« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,346 360 $350,200 $844,600

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 30 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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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 ($2,346)$1,627$719$493,681
2 ($2,346)$1,625$721$492,960
3 ($2,346)$1,623$723$492,237
4 ($2,346)$1,620$726$491,511
5 ($2,346)$1,618$728$490,783
6 ($2,346)$1,615$731$490,052
7 ($2,346)$1,613$733$489,319
8 ($2,346)$1,611$735$488,584
9 ($2,346)$1,608$738$487,846
10 ($2,346)$1,606$740$487,105
11 ($2,346)$1,603$743$486,363
12 ($2,346)$1,601$745$485,618
Year 2 - 13 ($2,346)$1,598$748$484,870
14 ($2,346)$1,596$750$484,120
15 ($2,346)$1,594$753$483,367
16 ($2,346)$1,591$755$482,612
17 ($2,346)$1,589$758$481,855
18 ($2,346)$1,586$760$481,095
19 ($2,346)$1,584$763$480,332
20 ($2,346)$1,581$765$479,567
21 ($2,346)$1,579$768$478,800
22 ($2,346)$1,576$770$478,030
23 ($2,346)$1,574$773$477,257
24 ($2,346)$1,571$775$476,482
Year 3 - 25 ($2,346)$1,568$778$475,704
26 ($2,346)$1,566$780$474,924
27 ($2,346)$1,563$783$474,141
28 ($2,346)$1,561$785$473,356
29 ($2,346)$1,558$788$472,568
30 ($2,346)$1,556$791$471,777
31 ($2,346)$1,553$793$470,984
32 ($2,346)$1,550$796$470,188
33 ($2,346)$1,548$798$469,390
34 ($2,346)$1,545$801$468,589
35 ($2,346)$1,542$804$467,785
36 ($2,346)$1,540$806$466,979
Year 4 - 37 ($2,346)$1,537$809$466,170
38 ($2,346)$1,534$812$465,358
39 ($2,346)$1,532$814$464,544
40 ($2,346)$1,529$817$463,727
41 ($2,346)$1,526$820$462,907
42 ($2,346)$1,524$822$462,085
43 ($2,346)$1,521$825$461,260
44 ($2,346)$1,518$828$460,432
45 ($2,346)$1,516$831$459,601
46 ($2,346)$1,513$833$458,768
47 ($2,346)$1,510$836$457,932
48 ($2,346)$1,507$839$457,093
Year 5 - 49 ($2,346)$1,505$842$456,252
50 ($2,346)$1,502$844$455,408
51 ($2,346)$1,499$847$454,561
52 ($2,346)$1,496$850$453,711
53 ($2,346)$1,493$853$452,858
54 ($2,346)$1,491$855$452,003
55 ($2,346)$1,488$858$451,144
56 ($2,346)$1,485$861$450,283
57 ($2,346)$1,482$864$449,419
58 ($2,346)$1,479$867$448,553
59 ($2,346)$1,476$870$447,683
60 ($2,346)$1,474$872$446,810
Year 6 - 61 ($2,346)$1,471$875$445,935
62 ($2,346)$1,468$878$445,057
63 ($2,346)$1,465$881$444,176
64 ($2,346)$1,462$884$443,292
65 ($2,346)$1,459$887$442,405
66 ($2,346)$1,456$890$441,515
67 ($2,346)$1,453$893$440,622
68 ($2,346)$1,450$896$439,726
69 ($2,346)$1,447$899$438,828
70 ($2,346)$1,444$902$437,926
71 ($2,346)$1,442$905$437,021
72 ($2,346)$1,439$908$436,114
Year 7 - 73 ($2,346)$1,436$911$435,203
74 ($2,346)$1,433$914$434,290
75 ($2,346)$1,430$917$433,373
76 ($2,346)$1,427$920$432,454
77 ($2,346)$1,423$923$431,531
78 ($2,346)$1,420$926$430,605
79 ($2,346)$1,417$929$429,677
80 ($2,346)$1,414$932$428,745
81 ($2,346)$1,411$935$427,810
82 ($2,346)$1,408$938$426,872
83 ($2,346)$1,405$941$425,931
84 ($2,346)$1,402$944$424,987
Year 8 - 85 ($2,346)$1,399$947$424,040
86 ($2,346)$1,396$950$423,089
87 ($2,346)$1,393$953$422,136
