« Back to all home prices

Mortgage Payment Schedule for a $606,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($121,200) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,253 360 $326,440 $811,240

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 790396
$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 #: 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 #: 122701 | State Lic #: MC-1186
$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 #: 258821
$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: 3.761% | Rate: 3.750% | Fees: $330 | 30 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 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 #: 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
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  $606,000
Down Payment $121,200$484,800
Year 1 - 1 ($2,253)$1,527$726$484,074
2 ($2,253)$1,525$729$483,345
3 ($2,253)$1,523$731$482,614
4 ($2,253)$1,520$733$481,881
5 ($2,253)$1,518$736$481,145
6 ($2,253)$1,516$738$480,408
7 ($2,253)$1,513$740$479,667
8 ($2,253)$1,511$742$478,925
9 ($2,253)$1,509$745$478,180
10 ($2,253)$1,506$747$477,433
11 ($2,253)$1,504$750$476,683
12 ($2,253)$1,502$752$475,931
Year 2 - 13 ($2,253)$1,499$754$475,177
14 ($2,253)$1,497$757$474,421
15 ($2,253)$1,494$759$473,662
16 ($2,253)$1,492$761$472,900
17 ($2,253)$1,490$764$472,136
18 ($2,253)$1,487$766$471,370
19 ($2,253)$1,485$769$470,602
20 ($2,253)$1,482$771$469,830
21 ($2,253)$1,480$773$469,057
22 ($2,253)$1,478$776$468,281
23 ($2,253)$1,475$778$467,503
24 ($2,253)$1,473$781$466,722
Year 3 - 25 ($2,253)$1,470$783$465,939
26 ($2,253)$1,468$786$465,153
27 ($2,253)$1,465$788$464,365
28 ($2,253)$1,463$791$463,574
29 ($2,253)$1,460$793$462,781
30 ($2,253)$1,458$796$461,985
31 ($2,253)$1,455$798$461,187
32 ($2,253)$1,453$801$460,386
33 ($2,253)$1,450$803$459,583
34 ($2,253)$1,448$806$458,777
35 ($2,253)$1,445$808$457,969
36 ($2,253)$1,443$811$457,158
Year 4 - 37 ($2,253)$1,440$813$456,345
38 ($2,253)$1,437$816$455,529
39 ($2,253)$1,435$819$454,710
40 ($2,253)$1,432$821$453,889
41 ($2,253)$1,430$824$453,065
42 ($2,253)$1,427$826$452,239
43 ($2,253)$1,425$829$451,410
44 ($2,253)$1,422$832$450,579
45 ($2,253)$1,419$834$449,745
46 ($2,253)$1,417$837$448,908
47 ($2,253)$1,414$839$448,068
48 ($2,253)$1,411$842$447,226
Year 5 - 49 ($2,253)$1,409$845$446,382
50 ($2,253)$1,406$847$445,534
51 ($2,253)$1,403$850$444,684
52 ($2,253)$1,401$853$443,832
53 ($2,253)$1,398$855$442,976
54 ($2,253)$1,395$858$442,118
55 ($2,253)$1,393$861$441,257
56 ($2,253)$1,390$863$440,394
57 ($2,253)$1,387$866$439,528
58 ($2,253)$1,385$869$438,659
59 ($2,253)$1,382$872$437,787
60 ($2,253)$1,379$874$436,913
Year 6 - 61 ($2,253)$1,376$877$436,036
62 ($2,253)$1,374$880$435,156
63 ($2,253)$1,371$883$434,273
64 ($2,253)$1,368$885$433,387
65 ($2,253)$1,365$888$432,499
66 ($2,253)$1,362$891$431,608
67 ($2,253)$1,360$894$430,714
68 ($2,253)$1,357$897$429,818
69 ($2,253)$1,354$900$428,918
70 ($2,253)$1,351$902$428,016
71 ($2,253)$1,348$905$427,110
72 ($2,253)$1,345$908$426,202
Year 7 - 73 ($2,253)$1,343$911$425,292
