« Back to all home prices

Mortgage Payment Schedule for a $618,000 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% ($123,600) 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
$2,312 360 $337,972 $832,372

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

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 #: 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: 3.764% | Rate: 3.750% | Fees: $432 | 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

$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 #: 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  $618,000
Down Payment $123,600$494,400
Year 1 - 1 ($2,312)$1,578$734$493,666
2 ($2,312)$1,576$737$492,929
3 ($2,312)$1,573$739$492,190
4 ($2,312)$1,571$741$491,449
5 ($2,312)$1,569$744$490,706
6 ($2,312)$1,566$746$489,960
7 ($2,312)$1,564$748$489,211
8 ($2,312)$1,561$751$488,460
9 ($2,312)$1,559$753$487,707
10 ($2,312)$1,557$756$486,952
11 ($2,312)$1,554$758$486,194
12 ($2,312)$1,552$760$485,433
Year 2 - 13 ($2,312)$1,549$763$484,671
14 ($2,312)$1,547$765$483,905
15 ($2,312)$1,544$768$483,138
16 ($2,312)$1,542$770$482,368
17 ($2,312)$1,540$773$481,595
18 ($2,312)$1,537$775$480,820
19 ($2,312)$1,535$778$480,042
20 ($2,312)$1,532$780$479,262
21 ($2,312)$1,530$782$478,480
22 ($2,312)$1,527$785$477,695
23 ($2,312)$1,525$788$476,907
24 ($2,312)$1,522$790$476,117
Year 3 - 25 ($2,312)$1,520$793$475,325
26 ($2,312)$1,517$795$474,530
27 ($2,312)$1,515$798$473,732
28 ($2,312)$1,512$800$472,932
29 ($2,312)$1,509$803$472,129
30 ($2,312)$1,507$805$471,324
31 ($2,312)$1,504$808$470,516
32 ($2,312)$1,502$810$469,706
33 ($2,312)$1,499$813$468,893
34 ($2,312)$1,497$816$468,077
35 ($2,312)$1,494$818$467,259
36 ($2,312)$1,491$821$466,438
Year 4 - 37 ($2,312)$1,489$823$465,615
38 ($2,312)$1,486$826$464,789
39 ($2,312)$1,483$829$463,960
40 ($2,312)$1,481$831$463,129
41 ($2,312)$1,478$834$462,295
42 ($2,312)$1,475$837$461,458
43 ($2,312)$1,473$839$460,619
44 ($2,312)$1,470$842$459,777
45 ($2,312)$1,467$845$458,932
46 ($2,312)$1,465$847$458,085
47 ($2,312)$1,462$850$457,235
48 ($2,312)$1,459$853$456,382
Year 5 - 49 ($2,312)$1,457$856$455,526
50 ($2,312)$1,454$858$454,668
51 ($2,312)$1,451$861$453,807
52 ($2,312)$1,448$864$452,943
53 ($2,312)$1,446$867$452,077
54 ($2,312)$1,443$869$451,208
55 ($2,312)$1,440$872$450,335
56 ($2,312)$1,437$875$449,461
57 ($2,312)$1,435$878$448,583
58 ($2,312)$1,432$880$447,703
59 ($2,312)$1,429$883$446,819
60 ($2,312)$1,426$886$445,933
Year 6 - 61 ($2,312)$1,423$889$445,044
62 ($2,312)$1,420$892$444,153
63 ($2,312)$1,418$895$443,258
64 ($2,312)$1,415$897$442,361
65 ($2,312)$1,412$900$441,461
66 ($2,312)$1,409$903$440,557
67 ($2,312)$1,406$906$439,651
68 ($2,312)$1,403$909$438,742
69 ($2,312)$1,400$912$437,831
70 ($2,312)$1,397$915$436,916
71 ($2,312)$1,394$918$435,998
72 ($2,312)$1,392$921$435,078
Year 7 - 73 ($2,312)$1,389$924$434,154
74 ($2,312)$1,386$926$433,228
75 ($2,312)$1,383$929$432,298
76 ($2,312)$1,380$932$431,366
77 ($2,312)$1,377$935$430,430
78 ($2,312)$1,374$938$429,492
79 ($2,312)$1,371$941$428,551
