« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($123,600) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,349 360 $351,224 $845,624

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $618,000
Down Payment $123,600$494,400
Year 1 - 1 ($2,349)$1,632$717$493,683
2 ($2,349)$1,629$720$492,963
3 ($2,349)$1,627$722$492,241
4 ($2,349)$1,624$725$491,516
5 ($2,349)$1,622$727$490,789
6 ($2,349)$1,620$729$490,060
7 ($2,349)$1,617$732$489,328
8 ($2,349)$1,615$734$488,594
9 ($2,349)$1,612$737$487,857
10 ($2,349)$1,610$739$487,118
11 ($2,349)$1,607$741$486,377
12 ($2,349)$1,605$744$485,633
Year 2 - 13 ($2,349)$1,603$746$484,886
14 ($2,349)$1,600$749$484,138
15 ($2,349)$1,598$751$483,386
16 ($2,349)$1,595$754$482,633
17 ($2,349)$1,593$756$481,876
18 ($2,349)$1,590$759$481,117
19 ($2,349)$1,588$761$480,356
20 ($2,349)$1,585$764$479,592
21 ($2,349)$1,583$766$478,826
22 ($2,349)$1,580$769$478,057
23 ($2,349)$1,578$771$477,286
24 ($2,349)$1,575$774$476,512
Year 3 - 25 ($2,349)$1,572$776$475,736
26 ($2,349)$1,570$779$474,957
27 ($2,349)$1,567$782$474,175
28 ($2,349)$1,565$784$473,391
29 ($2,349)$1,562$787$472,604
30 ($2,349)$1,560$789$471,815
31 ($2,349)$1,557$792$471,023
32 ($2,349)$1,554$795$470,228
33 ($2,349)$1,552$797$469,431
34 ($2,349)$1,549$800$468,631
35 ($2,349)$1,546$802$467,829
36 ($2,349)$1,544$805$467,023
Year 4 - 37 ($2,349)$1,541$808$466,216
38 ($2,349)$1,539$810$465,405
39 ($2,349)$1,536$813$464,592
40 ($2,349)$1,533$816$463,776
41 ($2,349)$1,530$818$462,958
42 ($2,349)$1,528$821$462,137
43 ($2,349)$1,525$824$461,313
44 ($2,349)$1,522$827$460,486
45 ($2,349)$1,520$829$459,657
46 ($2,349)$1,517$832$458,825
47 ($2,349)$1,514$835$457,990
48 ($2,349)$1,511$838$457,152
Year 5 - 49 ($2,349)$1,509$840$456,312
50 ($2,349)$1,506$843$455,469
51 ($2,349)$1,503$846$454,623
52 ($2,349)$1,500$849$453,774
53 ($2,349)$1,497$851$452,923
54 ($2,349)$1,495$854$452,068
55 ($2,349)$1,492$857$451,211
56 ($2,349)$1,489$860$450,351
57 ($2,349)$1,486$863$449,489
58 ($2,349)$1,483$866$448,623
59 ($2,349)$1,480$868$447,754
60 ($2,349)$1,478$871$446,883
Year 6 - 61 ($2,349)$1,475$874$446,009
62 ($2,349)$1,472$877$445,132
63 ($2,349)$1,469$880$444,252
64 ($2,349)$1,466$883$443,369
65 ($2,349)$1,463$886$442,483
66 ($2,349)$1,460$889$441,594
67 ($2,349)$1,457$892$440,702
68 ($2,349)$1,454$895$439,808
69 ($2,349)$1,451$898$438,910
70 ($2,349)$1,448$901$438,010
71 ($2,349)$1,445$904$437,106
72 ($2,349)$1,442$907$436,200
Year 7 - 73 ($2,349)$1,439$909$435,290
74 ($2,349)$1,436$912$434,378
75 ($2,349)$1,433$916$433,462
76 ($2,349)$1,430$919$432,544
77 ($2,349)$1,427$922$431,622
78 ($2,349)$1,424$925$430,697
79 ($2,349)$1,421$928$429,770
80 ($2,349)$1,418$931$428,839
81 ($2,349)$1,415$934$427,905
82 ($2,349)$1,412$937$426,968
83 ($2,349)$1,409$940$426,028
84 ($2,349)$1,406$943$425,085
Year 8 - 85 ($2,349)$1,403$946$424,139
86 ($2,349)$1,400$949$423,190
87 ($2,349)$1,397$952$422,237
88 ($2,349)$1,393$956$421,282