74 ($2,253)$1,340$914$424,378
75 ($2,253)$1,337$917$423,461
76 ($2,253)$1,334$920$422,542
77 ($2,253)$1,331$922$421,619
78 ($2,253)$1,328$925$420,694
79 ($2,253)$1,325$928$419,766
80 ($2,253)$1,322$931$418,834
81 ($2,253)$1,319$934$417,900
82 ($2,253)$1,316$937$416,963
83 ($2,253)$1,313$940$416,023
84 ($2,253)$1,310$943$415,080
Year 8 - 85 ($2,253)$1,308$946$414,134
86 ($2,253)$1,305$949$413,185
87 ($2,253)$1,302$952$412,233
88 ($2,253)$1,299$955$411,278
89 ($2,253)$1,296$958$410,321
90 ($2,253)$1,293$961$409,360
91 ($2,253)$1,289$964$408,396
92 ($2,253)$1,286$967$407,429
93 ($2,253)$1,283$970$406,459
94 ($2,253)$1,280$973$405,486
95 ($2,253)$1,277$976$404,509
96 ($2,253)$1,274$979$403,530
Year 9 - 97 ($2,253)$1,271$982$402,548
98 ($2,253)$1,268$985$401,562
99 ($2,253)$1,265$989$400,574
100 ($2,253)$1,262$992$399,582
101 ($2,253)$1,259$995$398,587
102 ($2,253)$1,256$998$397,590
103 ($2,253)$1,252$1,001$396,589
104 ($2,253)$1,249$1,004$395,584
105 ($2,253)$1,246$1,007$394,577
106 ($2,253)$1,243$1,011$393,566
107 ($2,253)$1,240$1,014$392,553
108 ($2,253)$1,237$1,017$391,536
Year 10 - 109 ($2,253)$1,233$1,020$390,516
110 ($2,253)$1,230$1,023$389,492
111 ($2,253)$1,227$1,027$388,466
112 ($2,253)$1,224$1,030$387,436
113 ($2,253)$1,220$1,033$386,403
114 ($2,253)$1,217$1,036$385,367
115 ($2,253)$1,214$1,040$384,327
116 ($2,253)$1,211$1,043$383,284
117 ($2,253)$1,207$1,046$382,238
118 ($2,253)$1,204$1,049$381,189
119 ($2,253)$1,201$1,053$380,136
120 ($2,253)$1,197$1,056$379,080
Year 11 - 121 ($2,253)$1,194$1,059$378,021
122 ($2,253)$1,191$1,063$376,958
123 ($2,253)$1,187$1,066$375,892
124 ($2,253)$1,184$1,069$374,823
125 ($2,253)$1,181$1,073$373,750
126 ($2,253)$1,177$1,076$372,674
127 ($2,253)$1,174$1,080$371,594
128 ($2,253)$1,171$1,083$370,511
129 ($2,253)$1,167$1,086$369,425
130 ($2,253)$1,164$1,090$368,335
131 ($2,253)$1,160$1,093$367,242
132 ($2,253)$1,157$1,097$366,146
Year 12 - 133 ($2,253)$1,153$1,100$365,045
134 ($2,253)$1,150$1,104$363,942
135 ($2,253)$1,146$1,107$362,835
136 ($2,253)$1,143$1,111$361,724
137 ($2,253)$1,139$1,114$360,610
138 ($2,253)$1,136$1,118$359,493
139 ($2,253)$1,132$1,121$358,372
140 ($2,253)$1,129$1,125$357,247
141 ($2,253)$1,125$1,128$356,119
142 ($2,253)$1,122$1,132$354,987
143 ($2,253)$1,118$1,135$353,852
144 ($2,253)$1,115$1,139$352,713
Year 13 - 145 ($2,253)$1,111$1,142$351,571
146 ($2,253)$1,107$1,146$350,425
147 ($2,253)$1,104$1,150$349,275
148 ($2,253)$1,100$1,153$348,122
149 ($2,253)$1,097$1,157$346,965
150 ($2,253)$1,093$1,161$345,805
151 ($2,253)$1,089$1,164$344,641
152 ($2,253)$1,086$1,168$343,473
153 ($2,253)$1,082$1,172$342,301
154 ($2,253)$1,078$1,175$341,126
155 ($2,253)$1,075$1,179$339,947
156 ($2,253)$1,071$1,183$338,765
Year 14 - 157 ($2,253)$1,067$1,186$337,578
158 ($2,253)$1,063$1,190$336,388
159 ($2,253)$1,060$1,194$335,194
160 ($2,253)$1,056$1,198$333,997
161 ($2,253)$1,052$1,201$332,795
162 ($2,253)$1,048$1,205$331,590
163 ($2,253)$1,045$1,209$330,381
164 ($2,253)$1,041$1,213$329,169
165 ($2,253)$1,037$1,217$327,952
166 ($2,253)$1,033$1,220$326,732
167 ($2,253)$1,029$1,224$325,507
