« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,292 360 $340,394 $825,194

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 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
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 ($2,292)$1,584$709$484,091
2 ($2,292)$1,581$711$483,381
3 ($2,292)$1,579$713$482,667
4 ($2,292)$1,577$715$481,952
5 ($2,292)$1,574$718$481,234
6 ($2,292)$1,572$720$480,514
7 ($2,292)$1,570$723$479,791
8 ($2,292)$1,567$725$479,067
9 ($2,292)$1,565$727$478,339
10 ($2,292)$1,563$730$477,610
11 ($2,292)$1,560$732$476,878
12 ($2,292)$1,558$734$476,143
Year 2 - 13 ($2,292)$1,555$737$475,406
14 ($2,292)$1,553$739$474,667
15 ($2,292)$1,551$742$473,926
16 ($2,292)$1,548$744$473,182
17 ($2,292)$1,546$746$472,435
18 ($2,292)$1,543$749$471,686
19 ($2,292)$1,541$751$470,935
20 ($2,292)$1,538$754$470,181
21 ($2,292)$1,536$756$469,425
22 ($2,292)$1,533$759$468,666
23 ($2,292)$1,531$761$467,905
24 ($2,292)$1,528$764$467,141
Year 3 - 25 ($2,292)$1,526$766$466,375
26 ($2,292)$1,523$769$465,606
27 ($2,292)$1,521$771$464,835
28 ($2,292)$1,518$774$464,061
29 ($2,292)$1,516$776$463,285
30 ($2,292)$1,513$779$462,506
31 ($2,292)$1,511$781$461,725
32 ($2,292)$1,508$784$460,941
33 ($2,292)$1,506$786$460,154
34 ($2,292)$1,503$789$459,365
35 ($2,292)$1,501$792$458,574
36 ($2,292)$1,498$794$457,779
Year 4 - 37 ($2,292)$1,495$797$456,983
38 ($2,292)$1,493$799$456,183
39 ($2,292)$1,490$802$455,381
40 ($2,292)$1,488$805$454,577
41 ($2,292)$1,485$807$453,769
42 ($2,292)$1,482$810$452,959
43 ($2,292)$1,480$813$452,147
44 ($2,292)$1,477$815$451,332
45 ($2,292)$1,474$818$450,514
46 ($2,292)$1,472$821$449,693
47 ($2,292)$1,469$823$448,870
48 ($2,292)$1,466$826$448,044
Year 5 - 49 ($2,292)$1,464$829$447,216
50 ($2,292)$1,461$831$446,384
51 ($2,292)$1,458$834$445,550
52 ($2,292)$1,455$837$444,714
53 ($2,292)$1,453$839$443,874
54 ($2,292)$1,450$842$443,032
55 ($2,292)$1,447$845$442,187
56 ($2,292)$1,444$848$441,339
57 ($2,292)$1,442$850$440,489
58 ($2,292)$1,439$853$439,635
59 ($2,292)$1,436$856$438,779
60 ($2,292)$1,433$859$437,921
Year 6 - 61 ($2,292)$1,431$862$437,059
62 ($2,292)$1,428$864$436,194
63 ($2,292)$1,425$867$435,327
64 ($2,292)$1,422$870$434,457
65 ($2,292)$1,419$873$433,584
66 ($2,292)$1,416$876$432,708
67 ($2,292)$1,414$879$431,829
68 ($2,292)$1,411$882$430,948
69 ($2,292)$1,408$884$430,063
70 ($2,292)$1,405$887$429,176
71 ($2,292)$1,402$890$428,286
72 ($2,292)$1,399$893$427,393
Year 7 - 73 ($2,292)$1,396$896$426,497
74 ($2,292)$1,393$899$425,598
75 ($2,292)$1,390$902$424,696
76 ($2,292)$1,387$905$423,791
77 ($2,292)$1,384$908$422,883
78 ($2,292)$1,381$911$421,972
79 ($2,292)$1,378$914$421,059
80 ($2,292)$1,375$917$420,142
81 ($2,292)$1,372$920$419,222
82 ($2,292)$1,369$923$418,299
83 ($2,292)$1,366$926$417,374
84 ($2,292)$1,363$929$416,445
Year 8 - 85 ($2,292)$1,360$932$415,513
86 ($2,292)$1,357$935$414,578
87 ($2,292)$1,354$938$413,640
88 ($2,292)$1,351$941$412,699