88 ($2,346)$1,390$957$421,179
89 ($2,346)$1,386$960$420,220
90 ($2,346)$1,383$963$419,257
91 ($2,346)$1,380$966$418,291
92 ($2,346)$1,377$969$417,322
93 ($2,346)$1,374$972$416,349
94 ($2,346)$1,370$976$415,373
95 ($2,346)$1,367$979$414,395
96 ($2,346)$1,364$982$413,413
Year 9 - 97 ($2,346)$1,361$985$412,427
98 ($2,346)$1,358$989$411,439
99 ($2,346)$1,354$992$410,447
100 ($2,346)$1,351$995$409,452
101 ($2,346)$1,348$998$408,454
102 ($2,346)$1,344$1,002$407,452
103 ($2,346)$1,341$1,005$406,447
104 ($2,346)$1,338$1,008$405,439
105 ($2,346)$1,335$1,012$404,427
106 ($2,346)$1,331$1,015$403,412
107 ($2,346)$1,328$1,018$402,394
108 ($2,346)$1,325$1,022$401,373
Year 10 - 109 ($2,346)$1,321$1,025$400,348
110 ($2,346)$1,318$1,028$399,319
111 ($2,346)$1,314$1,032$398,288
112 ($2,346)$1,311$1,035$397,253
113 ($2,346)$1,308$1,038$396,214
114 ($2,346)$1,304$1,042$395,172
115 ($2,346)$1,301$1,045$394,127
116 ($2,346)$1,297$1,049$393,078
117 ($2,346)$1,294$1,052$392,026
118 ($2,346)$1,290$1,056$390,970
119 ($2,346)$1,287$1,059$389,911
120 ($2,346)$1,283$1,063$388,848
Year 11 - 121 ($2,346)$1,280$1,066$387,782
122 ($2,346)$1,276$1,070$386,713
123 ($2,346)$1,273$1,073$385,639
124 ($2,346)$1,269$1,077$384,563
125 ($2,346)$1,266$1,080$383,482
126 ($2,346)$1,262$1,084$382,399
127 ($2,346)$1,259$1,087$381,311
128 ($2,346)$1,255$1,091$380,220
129 ($2,346)$1,252$1,095$379,126
130 ($2,346)$1,248$1,098$378,027
131 ($2,346)$1,244$1,102$376,926
132 ($2,346)$1,241$1,105$375,820
Year 12 - 133 ($2,346)$1,237$1,109$374,711
134 ($2,346)$1,233$1,113$373,599
135 ($2,346)$1,230$1,116$372,482
136 ($2,346)$1,226$1,120$371,362
137 ($2,346)$1,222$1,124$370,238
138 ($2,346)$1,219$1,127$369,111
139 ($2,346)$1,215$1,131$367,980
140 ($2,346)$1,211$1,135$366,845
141 ($2,346)$1,208$1,139$365,707
142 ($2,346)$1,204$1,142$364,564
143 ($2,346)$1,200$1,146$363,418
144 ($2,346)$1,196$1,150$362,268
Year 13 - 145 ($2,346)$1,192$1,154$361,115
146 ($2,346)$1,189$1,157$359,957
147 ($2,346)$1,185$1,161$358,796
148 ($2,346)$1,181$1,165$357,631
149 ($2,346)$1,177$1,169$356,462
150 ($2,346)$1,173$1,173$355,289
151 ($2,346)$1,169$1,177$354,113
152 ($2,346)$1,166$1,180$352,932
153 ($2,346)$1,162$1,184$351,748
154 ($2,346)$1,158$1,188$350,559
155 ($2,346)$1,154$1,192$349,367
156 ($2,346)$1,150$1,196$348,171
Year 14 - 157 ($2,346)$1,146$1,200$346,971
158 ($2,346)$1,142$1,204$345,767
159 ($2,346)$1,138$1,208$344,559
160 ($2,346)$1,134$1,212$343,347
161 ($2,346)$1,130$1,216$342,131
162 ($2,346)$1,126$1,220$340,911
163 ($2,346)$1,122$1,224$339,687
164 ($2,346)$1,118$1,228$338,459
165 ($2,346)$1,114$1,232$337,227
166 ($2,346)$1,110$1,236$335,991
167 ($2,346)$1,106$1,240$334,751
168 ($2,346)$1,102$1,244$333,507
Year 15 - 169 ($2,346)$1,098$1,248$332,259
170 ($2,346)$1,094$1,252$331,006
171 ($2,346)$1,090$1,257$329,750
172 ($2,346)$1,085$1,261$328,489
173 ($2,346)$1,081$1,265$327,224
174 ($2,346)$1,077$1,269$325,955
175 ($2,346)$1,073$1,273$324,682
176 ($2,346)$1,069$1,277$323,405
