291 ($2,318)$486$1,832$142,512
292 ($2,318)$480$1,838$140,674
293 ($2,318)$474$1,844$138,829
294 ($2,318)$467$1,851$136,979
295 ($2,318)$461$1,857$135,122
296 ($2,318)$455$1,863$133,259
297 ($2,318)$449$1,869$131,389
298 ($2,318)$442$1,876$129,514
299 ($2,318)$436$1,882$127,632
300 ($2,318)$430$1,888$125,743
Year 26 - 301 ($2,318)$423$1,895$123,849
302 ($2,318)$417$1,901$121,948
303 ($2,318)$411$1,907$120,040
304 ($2,318)$404$1,914$118,126
305 ($2,318)$398$1,920$116,206
306 ($2,318)$391$1,927$114,279
307 ($2,318)$385$1,933$112,346
308 ($2,318)$378$1,940$110,406
309 ($2,318)$372$1,946$108,460
310 ($2,318)$365$1,953$106,507
311 ($2,318)$359$1,959$104,547
312 ($2,318)$352$1,966$102,581
Year 27 - 313 ($2,318)$345$1,973$100,609
314 ($2,318)$339$1,979$98,629
315 ($2,318)$332$1,986$96,643
316 ($2,318)$325$1,993$94,651
317 ($2,318)$319$1,999$92,651
318 ($2,318)$312$2,006$90,645
319 ($2,318)$305$2,013$88,632
320 ($2,318)$298$2,020$86,613
321 ($2,318)$292$2,026$84,586
322 ($2,318)$285$2,033$82,553
323 ($2,318)$278$2,040$80,513
324 ($2,318)$271$2,047$78,466
Year 28 - 325 ($2,318)$264$2,054$76,412
326 ($2,318)$257$2,061$74,351
327 ($2,318)$250$2,068$72,284
328 ($2,318)$243$2,075$70,209
329 ($2,318)$236$2,082$68,127
330 ($2,318)$229$2,089$66,039
331 ($2,318)$222$2,096$63,943
332 ($2,318)$215$2,103$61,840
333 ($2,318)$208$2,110$59,730
334 ($2,318)$201$2,117$57,614
335 ($2,318)$194$2,124$55,489
336 ($2,318)$187$2,131$53,358
Year 29 - 337 ($2,318)$180$2,138$51,220
338 ($2,318)$172$2,146$49,074
339 ($2,318)$165$2,153$46,921
340 ($2,318)$158$2,160$44,761
341 ($2,318)$151$2,167$42,594
342 ($2,318)$143$2,175$40,419
343 ($2,318)$136$2,182$38,237
344 ($2,318)$129$2,189$36,048
345 ($2,318)$121$2,197$33,852
346 ($2,318)$114$2,204$31,647
347 ($2,318)$107$2,211$29,436
348 ($2,318)$99$2,219$27,217
Year 30 - 349 ($2,318)$92$2,226$24,991
350 ($2,318)$84$2,234$22,757
351 ($2,318)$77$2,241$20,515
352 ($2,318)$69$2,249$18,266
353 ($2,318)$61$2,257$16,010
354 ($2,318)$54$2,264$13,746
355 ($2,318)$46$2,272$11,474
356 ($2,318)$39$2,279$9,195
357 ($2,318)$31$2,287$6,908
358 ($2,318)$23$2,295$4,613
359 ($2,318)$16$2,302$2,310
360 ($2,318)$8$2,310$0
TOTALS$351,290$483,200$834,490

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.