89 ($2,292)$1,348$944$411,755
90 ($2,292)$1,345$947$410,808
91 ($2,292)$1,342$950$409,858
92 ($2,292)$1,339$953$408,904
93 ($2,292)$1,336$956$407,948
94 ($2,292)$1,333$960$406,988
95 ($2,292)$1,329$963$406,026
96 ($2,292)$1,326$966$405,060
Year 9 - 97 ($2,292)$1,323$969$404,091
98 ($2,292)$1,320$972$403,119
99 ($2,292)$1,317$975$402,143
100 ($2,292)$1,314$979$401,165
101 ($2,292)$1,310$982$400,183
102 ($2,292)$1,307$985$399,198
103 ($2,292)$1,304$988$398,210
104 ($2,292)$1,301$991$397,219
105 ($2,292)$1,298$995$396,224
106 ($2,292)$1,294$998$395,226
107 ($2,292)$1,291$1,001$394,225
108 ($2,292)$1,288$1,004$393,220
Year 10 - 109 ($2,292)$1,285$1,008$392,213
110 ($2,292)$1,281$1,011$391,202
111 ($2,292)$1,278$1,014$390,188
112 ($2,292)$1,275$1,018$389,170
113 ($2,292)$1,271$1,021$388,149
114 ($2,292)$1,268$1,024$387,125
115 ($2,292)$1,265$1,028$386,097
116 ($2,292)$1,261$1,031$385,066
117 ($2,292)$1,258$1,034$384,032
118 ($2,292)$1,255$1,038$382,994
119 ($2,292)$1,251$1,041$381,953
120 ($2,292)$1,248$1,044$380,909
Year 11 - 121 ($2,292)$1,244$1,048$379,861
122 ($2,292)$1,241$1,051$378,809
123 ($2,292)$1,237$1,055$377,755
124 ($2,292)$1,234$1,058$376,696
125 ($2,292)$1,231$1,062$375,635
126 ($2,292)$1,227$1,065$374,570
127 ($2,292)$1,224$1,069$373,501
128 ($2,292)$1,220$1,072$372,429
129 ($2,292)$1,217$1,076$371,353
130 ($2,292)$1,213$1,079$370,274
131 ($2,292)$1,210$1,083$369,192
132 ($2,292)$1,206$1,086$368,105
Year 12 - 133 ($2,292)$1,202$1,090$367,016
134 ($2,292)$1,199$1,093$365,922
135 ($2,292)$1,195$1,097$364,825
136 ($2,292)$1,192$1,100$363,725
137 ($2,292)$1,188$1,104$362,621
138 ($2,292)$1,185$1,108$361,513
139 ($2,292)$1,181$1,111$360,402
140 ($2,292)$1,177$1,115$359,287
141 ($2,292)$1,174$1,119$358,169
142 ($2,292)$1,170$1,122$357,046
143 ($2,292)$1,166$1,126$355,921
144 ($2,292)$1,163$1,130$354,791
Year 13 - 145 ($2,292)$1,159$1,133$353,658
146 ($2,292)$1,155$1,137$352,521
147 ($2,292)$1,152$1,141$351,380
148 ($2,292)$1,148$1,144$350,236
149 ($2,292)$1,144$1,148$349,088
150 ($2,292)$1,140$1,152$347,936
151 ($2,292)$1,137$1,156$346,780
152 ($2,292)$1,133$1,159$345,621
153 ($2,292)$1,129$1,163$344,458
154 ($2,292)$1,125$1,167$343,291
155 ($2,292)$1,121$1,171$342,120
156 ($2,292)$1,118$1,175$340,945
Year 14 - 157 ($2,292)$1,114$1,178$339,767
158 ($2,292)$1,110$1,182$338,585
159 ($2,292)$1,106$1,186$337,399
160 ($2,292)$1,102$1,190$336,208
161 ($2,292)$1,098$1,194$335,015
162 ($2,292)$1,094$1,198$333,817
163 ($2,292)$1,090$1,202$332,615
164 ($2,292)$1,087$1,206$331,409
165 ($2,292)$1,083$1,210$330,200
166 ($2,292)$1,079$1,214$328,986
167 ($2,292)$1,075$1,218$327,769
168 ($2,292)$1,071$1,221$326,547
Year 15 - 169 ($2,292)$1,067$1,225$325,322
170 ($2,292)$1,063$1,229$324,092
171 ($2,292)$1,059$1,234$322,859
172 ($2,292)$1,055$1,238$321,621
173 ($2,292)$1,051$1,242$320,380
174 ($2,292)$1,047$1,246$319,134
175 ($2,292)$1,043$1,250$317,884
176 ($2,292)$1,038$1,254$316,630