177 ($2,346)$1,065$1,282$322,123
178 ($2,346)$1,060$1,286$320,837
179 ($2,346)$1,056$1,290$319,547
180 ($2,346)$1,052$1,294$318,253
Year 16 - 181 ($2,346)$1,048$1,299$316,954
182 ($2,346)$1,043$1,303$315,652
183 ($2,346)$1,039$1,307$314,344
184 ($2,346)$1,035$1,311$313,033
185 ($2,346)$1,030$1,316$311,717
186 ($2,346)$1,026$1,320$310,397
187 ($2,346)$1,022$1,324$309,073
188 ($2,346)$1,017$1,329$307,744
189 ($2,346)$1,013$1,333$306,411
190 ($2,346)$1,009$1,338$305,074
191 ($2,346)$1,004$1,342$303,732
192 ($2,346)$1,000$1,346$302,385
Year 17 - 193 ($2,346)$995$1,351$301,035
194 ($2,346)$991$1,355$299,679
195 ($2,346)$986$1,360$298,320
196 ($2,346)$982$1,364$296,956
197 ($2,346)$977$1,369$295,587
198 ($2,346)$973$1,373$294,214
199 ($2,346)$968$1,378$292,836
200 ($2,346)$964$1,382$291,454
201 ($2,346)$959$1,387$290,067
202 ($2,346)$955$1,391$288,676
203 ($2,346)$950$1,396$287,280
204 ($2,346)$946$1,400$285,880
Year 18 - 205 ($2,346)$941$1,405$284,474
206 ($2,346)$936$1,410$283,065
207 ($2,346)$932$1,414$281,650
208 ($2,346)$927$1,419$280,231
209 ($2,346)$922$1,424$278,808
210 ($2,346)$918$1,428$277,379
211 ($2,346)$913$1,433$275,946
212 ($2,346)$908$1,438$274,508
213 ($2,346)$904$1,443$273,066
214 ($2,346)$899$1,447$271,619
215 ($2,346)$894$1,452$270,167
216 ($2,346)$889$1,457$268,710
Year 19 - 217 ($2,346)$885$1,462$267,248
218 ($2,346)$880$1,466$265,782
219 ($2,346)$875$1,471$264,310
220 ($2,346)$870$1,476$262,834
221 ($2,346)$865$1,481$261,353
222 ($2,346)$860$1,486$259,868
223 ($2,346)$855$1,491$258,377
224 ($2,346)$850$1,496$256,881
225 ($2,346)$846$1,501$255,381
226 ($2,346)$841$1,505$253,875
227 ($2,346)$836$1,510$252,365
228 ($2,346)$831$1,515$250,849
Year 20 - 229 ($2,346)$826$1,520$249,329
230 ($2,346)$821$1,525$247,804
231 ($2,346)$816$1,530$246,273
232 ($2,346)$811$1,535$244,738
233 ($2,346)$806$1,541$243,197
234 ($2,346)$801$1,546$241,652
235 ($2,346)$795$1,551$240,101
236 ($2,346)$790$1,556$238,545
237 ($2,346)$785$1,561$236,984
238 ($2,346)$780$1,566$235,418
239 ($2,346)$775$1,571$233,847
240 ($2,346)$770$1,576$232,271
Year 21 - 241 ($2,346)$765$1,582$230,689
242 ($2,346)$759$1,587$229,102
243 ($2,346)$754$1,592$227,510
244 ($2,346)$749$1,597$225,913
245 ($2,346)$744$1,602$224,311
246 ($2,346)$738$1,608$222,703
247 ($2,346)$733$1,613$221,090
248 ($2,346)$728$1,618$219,472
249 ($2,346)$722$1,624$217,848
250 ($2,346)$717$1,629$216,219
251 ($2,346)$712$1,634$214,584
252 ($2,346)$706$1,640$212,945
Year 22 - 253 ($2,346)$701$1,645$211,299
254 ($2,346)$696$1,651$209,649
255 ($2,346)$690$1,656$207,993
256 ($2,346)$685$1,661$206,331
257 ($2,346)$679$1,667$204,664
258 ($2,346)$674$1,672$202,992
259 ($2,346)$668$1,678$201,314
260 ($2,346)$663$1,683$199,631
261 ($2,346)$657$1,689$197,942
262 ($2,346)$652$1,695$196,247
263 ($2,346)$646$1,700$194,547
264 ($2,346)$640$1,706$192,841
Year 23 - 265 ($2,346)$635$1,711$191,130
266 ($2,346)$629$1,717$189,413
267 ($2,346)$623$1,723$187,690