168 ($2,253)$1,025$1,228$324,279
Year 15 - 169 ($2,253)$1,021$1,232$323,047
170 ($2,253)$1,018$1,236$321,811
171 ($2,253)$1,014$1,240$320,572
172 ($2,253)$1,010$1,244$319,328
173 ($2,253)$1,006$1,248$318,081
174 ($2,253)$1,002$1,251$316,829
175 ($2,253)$998$1,255$315,574
176 ($2,253)$994$1,259$314,314
177 ($2,253)$990$1,263$313,051
178 ($2,253)$986$1,267$311,784
179 ($2,253)$982$1,271$310,512
180 ($2,253)$978$1,275$309,237
Year 16 - 181 ($2,253)$974$1,279$307,958
182 ($2,253)$970$1,283$306,674
183 ($2,253)$966$1,287$305,387
184 ($2,253)$962$1,291$304,095
185 ($2,253)$958$1,296$302,800
186 ($2,253)$954$1,300$301,500
187 ($2,253)$950$1,304$300,196
188 ($2,253)$946$1,308$298,889
189 ($2,253)$941$1,312$297,577
190 ($2,253)$937$1,316$296,260
191 ($2,253)$933$1,320$294,940
192 ($2,253)$929$1,324$293,616
Year 17 - 193 ($2,253)$925$1,329$292,287
194 ($2,253)$921$1,333$290,955
195 ($2,253)$917$1,337$289,618
196 ($2,253)$912$1,341$288,277
197 ($2,253)$908$1,345$286,931
198 ($2,253)$904$1,350$285,582
199 ($2,253)$900$1,354$284,228
200 ($2,253)$895$1,358$282,870
201 ($2,253)$891$1,362$281,507
202 ($2,253)$887$1,367$280,140
203 ($2,253)$882$1,371$278,769
204 ($2,253)$878$1,375$277,394
Year 18 - 205 ($2,253)$874$1,380$276,014
206 ($2,253)$869$1,384$274,630
207 ($2,253)$865$1,388$273,242
208 ($2,253)$861$1,393$271,849
209 ($2,253)$856$1,397$270,452
210 ($2,253)$852$1,402$269,051
211 ($2,253)$848$1,406$267,645
212 ($2,253)$843$1,410$266,234
213 ($2,253)$839$1,415$264,820
214 ($2,253)$834$1,419$263,400
215 ($2,253)$830$1,424$261,977
216 ($2,253)$825$1,428$260,548
Year 19 - 217 ($2,253)$821$1,433$259,116
218 ($2,253)$816$1,437$257,678
219 ($2,253)$812$1,442$256,237
220 ($2,253)$807$1,446$254,790
221 ($2,253)$803$1,451$253,340
222 ($2,253)$798$1,455$251,884
223 ($2,253)$793$1,460$250,424
224 ($2,253)$789$1,465$248,959
225 ($2,253)$784$1,469$247,490
226 ($2,253)$780$1,474$246,016
227 ($2,253)$775$1,478$244,538
228 ($2,253)$770$1,483$243,055
Year 20 - 229 ($2,253)$766$1,488$241,567
230 ($2,253)$761$1,493$240,074
231 ($2,253)$756$1,497$238,577
232 ($2,253)$752$1,502$237,075
233 ($2,253)$747$1,507$235,569
234 ($2,253)$742$1,511$234,057
235 ($2,253)$737$1,516$232,541
236 ($2,253)$733$1,521$231,020
237 ($2,253)$728$1,526$229,494
238 ($2,253)$723$1,531$227,964
239 ($2,253)$718$1,535$226,429
240 ($2,253)$713$1,540$224,888
Year 21 - 241 ($2,253)$708$1,545$223,343
242 ($2,253)$704$1,550$221,793
243 ($2,253)$699$1,555$220,239
244 ($2,253)$694$1,560$218,679
245 ($2,253)$689$1,565$217,114
246 ($2,253)$684$1,570$215,545
247 ($2,253)$679$1,574$213,970
248 ($2,253)$674$1,579$212,391
249 ($2,253)$669$1,584$210,806
250 ($2,253)$664$1,589$209,217
251 ($2,253)$659$1,594$207,623
252 ($2,253)$654$1,599$206,023
Year 22 - 253 ($2,253)$649$1,604$204,419
254 ($2,253)$644$1,610$202,809
255 ($2,253)$639$1,615$201,195
256 ($2,253)$634$1,620$199,575
257 ($2,253)$629$1,625$197,950
258 ($2,253)$624$1,630$196,320
259 ($2,253)$618$1,635$194,685
260 ($2,253)$613$1,640$193,045
261 ($2,253)$608$1,645$191,400
262 ($2,253)$603$1,651$189,749
263 ($2,253)$598$1,656$188,093
264 ($2,253)$592$1,661$186,432