177 ($2,292)$1,034$1,258$315,373
178 ($2,292)$1,030$1,262$314,111
179 ($2,292)$1,026$1,266$312,844
180 ($2,292)$1,022$1,270$311,574
Year 16 - 181 ($2,292)$1,018$1,274$310,300
182 ($2,292)$1,014$1,279$309,021
183 ($2,292)$1,009$1,283$307,739
184 ($2,292)$1,005$1,287$306,452
185 ($2,292)$1,001$1,291$305,160
186 ($2,292)$997$1,295$303,865
187 ($2,292)$993$1,300$302,566
188 ($2,292)$988$1,304$301,262
189 ($2,292)$984$1,308$299,954
190 ($2,292)$980$1,312$298,641
191 ($2,292)$976$1,317$297,325
192 ($2,292)$971$1,321$296,004
Year 17 - 193 ($2,292)$967$1,325$294,678
194 ($2,292)$963$1,330$293,349
195 ($2,292)$958$1,334$292,015
196 ($2,292)$954$1,338$290,677
197 ($2,292)$950$1,343$289,334
198 ($2,292)$945$1,347$287,987
199 ($2,292)$941$1,351$286,635
200 ($2,292)$936$1,356$285,280
201 ($2,292)$932$1,360$283,919
202 ($2,292)$927$1,365$282,555
203 ($2,292)$923$1,369$281,185
204 ($2,292)$919$1,374$279,812
Year 18 - 205 ($2,292)$914$1,378$278,434
206 ($2,292)$910$1,383$277,051
207 ($2,292)$905$1,387$275,664
208 ($2,292)$901$1,392$274,272
209 ($2,292)$896$1,396$272,876
210 ($2,292)$891$1,401$271,475
211 ($2,292)$887$1,405$270,070
212 ($2,292)$882$1,410$268,660
213 ($2,292)$878$1,415$267,245
214 ($2,292)$873$1,419$265,826
215 ($2,292)$868$1,424$264,402
216 ($2,292)$864$1,428$262,973
Year 19 - 217 ($2,292)$859$1,433$261,540
218 ($2,292)$854$1,438$260,102
219 ($2,292)$850$1,443$258,660
220 ($2,292)$845$1,447$257,213
221 ($2,292)$840$1,452$255,761
222 ($2,292)$835$1,457$254,304
223 ($2,292)$831$1,461$252,842
224 ($2,292)$826$1,466$251,376
225 ($2,292)$821$1,471$249,905
226 ($2,292)$816$1,476$248,429
227 ($2,292)$812$1,481$246,949
228 ($2,292)$807$1,486$245,463
Year 20 - 229 ($2,292)$802$1,490$243,973
230 ($2,292)$797$1,495$242,478
231 ($2,292)$792$1,500$240,977
232 ($2,292)$787$1,505$239,472
233 ($2,292)$782$1,510$237,963
234 ($2,292)$777$1,515$236,448
235 ($2,292)$772$1,520$234,928
236 ($2,292)$767$1,525$233,403
237 ($2,292)$762$1,530$231,873
238 ($2,292)$757$1,535$230,339
239 ($2,292)$752$1,540$228,799
240 ($2,292)$747$1,545$227,254
Year 21 - 241 ($2,292)$742$1,550$225,704
242 ($2,292)$737$1,555$224,149
243 ($2,292)$732$1,560$222,589
244 ($2,292)$727$1,565$221,024
245 ($2,292)$722$1,570$219,454
246 ($2,292)$717$1,575$217,879
247 ($2,292)$712$1,580$216,298
248 ($2,292)$707$1,586$214,713
249 ($2,292)$701$1,591$213,122
250 ($2,292)$696$1,596$211,526
251 ($2,292)$691$1,601$209,925
252 ($2,292)$686$1,606$208,318
Year 22 - 253 ($2,292)$681$1,612$206,706
254 ($2,292)$675$1,617$205,089
255 ($2,292)$670$1,622$203,467
256 ($2,292)$665$1,628$201,840
257 ($2,292)$659$1,633$200,207
258 ($2,292)$654$1,638$198,569
259 ($2,292)$649$1,644$196,925
260 ($2,292)$643$1,649$195,276
261 ($2,292)$638$1,654$193,622
262 ($2,292)$632$1,660$191,962
263 ($2,292)$627$1,665$190,297
264 ($2,292)$622$1,671$188,626
Year 23 - 265 ($2,292)$616$1,676$186,950
266 ($2,292)$611$1,682$185,269
267 ($2,292)$605$1,687$183,582
268 ($2,292)$600$1,693$181,889