268 ($2,346)$618$1,728$185,962
269 ($2,346)$612$1,734$184,228
270 ($2,346)$606$1,740$182,488
271 ($2,346)$601$1,745$180,743
272 ($2,346)$595$1,751$178,992
273 ($2,346)$589$1,757$177,235
274 ($2,346)$583$1,763$175,472
275 ($2,346)$578$1,769$173,704
276 ($2,346)$572$1,774$171,929
Year 24 - 277 ($2,346)$566$1,780$170,149
278 ($2,346)$560$1,786$168,363
279 ($2,346)$554$1,792$166,571
280 ($2,346)$548$1,798$164,773
281 ($2,346)$542$1,804$162,970
282 ($2,346)$536$1,810$161,160
283 ($2,346)$530$1,816$159,344
284 ($2,346)$525$1,822$157,523
285 ($2,346)$519$1,828$155,695
286 ($2,346)$512$1,834$153,861
287 ($2,346)$506$1,840$152,022
288 ($2,346)$500$1,846$150,176
Year 25 - 289 ($2,346)$494$1,852$148,324
290 ($2,346)$488$1,858$146,466
291 ($2,346)$482$1,864$144,602
292 ($2,346)$476$1,870$142,732
293 ($2,346)$470$1,876$140,856
294 ($2,346)$464$1,882$138,974
295 ($2,346)$457$1,889$137,085
296 ($2,346)$451$1,895$135,190
297 ($2,346)$445$1,901$133,289
298 ($2,346)$439$1,907$131,382
299 ($2,346)$432$1,914$129,468
300 ($2,346)$426$1,920$127,548
Year 26 - 301 ($2,346)$420$1,926$125,622
302 ($2,346)$414$1,933$123,689
303 ($2,346)$407$1,939$121,750
304 ($2,346)$401$1,945$119,805
305 ($2,346)$394$1,952$117,853
306 ($2,346)$388$1,958$115,895
307 ($2,346)$381$1,965$113,930
308 ($2,346)$375$1,971$111,959
309 ($2,346)$369$1,978$109,981
310 ($2,346)$362$1,984$107,997
311 ($2,346)$355$1,991$106,007
312 ($2,346)$349$1,997$104,010
Year 27 - 313 ($2,346)$342$2,004$102,006
314 ($2,346)$336$2,010$99,996
315 ($2,346)$329$2,017$97,979
316 ($2,346)$323$2,024$95,955
317 ($2,346)$316$2,030$93,925
318 ($2,346)$309$2,037$91,888
319 ($2,346)$302$2,044$89,844
320 ($2,346)$296$2,050$87,794
321 ($2,346)$289$2,057$85,737
322 ($2,346)$282$2,064$83,673
323 ($2,346)$275$2,071$81,602
324 ($2,346)$269$2,078$79,525
Year 28 - 325 ($2,346)$262$2,084$77,440
326 ($2,346)$255$2,091$75,349
327 ($2,346)$248$2,098$73,251
328 ($2,346)$241$2,105$71,146
329 ($2,346)$234$2,112$69,034
330 ($2,346)$227$2,119$66,915
331 ($2,346)$220$2,126$64,789
332 ($2,346)$213$2,133$62,656
333 ($2,346)$206$2,140$60,517
334 ($2,346)$199$2,147$58,370
335 ($2,346)$192$2,154$56,216
336 ($2,346)$185$2,161$54,055
Year 29 - 337 ($2,346)$178$2,168$51,886
338 ($2,346)$171$2,175$49,711
339 ($2,346)$164$2,182$47,529
340 ($2,346)$156$2,190$45,339
341 ($2,346)$149$2,197$43,142
342 ($2,346)$142$2,204$40,938
343 ($2,346)$135$2,211$38,727
344 ($2,346)$127$2,219$36,508
345 ($2,346)$120$2,226$34,282
346 ($2,346)$113$2,233$32,049
347 ($2,346)$105$2,241$29,808
348 ($2,346)$98$2,248$27,560
Year 30 - 349 ($2,346)$91$2,255$25,305
350 ($2,346)$83$2,263$23,042
351 ($2,346)$76$2,270$20,772
352 ($2,346)$68$2,278$18,494
353 ($2,346)$61$2,285$16,209
354 ($2,346)$53$2,293$13,916
355 ($2,346)$46$2,300$11,616
356 ($2,346)$38$2,308$9,308
357 ($2,346)$31$2,315$6,992
358 ($2,346)$23$2,323$4,669
359 ($2,346)$15$2,331$2,338
360 ($2,346)$8$2,338$0
TOTALS$350,200$494,400$844,600

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.