89 ($2,349)$1,390$959$420,323
90 ($2,349)$1,387$962$419,361
91 ($2,349)$1,384$965$418,396
92 ($2,349)$1,381$968$417,428
93 ($2,349)$1,378$971$416,457
94 ($2,349)$1,374$975$415,482
95 ($2,349)$1,371$978$414,504
96 ($2,349)$1,368$981$413,523
Year 9 - 97 ($2,349)$1,365$984$412,539
98 ($2,349)$1,361$988$411,551
99 ($2,349)$1,358$991$410,560
100 ($2,349)$1,355$994$409,566
101 ($2,349)$1,352$997$408,569
102 ($2,349)$1,348$1,001$407,568
103 ($2,349)$1,345$1,004$406,564
104 ($2,349)$1,342$1,007$405,557
105 ($2,349)$1,338$1,011$404,546
106 ($2,349)$1,335$1,014$403,532
107 ($2,349)$1,332$1,017$402,515
108 ($2,349)$1,328$1,021$401,494
Year 10 - 109 ($2,349)$1,325$1,024$400,470
110 ($2,349)$1,322$1,027$399,443
111 ($2,349)$1,318$1,031$398,412
112 ($2,349)$1,315$1,034$397,378
113 ($2,349)$1,311$1,038$396,340
114 ($2,349)$1,308$1,041$395,299
115 ($2,349)$1,304$1,044$394,255
116 ($2,349)$1,301$1,048$393,207
117 ($2,349)$1,298$1,051$392,155
118 ($2,349)$1,294$1,055$391,101
119 ($2,349)$1,291$1,058$390,042
120 ($2,349)$1,287$1,062$388,980
Year 11 - 121 ($2,349)$1,284$1,065$387,915
122 ($2,349)$1,280$1,069$386,846
123 ($2,349)$1,277$1,072$385,774
124 ($2,349)$1,273$1,076$384,698
125 ($2,349)$1,270$1,079$383,619
126 ($2,349)$1,266$1,083$382,536
127 ($2,349)$1,262$1,087$381,449
128 ($2,349)$1,259$1,090$380,359
129 ($2,349)$1,255$1,094$379,265
130 ($2,349)$1,252$1,097$378,168
131 ($2,349)$1,248$1,101$377,067
132 ($2,349)$1,244$1,105$375,962
Year 12 - 133 ($2,349)$1,241$1,108$374,854
134 ($2,349)$1,237$1,112$373,742
135 ($2,349)$1,233$1,116$372,626
136 ($2,349)$1,230$1,119$371,507
137 ($2,349)$1,226$1,123$370,384
138 ($2,349)$1,222$1,127$369,257
139 ($2,349)$1,219$1,130$368,127
140 ($2,349)$1,215$1,134$366,993
141 ($2,349)$1,211$1,138$365,855
142 ($2,349)$1,207$1,142$364,713
143 ($2,349)$1,204$1,145$363,568
144 ($2,349)$1,200$1,149$362,419
Year 13 - 145 ($2,349)$1,196$1,153$361,266
146 ($2,349)$1,192$1,157$360,109
147 ($2,349)$1,188$1,161$358,948
148 ($2,349)$1,185$1,164$357,784
149 ($2,349)$1,181$1,168$356,616
150 ($2,349)$1,177$1,172$355,443
151 ($2,349)$1,173$1,176$354,267
152 ($2,349)$1,169$1,180$353,088
153 ($2,349)$1,165$1,184$351,904
154 ($2,349)$1,161$1,188$350,716
155 ($2,349)$1,157$1,192$349,525
156 ($2,349)$1,153$1,196$348,329
Year 14 - 157 ($2,349)$1,149$1,199$347,130
158 ($2,349)$1,146$1,203$345,926
159 ($2,349)$1,142$1,207$344,719
160 ($2,349)$1,138$1,211$343,507
161 ($2,349)$1,134$1,215$342,292
162 ($2,349)$1,130$1,219$341,073
163 ($2,349)$1,126$1,223$339,849
164 ($2,349)$1,122$1,227$338,622
165 ($2,349)$1,117$1,232$337,390
166 ($2,349)$1,113$1,236$336,155
167 ($2,349)$1,109$1,240$334,915
168 ($2,349)$1,105$1,244$333,671
Year 15 - 169 ($2,349)$1,101$1,248$332,423
170 ($2,349)$1,097$1,252$331,171
171 ($2,349)$1,093$1,256$329,915
172 ($2,349)$1,089$1,260$328,655
173 ($2,349)$1,085$1,264$327,391
174 ($2,349)$1,080$1,269$326,122
175 ($2,349)$1,076$1,273$324,849
176 ($2,349)$1,072$1,277$323,572