80 ($2,312)$1,368$944$427,606
81 ($2,312)$1,365$947$426,659
82 ($2,312)$1,362$950$425,709
83 ($2,312)$1,359$953$424,755
84 ($2,312)$1,356$956$423,799
Year 8 - 85 ($2,312)$1,353$960$422,839
86 ($2,312)$1,350$963$421,877
87 ($2,312)$1,346$966$420,911
88 ($2,312)$1,343$969$419,942
89 ($2,312)$1,340$972$418,970
90 ($2,312)$1,337$975$417,995
91 ($2,312)$1,334$978$417,017
92 ($2,312)$1,331$981$416,036
93 ($2,312)$1,328$984$415,052
94 ($2,312)$1,325$987$414,065
95 ($2,312)$1,322$991$413,074
96 ($2,312)$1,318$994$412,080
Year 9 - 97 ($2,312)$1,315$997$411,083
98 ($2,312)$1,312$1,000$410,083
99 ($2,312)$1,309$1,003$409,080
100 ($2,312)$1,306$1,006$408,073
101 ($2,312)$1,302$1,010$407,064
102 ($2,312)$1,299$1,013$406,051
103 ($2,312)$1,296$1,016$405,035
104 ($2,312)$1,293$1,019$404,015
105 ($2,312)$1,289$1,023$402,992
106 ($2,312)$1,286$1,026$401,967
107 ($2,312)$1,283$1,029$400,937
108 ($2,312)$1,280$1,032$399,905
Year 10 - 109 ($2,312)$1,276$1,036$398,869
110 ($2,312)$1,273$1,039$397,830
111 ($2,312)$1,270$1,042$396,788
112 ($2,312)$1,266$1,046$395,742
113 ($2,312)$1,263$1,049$394,693
114 ($2,312)$1,260$1,052$393,640
115 ($2,312)$1,256$1,056$392,585
116 ($2,312)$1,253$1,059$391,525
117 ($2,312)$1,250$1,063$390,463
118 ($2,312)$1,246$1,066$389,397
119 ($2,312)$1,243$1,069$388,328
120 ($2,312)$1,239$1,073$387,255
Year 11 - 121 ($2,312)$1,236$1,076$386,179
122 ($2,312)$1,233$1,080$385,099
123 ($2,312)$1,229$1,083$384,016
124 ($2,312)$1,226$1,086$382,930
125 ($2,312)$1,222$1,090$381,840
126 ($2,312)$1,219$1,093$380,746
127 ($2,312)$1,215$1,097$379,649
128 ($2,312)$1,212$1,100$378,549
129 ($2,312)$1,208$1,104$377,445
130 ($2,312)$1,205$1,107$376,338
131 ($2,312)$1,201$1,111$375,227
132 ($2,312)$1,198$1,115$374,112
Year 12 - 133 ($2,312)$1,194$1,118$372,994
134 ($2,312)$1,190$1,122$371,872
135 ($2,312)$1,187$1,125$370,747
136 ($2,312)$1,183$1,129$369,618
137 ($2,312)$1,180$1,132$368,486
138 ($2,312)$1,176$1,136$367,350
139 ($2,312)$1,172$1,140$366,210
140 ($2,312)$1,169$1,143$365,067
141 ($2,312)$1,165$1,147$363,920
142 ($2,312)$1,162$1,151$362,769
143 ($2,312)$1,158$1,154$361,615
144 ($2,312)$1,154$1,158$360,457
Year 13 - 145 ($2,312)$1,150$1,162$359,295
146 ($2,312)$1,147$1,165$358,130
147 ($2,312)$1,143$1,169$356,960
148 ($2,312)$1,139$1,173$355,788
149 ($2,312)$1,136$1,177$354,611
150 ($2,312)$1,132$1,180$353,431
151 ($2,312)$1,128$1,184$352,247
152 ($2,312)$1,124$1,188$351,059
153 ($2,312)$1,120$1,192$349,867
154 ($2,312)$1,117$1,195$348,672
155 ($2,312)$1,113$1,199$347,472
156 ($2,312)$1,109$1,203$346,269
Year 14 - 157 ($2,312)$1,105$1,207$345,062
158 ($2,312)$1,101$1,211$343,851
159 ($2,312)$1,097$1,215$342,637
160 ($2,312)$1,094$1,219$341,418
161 ($2,312)$1,090$1,222$340,196
162 ($2,312)$1,086$1,226$338,969
163 ($2,312)$1,082$1,230$337,739
164 ($2,312)$1,078$1,234$336,505
165 ($2,312)$1,074$1,238$335,267
166 ($2,312)$1,070$1,242$334,025
167 ($2,312)$1,066$1,246$332,779
168 ($2,312)$1,062$1,250$331,528
Year 15 - 169 ($2,312)$1,058$1,254$330,274
170 ($2,312)$1,054$1,258$329,016