269 ($2,292)$594$1,698$180,191
270 ($2,292)$589$1,704$178,488
271 ($2,292)$583$1,709$176,779
272 ($2,292)$577$1,715$175,064
273 ($2,292)$572$1,720$173,344
274 ($2,292)$566$1,726$171,618
275 ($2,292)$561$1,732$169,886
276 ($2,292)$555$1,737$168,149
Year 24 - 277 ($2,292)$549$1,743$166,406
278 ($2,292)$544$1,749$164,657
279 ($2,292)$538$1,754$162,903
280 ($2,292)$532$1,760$161,143
281 ($2,292)$526$1,766$159,377
282 ($2,292)$521$1,772$157,605
283 ($2,292)$515$1,777$155,828
284 ($2,292)$509$1,783$154,045
285 ($2,292)$503$1,789$152,256
286 ($2,292)$497$1,795$150,461
287 ($2,292)$492$1,801$148,660
288 ($2,292)$486$1,807$146,854
Year 25 - 289 ($2,292)$480$1,812$145,041
290 ($2,292)$474$1,818$143,223
291 ($2,292)$468$1,824$141,399
292 ($2,292)$462$1,830$139,568
293 ($2,292)$456$1,836$137,732
294 ($2,292)$450$1,842$135,890
295 ($2,292)$444$1,848$134,041
296 ($2,292)$438$1,854$132,187
297 ($2,292)$432$1,860$130,327
298 ($2,292)$426$1,866$128,460
299 ($2,292)$420$1,873$126,588
300 ($2,292)$414$1,879$124,709
Year 26 - 301 ($2,292)$407$1,885$122,824
302 ($2,292)$401$1,891$120,933
303 ($2,292)$395$1,897$119,036
304 ($2,292)$389$1,903$117,133
305 ($2,292)$383$1,910$115,223
306 ($2,292)$376$1,916$113,307
307 ($2,292)$370$1,922$111,385
308 ($2,292)$364$1,928$109,457
309 ($2,292)$358$1,935$107,522
310 ($2,292)$351$1,941$105,581
311 ($2,292)$345$1,947$103,634
312 ($2,292)$339$1,954$101,680
Year 27 - 313 ($2,292)$332$1,960$99,720
314 ($2,292)$326$1,966$97,754
315 ($2,292)$319$1,973$95,781
316 ($2,292)$313$1,979$93,802
317 ($2,292)$306$1,986$91,816
318 ($2,292)$300$1,992$89,823
319 ($2,292)$293$1,999$87,825
320 ($2,292)$287$2,005$85,819
321 ($2,292)$280$2,012$83,808
322 ($2,292)$274$2,018$81,789
323 ($2,292)$267$2,025$79,764
324 ($2,292)$261$2,032$77,732
Year 28 - 325 ($2,292)$254$2,038$75,694
326 ($2,292)$247$2,045$73,649
327 ($2,292)$241$2,052$71,598
328 ($2,292)$234$2,058$69,539
329 ($2,292)$227$2,065$67,474
330 ($2,292)$220$2,072$65,402
331 ($2,292)$214$2,079$63,324
332 ($2,292)$207$2,085$61,239
333 ($2,292)$200$2,092$59,146
334 ($2,292)$193$2,099$57,047
335 ($2,292)$186$2,106$54,942
336 ($2,292)$179$2,113$52,829
Year 29 - 337 ($2,292)$173$2,120$50,709
338 ($2,292)$166$2,127$48,583
339 ($2,292)$159$2,134$46,449
340 ($2,292)$152$2,140$44,309
341 ($2,292)$145$2,147$42,161
342 ($2,292)$138$2,154$40,007
343 ($2,292)$131$2,162$37,845
344 ($2,292)$124$2,169$35,677
345 ($2,292)$117$2,176$33,501
346 ($2,292)$109$2,183$31,318
347 ($2,292)$102$2,190$29,128
348 ($2,292)$95$2,197$26,931
Year 30 - 349 ($2,292)$88$2,204$24,727
350 ($2,292)$81$2,211$22,516
351 ($2,292)$74$2,219$20,297
352 ($2,292)$66$2,226$18,071
353 ($2,292)$59$2,233$15,838
354 ($2,292)$52$2,240$13,597
355 ($2,292)$44$2,248$11,350
356 ($2,292)$37$2,255$9,094
357 ($2,292)$30$2,262$6,832
358 ($2,292)$22$2,270$4,562
359 ($2,292)$15$2,277$2,285
360 ($2,292)$7$2,285$0
TOTALS$340,394$484,800$825,194

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.