177 ($2,349)$1,068$1,281$322,291
178 ($2,349)$1,064$1,285$321,006
179 ($2,349)$1,059$1,290$319,716
180 ($2,349)$1,055$1,294$318,422
Year 16 - 181 ($2,349)$1,051$1,298$317,124
182 ($2,349)$1,047$1,302$315,822
183 ($2,349)$1,042$1,307$314,515
184 ($2,349)$1,038$1,311$313,204
185 ($2,349)$1,034$1,315$311,889
186 ($2,349)$1,029$1,320$310,569
187 ($2,349)$1,025$1,324$309,245
188 ($2,349)$1,021$1,328$307,916
189 ($2,349)$1,016$1,333$306,584
190 ($2,349)$1,012$1,337$305,246
191 ($2,349)$1,007$1,342$303,905
192 ($2,349)$1,003$1,346$302,559
Year 17 - 193 ($2,349)$998$1,351$301,208
194 ($2,349)$994$1,355$299,853
195 ($2,349)$990$1,359$298,494
196 ($2,349)$985$1,364$297,130
197 ($2,349)$981$1,368$295,761
198 ($2,349)$976$1,373$294,388
199 ($2,349)$971$1,377$293,011
200 ($2,349)$967$1,382$291,629
201 ($2,349)$962$1,387$290,242
202 ($2,349)$958$1,391$288,851
203 ($2,349)$953$1,396$287,455
204 ($2,349)$949$1,400$286,055
Year 18 - 205 ($2,349)$944$1,405$284,650
206 ($2,349)$939$1,410$283,240
207 ($2,349)$935$1,414$281,826
208 ($2,349)$930$1,419$280,407
209 ($2,349)$925$1,424$278,984
210 ($2,349)$921$1,428$277,555
211 ($2,349)$916$1,433$276,122
212 ($2,349)$911$1,438$274,685
213 ($2,349)$906$1,442$273,242
214 ($2,349)$902$1,447$271,795
215 ($2,349)$897$1,452$270,343
216 ($2,349)$892$1,457$268,886
Year 19 - 217 ($2,349)$887$1,462$267,424
218 ($2,349)$883$1,466$265,958
219 ($2,349)$878$1,471$264,487
220 ($2,349)$873$1,476$263,010
221 ($2,349)$868$1,481$261,529
222 ($2,349)$863$1,486$260,044
223 ($2,349)$858$1,491$258,553
224 ($2,349)$853$1,496$257,057
225 ($2,349)$848$1,501$255,556
226 ($2,349)$843$1,506$254,051
227 ($2,349)$838$1,511$252,540
228 ($2,349)$833$1,516$251,025
Year 20 - 229 ($2,349)$828$1,521$249,504
230 ($2,349)$823$1,526$247,978
231 ($2,349)$818$1,531$246,448
232 ($2,349)$813$1,536$244,912
233 ($2,349)$808$1,541$243,371
234 ($2,349)$803$1,546$241,826
235 ($2,349)$798$1,551$240,275
236 ($2,349)$793$1,556$238,719
237 ($2,349)$788$1,561$237,157
238 ($2,349)$783$1,566$235,591
239 ($2,349)$777$1,572$234,020
240 ($2,349)$772$1,577$232,443
Year 21 - 241 ($2,349)$767$1,582$230,861
242 ($2,349)$762$1,587$229,274
243 ($2,349)$757$1,592$227,681
244 ($2,349)$751$1,598$226,084
245 ($2,349)$746$1,603$224,481
246 ($2,349)$741$1,608$222,873
247 ($2,349)$735$1,613$221,259
248 ($2,349)$730$1,619$219,641
249 ($2,349)$725$1,624$218,016
250 ($2,349)$719$1,630$216,387
251 ($2,349)$714$1,635$214,752
252 ($2,349)$709$1,640$213,112
Year 22 - 253 ($2,349)$703$1,646$211,466
254 ($2,349)$698$1,651$209,815
255 ($2,349)$692$1,657$208,158
256 ($2,349)$687$1,662$206,496
257 ($2,349)$681$1,668$204,829
258 ($2,349)$676$1,673$203,156
259 ($2,349)$670$1,679$201,477
260 ($2,349)$665$1,684$199,793
261 ($2,349)$659$1,690$198,104
262 ($2,349)$654$1,695$196,408
263 ($2,349)$648$1,701$194,708
264 ($2,349)$643$1,706$193,001
Year 23 - 265 ($2,349)$637$1,712$191,289
266 ($2,349)$631$1,718$189,571
267 ($2,349)$626$1,723$187,848
268 ($2,349)$620$1,729$186,119