171 ($2,312)$1,050$1,262$327,754
172 ($2,312)$1,046$1,266$326,488
173 ($2,312)$1,042$1,270$325,218
174 ($2,312)$1,038$1,274$323,944
175 ($2,312)$1,034$1,278$322,666
176 ($2,312)$1,030$1,282$321,384
177 ($2,312)$1,026$1,286$320,097
178 ($2,312)$1,022$1,291$318,807
179 ($2,312)$1,018$1,295$317,512
180 ($2,312)$1,013$1,299$316,213
Year 16 - 181 ($2,312)$1,009$1,303$314,910
182 ($2,312)$1,005$1,307$313,603
183 ($2,312)$1,001$1,311$312,292
184 ($2,312)$997$1,315$310,977
185 ($2,312)$993$1,320$309,657
186 ($2,312)$988$1,324$308,333
187 ($2,312)$984$1,328$307,005
188 ($2,312)$980$1,332$305,673
189 ($2,312)$976$1,337$304,336
190 ($2,312)$971$1,341$302,996
191 ($2,312)$967$1,345$301,651
192 ($2,312)$963$1,349$300,301
Year 17 - 193 ($2,312)$958$1,354$298,947
194 ($2,312)$954$1,358$297,589
195 ($2,312)$950$1,362$296,227
196 ($2,312)$945$1,367$294,860
197 ($2,312)$941$1,371$293,489
198 ($2,312)$937$1,375$292,114
199 ($2,312)$932$1,380$290,734
200 ($2,312)$928$1,384$289,350
201 ($2,312)$924$1,389$287,961
202 ($2,312)$919$1,393$286,568
203 ($2,312)$915$1,398$285,171
204 ($2,312)$910$1,402$283,769
Year 18 - 205 ($2,312)$906$1,406$282,362
206 ($2,312)$901$1,411$280,951
207 ($2,312)$897$1,415$279,536
208 ($2,312)$892$1,420$278,116
209 ($2,312)$888$1,424$276,691
210 ($2,312)$883$1,429$275,262
211 ($2,312)$879$1,434$273,829
212 ($2,312)$874$1,438$272,391
213 ($2,312)$869$1,443$270,948
214 ($2,312)$865$1,447$269,501
215 ($2,312)$860$1,452$268,049
216 ($2,312)$856$1,457$266,592
Year 19 - 217 ($2,312)$851$1,461$265,131
218 ($2,312)$846$1,466$263,665
219 ($2,312)$842$1,471$262,194
220 ($2,312)$837$1,475$260,719
221 ($2,312)$832$1,480$259,239
222 ($2,312)$827$1,485$257,754
223 ($2,312)$823$1,489$256,265
224 ($2,312)$818$1,494$254,770
225 ($2,312)$813$1,499$253,271
226 ($2,312)$808$1,504$251,768
227 ($2,312)$804$1,509$250,259
228 ($2,312)$799$1,513$248,746
Year 20 - 229 ($2,312)$794$1,518$247,227
230 ($2,312)$789$1,523$245,704
231 ($2,312)$784$1,528$244,176
232 ($2,312)$779$1,533$242,643
233 ($2,312)$774$1,538$241,106
234 ($2,312)$770$1,543$239,563
235 ($2,312)$765$1,548$238,016
236 ($2,312)$760$1,552$236,463
237 ($2,312)$755$1,557$234,906
238 ($2,312)$750$1,562$233,343
239 ($2,312)$745$1,567$231,776
240 ($2,312)$740$1,572$230,203
Year 21 - 241 ($2,312)$735$1,577$228,626
242 ($2,312)$730$1,582$227,044
243 ($2,312)$725$1,587$225,456
244 ($2,312)$720$1,593$223,864
245 ($2,312)$714$1,598$222,266
246 ($2,312)$709$1,603$220,663
247 ($2,312)$704$1,608$219,055
248 ($2,312)$699$1,613$217,442
249 ($2,312)$694$1,618$215,824
250 ($2,312)$689$1,623$214,201
251 ($2,312)$684$1,628$212,572
252 ($2,312)$678$1,634$210,939
Year 22 - 253 ($2,312)$673$1,639$209,300
254 ($2,312)$668$1,644$207,656
255 ($2,312)$663$1,649$206,006
256 ($2,312)$658$1,655$204,352
257 ($2,312)$652$1,660$202,692
258 ($2,312)$647$1,665$201,027
259 ($2,312)$642$1,671$199,356
260 ($2,312)$636$1,676$197,680
261 ($2,312)$631$1,681$195,999
262 ($2,312)$626$1,687$194,312
263 ($2,312)$620$1,692$192,620
264 ($2,312)$615$1,697$190,923
Year 23 - 265 ($2,312)$609$1,703$189,220