Year 23 - 265 ($2,253)$587$1,666$184,766
266 ($2,253)$582$1,671$183,095
267 ($2,253)$577$1,677$181,418
268 ($2,253)$571$1,682$179,736
269 ($2,253)$566$1,687$178,049
270 ($2,253)$561$1,693$176,356
271 ($2,253)$556$1,698$174,658
272 ($2,253)$550$1,703$172,955
273 ($2,253)$545$1,709$171,246
274 ($2,253)$539$1,714$169,532
275 ($2,253)$534$1,719$167,813
276 ($2,253)$529$1,725$166,088
Year 24 - 277 ($2,253)$523$1,730$164,358
278 ($2,253)$518$1,736$162,622
279 ($2,253)$512$1,741$160,881
280 ($2,253)$507$1,747$159,134
281 ($2,253)$501$1,752$157,382
282 ($2,253)$496$1,758$155,624
283 ($2,253)$490$1,763$153,861
284 ($2,253)$485$1,769$152,092
285 ($2,253)$479$1,774$150,318
286 ($2,253)$474$1,780$148,538
287 ($2,253)$468$1,786$146,753
288 ($2,253)$462$1,791$144,961
Year 25 - 289 ($2,253)$457$1,797$143,165
290 ($2,253)$451$1,802$141,362
291 ($2,253)$445$1,808$139,554
292 ($2,253)$440$1,814$137,740
293 ($2,253)$434$1,820$135,921
294 ($2,253)$428$1,825$134,095
295 ($2,253)$422$1,831$132,264
296 ($2,253)$417$1,837$130,427
297 ($2,253)$411$1,843$128,585
298 ($2,253)$405$1,848$126,736
299 ($2,253)$399$1,854$124,882
300 ($2,253)$393$1,860$123,022
Year 26 - 301 ($2,253)$388$1,866$121,156
302 ($2,253)$382$1,872$119,284
303 ($2,253)$376$1,878$117,407
304 ($2,253)$370$1,884$115,523
305 ($2,253)$364$1,890$113,633
306 ($2,253)$358$1,895$111,738
307 ($2,253)$352$1,901$109,836
308 ($2,253)$346$1,907$107,929
309 ($2,253)$340$1,913$106,016
310 ($2,253)$334$1,919$104,096
311 ($2,253)$328$1,926$102,171
312 ($2,253)$322$1,932$100,239
Year 27 - 313 ($2,253)$316$1,938$98,301
314 ($2,253)$310$1,944$96,357
315 ($2,253)$304$1,950$94,408
316 ($2,253)$297$1,956$92,451
317 ($2,253)$291$1,962$90,489
318 ($2,253)$285$1,968$88,521
319 ($2,253)$279$1,975$86,546
320 ($2,253)$273$1,981$84,565
321 ($2,253)$266$1,987$82,578
322 ($2,253)$260$1,993$80,585
323 ($2,253)$254$2,000$78,585
324 ($2,253)$248$2,006$76,580
Year 28 - 325 ($2,253)$241$2,012$74,567
326 ($2,253)$235$2,019$72,549
327 ($2,253)$229$2,025$70,524
328 ($2,253)$222$2,031$68,493
329 ($2,253)$216$2,038$66,455
330 ($2,253)$209$2,044$64,411
331 ($2,253)$203$2,051$62,360
332 ($2,253)$196$2,057$60,303
333 ($2,253)$190$2,063$58,240
334 ($2,253)$183$2,070$56,170
335 ($2,253)$177$2,077$54,093
336 ($2,253)$170$2,083$52,010
Year 29 - 337 ($2,253)$164$2,090$49,920
338 ($2,253)$157$2,096$47,824
339 ($2,253)$151$2,103$45,721
340 ($2,253)$144$2,109$43,612
341 ($2,253)$137$2,116$41,496
342 ($2,253)$131$2,123$39,373
343 ($2,253)$124$2,129$37,244
344 ($2,253)$117$2,136$35,108
345 ($2,253)$111$2,143$32,965
346 ($2,253)$104$2,150$30,815
347 ($2,253)$97$2,156$28,659
348 ($2,253)$90$2,163$26,496
Year 30 - 349 ($2,253)$83$2,170$24,326
350 ($2,253)$77$2,177$22,149
351 ($2,253)$70$2,184$19,965
352 ($2,253)$63$2,191$17,775
353 ($2,253)$56$2,197$15,577
354 ($2,253)$49$2,204$13,373
355 ($2,253)$42$2,211$11,162
356 ($2,253)$35$2,218$8,943
357 ($2,253)$28$2,225$6,718
358 ($2,253)$21$2,232$4,486
359 ($2,253)$14$2,239$2,246
360 ($2,253)$7$2,246$0
TOTALS$326,440$484,800$811,240

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.