269 ($2,349)$614$1,735$184,384
270 ($2,349)$608$1,740$182,644
271 ($2,349)$603$1,746$180,897
272 ($2,349)$597$1,752$179,145
273 ($2,349)$591$1,758$177,388
274 ($2,349)$585$1,764$175,624
275 ($2,349)$580$1,769$173,855
276 ($2,349)$574$1,775$172,080
Year 24 - 277 ($2,349)$568$1,781$170,298
278 ($2,349)$562$1,787$168,511
279 ($2,349)$556$1,793$166,719
280 ($2,349)$550$1,799$164,920
281 ($2,349)$544$1,805$163,115
282 ($2,349)$538$1,811$161,304
283 ($2,349)$532$1,817$159,488
284 ($2,349)$526$1,823$157,665
285 ($2,349)$520$1,829$155,836
286 ($2,349)$514$1,835$154,002
287 ($2,349)$508$1,841$152,161
288 ($2,349)$502$1,847$150,314
Year 25 - 289 ($2,349)$496$1,853$148,461
290 ($2,349)$490$1,859$146,602
291 ($2,349)$484$1,865$144,737
292 ($2,349)$478$1,871$142,866
293 ($2,349)$471$1,877$140,988
294 ($2,349)$465$1,884$139,105
295 ($2,349)$459$1,890$137,215
296 ($2,349)$453$1,896$135,318
297 ($2,349)$447$1,902$133,416
298 ($2,349)$440$1,909$131,507
299 ($2,349)$434$1,915$129,592
300 ($2,349)$428$1,921$127,671
Year 26 - 301 ($2,349)$421$1,928$125,743
302 ($2,349)$415$1,934$123,809
303 ($2,349)$409$1,940$121,869
304 ($2,349)$402$1,947$119,922
305 ($2,349)$396$1,953$117,969
306 ($2,349)$389$1,960$116,009
307 ($2,349)$383$1,966$114,043
308 ($2,349)$376$1,973$112,071
309 ($2,349)$370$1,979$110,092
310 ($2,349)$363$1,986$108,106
311 ($2,349)$357$1,992$106,114
312 ($2,349)$350$1,999$104,115
Year 27 - 313 ($2,349)$344$2,005$102,110
314 ($2,349)$337$2,012$100,098
315 ($2,349)$330$2,019$98,079
316 ($2,349)$324$2,025$96,054
317 ($2,349)$317$2,032$94,022
318 ($2,349)$310$2,039$91,983
319 ($2,349)$304$2,045$89,938
320 ($2,349)$297$2,052$87,885
321 ($2,349)$290$2,059$85,827
322 ($2,349)$283$2,066$83,761
323 ($2,349)$276$2,073$81,688
324 ($2,349)$270$2,079$79,609
Year 28 - 325 ($2,349)$263$2,086$77,523
326 ($2,349)$256$2,093$75,429
327 ($2,349)$249$2,100$73,329
328 ($2,349)$242$2,107$71,222
329 ($2,349)$235$2,114$69,109
330 ($2,349)$228$2,121$66,988
331 ($2,349)$221$2,128$64,860
332 ($2,349)$214$2,135$62,725
333 ($2,349)$207$2,142$60,583
334 ($2,349)$200$2,149$58,434
335 ($2,349)$193$2,156$56,278
336 ($2,349)$186$2,163$54,114
Year 29 - 337 ($2,349)$179$2,170$51,944
338 ($2,349)$171$2,178$49,767
339 ($2,349)$164$2,185$47,582
340 ($2,349)$157$2,192$45,390
341 ($2,349)$150$2,199$43,191
342 ($2,349)$143$2,206$40,984
343 ($2,349)$135$2,214$38,771
344 ($2,349)$128$2,221$36,550
345 ($2,349)$121$2,228$34,321
346 ($2,349)$113$2,236$32,086
347 ($2,349)$106$2,243$29,843
348 ($2,349)$98$2,250$27,592
Year 30 - 349 ($2,349)$91$2,258$25,334
350 ($2,349)$84$2,265$23,069
351 ($2,349)$76$2,273$20,796
352 ($2,349)$69$2,280$18,516
353 ($2,349)$61$2,288$16,228
354 ($2,349)$54$2,295$13,932
355 ($2,349)$46$2,303$11,629
356 ($2,349)$38$2,311$9,319
357 ($2,349)$31$2,318$7,001
358 ($2,349)$23$2,326$4,675
359 ($2,349)$15$2,334$2,341
360 ($2,349)$8$2,341$0
TOTALS$351,224$494,400$845,624

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.