266 ($2,312)$604$1,708$187,512
267 ($2,312)$598$1,714$185,798
268 ($2,312)$593$1,719$184,079
269 ($2,312)$588$1,725$182,355
270 ($2,312)$582$1,730$180,624
271 ($2,312)$576$1,736$178,889
272 ($2,312)$571$1,741$177,148
273 ($2,312)$565$1,747$175,401
274 ($2,312)$560$1,752$173,649
275 ($2,312)$554$1,758$171,891
276 ($2,312)$549$1,764$170,127
Year 24 - 277 ($2,312)$543$1,769$168,358
278 ($2,312)$537$1,775$166,583
279 ($2,312)$532$1,780$164,803
280 ($2,312)$526$1,786$163,016
281 ($2,312)$520$1,792$161,225
282 ($2,312)$515$1,798$159,427
283 ($2,312)$509$1,803$157,624
284 ($2,312)$503$1,809$155,815
285 ($2,312)$497$1,815$154,000
286 ($2,312)$492$1,821$152,179
287 ($2,312)$486$1,826$150,353
288 ($2,312)$480$1,832$148,521
Year 25 - 289 ($2,312)$474$1,838$146,682
290 ($2,312)$468$1,844$144,838
291 ($2,312)$462$1,850$142,989
292 ($2,312)$456$1,856$141,133
293 ($2,312)$450$1,862$139,271
294 ($2,312)$445$1,868$137,403
295 ($2,312)$439$1,874$135,530
296 ($2,312)$433$1,880$133,650
297 ($2,312)$427$1,886$131,765
298 ($2,312)$421$1,892$129,873
299 ($2,312)$415$1,898$127,975
300 ($2,312)$408$1,904$126,072
Year 26 - 301 ($2,312)$402$1,910$124,162
302 ($2,312)$396$1,916$122,246
303 ($2,312)$390$1,922$120,324
304 ($2,312)$384$1,928$118,396
305 ($2,312)$378$1,934$116,462
306 ($2,312)$372$1,940$114,521
307 ($2,312)$366$1,947$112,575
308 ($2,312)$359$1,953$110,622
309 ($2,312)$353$1,959$108,663
310 ($2,312)$347$1,965$106,697
311 ($2,312)$341$1,972$104,726
312 ($2,312)$334$1,978$102,748
Year 27 - 313 ($2,312)$328$1,984$100,764
314 ($2,312)$322$1,991$98,773
315 ($2,312)$315$1,997$96,776
316 ($2,312)$309$2,003$94,773
317 ($2,312)$302$2,010$92,763
318 ($2,312)$296$2,016$90,747
319 ($2,312)$290$2,023$88,725
320 ($2,312)$283$2,029$86,696
321 ($2,312)$277$2,035$84,660
322 ($2,312)$270$2,042$82,619
323 ($2,312)$264$2,048$80,570
324 ($2,312)$257$2,055$78,515
Year 28 - 325 ($2,312)$251$2,062$76,454
326 ($2,312)$244$2,068$74,385
327 ($2,312)$237$2,075$72,311
328 ($2,312)$231$2,081$70,229
329 ($2,312)$224$2,088$68,141
330 ($2,312)$217$2,095$66,047
331 ($2,312)$211$2,101$63,945
332 ($2,312)$204$2,108$61,837
333 ($2,312)$197$2,115$59,722
334 ($2,312)$191$2,122$57,601
335 ($2,312)$184$2,128$55,473
336 ($2,312)$177$2,135$53,338
Year 29 - 337 ($2,312)$170$2,142$51,196
338 ($2,312)$163$2,149$49,047
339 ($2,312)$157$2,156$46,891
340 ($2,312)$150$2,162$44,729
341 ($2,312)$143$2,169$42,559
342 ($2,312)$136$2,176$40,383
343 ($2,312)$129$2,183$38,200
344 ($2,312)$122$2,190$36,010
345 ($2,312)$115$2,197$33,812
346 ($2,312)$108$2,204$31,608
347 ($2,312)$101$2,211$29,397
348 ($2,312)$94$2,218$27,179
Year 30 - 349 ($2,312)$87$2,225$24,953
350 ($2,312)$80$2,233$22,721
351 ($2,312)$73$2,240$20,481
352 ($2,312)$65$2,247$18,234
353 ($2,312)$58$2,254$15,980
354 ($2,312)$51$2,261$13,719
355 ($2,312)$44$2,268$11,451
356 ($2,312)$37$2,276$9,175
357 ($2,312)$29$2,283$6,892
358 ($2,312)$22$2,290$4,602
359 ($2,312)$15$2,297$2,305
360 ($2,312)$7$2,305$0
TOTALS$337,972$494,400$832,372

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.