« Back to all home prices

Mortgage Payment Schedule for a $648,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($129,600) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,445 360 $361,846 $880,246

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 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 #: 1067 | State Lic #: MC-2347
$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 #: 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 #: 66247 | State Lic #: MC-1825
$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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.779% | Rate: 3.750% | Fees: $893 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 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 #: 541760
$1,172 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.885% | Rate: 3.850% | Fees: $1,072 | 30 day rate lock

NMLS #: 417490
$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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.244% | Rate: 4.240% | Fees: $122 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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 #: 2258 | State Lic #: MC-4673
$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  $648,000
Down Payment $129,600$518,400
Year 1 - 1 ($2,445)$1,685$760$517,640
2 ($2,445)$1,682$763$516,877
3 ($2,445)$1,680$765$516,112
4 ($2,445)$1,677$768$515,344
5 ($2,445)$1,675$770$514,574
6 ($2,445)$1,672$773$513,801
7 ($2,445)$1,670$775$513,026
8 ($2,445)$1,667$778$512,248
9 ($2,445)$1,665$780$511,467
10 ($2,445)$1,662$783$510,685
11 ($2,445)$1,660$785$509,899
12 ($2,445)$1,657$788$509,111
Year 2 - 13 ($2,445)$1,655$791$508,321
14 ($2,445)$1,652$793$507,528
15 ($2,445)$1,649$796$506,732
16 ($2,445)$1,647$798$505,934
17 ($2,445)$1,644$801$505,133
18 ($2,445)$1,642$803$504,329
19 ($2,445)$1,639$806$503,523
20 ($2,445)$1,636$809$502,715
21 ($2,445)$1,634$811$501,903
22 ($2,445)$1,631$814$501,089
23 ($2,445)$1,629$817$500,273
24 ($2,445)$1,626$819$499,454
Year 3 - 25 ($2,445)$1,623$822$498,632
26 ($2,445)$1,621$825$497,807
27 ($2,445)$1,618$827$496,980
28 ($2,445)$1,615$830$496,150
29 ($2,445)$1,612$833$495,317
30 ($2,445)$1,610$835$494,482
31 ($2,445)$1,607$838$493,644
32 ($2,445)$1,604$841$492,803
33 ($2,445)$1,602$844$491,960
34 ($2,445)$1,599$846$491,113
35 ($2,445)$1,596$849$490,264
36 ($2,445)$1,593$852$489,413
Year 4 - 37 ($2,445)$1,591$855$488,558
38 ($2,445)$1,588$857$487,701
39 ($2,445)$1,585$860$486,841
40 ($2,445)$1,582$863$485,978
41 ($2,445)$1,579$866$485,112
42 ($2,445)$1,577$869$484,243
43 ($2,445)$1,574$871$483,372
44 ($2,445)$1,571$874$482,498
45 ($2,445)$1,568$877$481,621
46 ($2,445)$1,565$880$480,741
47 ($2,445)$1,562$883$479,858
48 ($2,445)$1,560$886$478,973
Year 5 - 49 ($2,445)$1,557$888$478,084
50 ($2,445)$1,554$891$477,193
51 ($2,445)$1,551$894$476,299
52 ($2,445)$1,548$897$475,402
53 ($2,445)$1,545$900$474,501
54 ($2,445)$1,542$903$473,598
55 ($2,445)$1,539$906$472,693
56 ($2,445)$1,536$909$471,784
57 ($2,445)$1,533$912$470,872
58 ($2,445)$1,530$915$469,957
59 ($2,445)$1,527$918$469,039
60 ($2,445)$1,524$921$468,119
Year 6 - 61 ($2,445)$1,521$924$467,195
62 ($2,445)$1,518$927$466,268
63 ($2,445)$1,515$930$465,338
64 ($2,445)$1,512$933$464,405
65 ($2,445)$1,509$936$463,470
66 ($2,445)$1,506$939$462,531
67 ($2,445)$1,503$942$461,589
68 ($2,445)$1,500$945$460,644
69 ($2,445)$1,497$948$459,696
70 ($2,445)$1,494$951$458,745
71 ($2,445)$1,491$954$457,791
72 ($2,445)$1,488$957$456,833
Year 7 - 73 ($2,445)$1,485$960$455,873
74 ($2,445)$1,482$964$454,909
75 ($2,445)$1,478$967$453,943
76 ($2,445)$1,475$970$452,973
77 ($2,445)$1,472$973$452,000
78 ($2,445)$1,469$976$451,024
79 ($2,445)$1,466$979$450,044
80 ($2,445)$1,463$982$449,062
81 ($2,445)$1,459$986$448,076
82 ($2,445)$1,456$989$447,087
83 ($2,445)$1,453$992$446,095
84 ($2,445)$1,450$995$445,100
Year 8 - 85 ($2,445)$1,447$999$444,101
86 ($2,445)$1,443$1,002$443,100
87 ($2,445)$1,440$1,005$442,095
88 ($2,445)$1,437$1,008$441,086
89 ($2,445)$1,434$1,012$440,075
90 ($2,445)$1,430$1,015$439,060
91 ($2,445)$1,427$1,018$438,042
92 ($2,445)$1,424$1,021$437,020
93 ($2,445)$1,420$1,025$435,995
94 ($2,445)$1,417$1,028$434,967
95 ($2,445)$1,414$1,031$433,936
96 ($2,445)$1,410$1,035$432,901
Year 9 - 97 ($2,445)$1,407$1,038$431,863
98 ($2,445)$1,404$1,042$430,821
99 ($2,445)$1,400$1,045$429,776
100 ($2,445)$1,397$1,048$428,728
101 ($2,445)$1,393$1,052$427,676
102 ($2,445)$1,390$1,055$426,621
103 ($2,445)$1,387$1,059$425,562
104 ($2,445)$1,383$1,062$424,500
105 ($2,445)$1,380$1,066$423,435
106 ($2,445)$1,376$1,069$422,366
107 ($2,445)$1,373$1,072$421,293
108 ($2,445)$1,369$1,076$420,217
Year 10 - 109 ($2,445)$1,366$1,079$419,138
110 ($2,445)$1,362$1,083$418,055
111 ($2,445)$1,359$1,086$416,969
112 ($2,445)$1,355$1,090$415,879
113 ($2,445)$1,352$1,094$414,785
114 ($2,445)$1,348$1,097$413,688
115 ($2,445)$1,344$1,101$412,587
116 ($2,445)$1,341$1,104$411,483
117 ($2,445)$1,337$1,108$410,375
118 ($2,445)$1,334$1,111$409,264
119 ($2,445)$1,330$1,115$408,149
120 ($2,445)$1,326$1,119$407,030
Year 11 - 121 ($2,445)$1,323$1,122$405,908
122 ($2,445)$1,319$1,126$404,782
123 ($2,445)$1,316$1,130$403,652
124 ($2,445)$1,312$1,133$402,519
125 ($2,445)$1,308$1,137$401,382
126 ($2,445)$1,304$1,141$400,242
127 ($2,445)$1,301$1,144$399,097
128 ($2,445)$1,297$1,148$397,949
129 ($2,445)$1,293$1,152$396,797
130 ($2,445)$1,290$1,156$395,642
131 ($2,445)$1,286$1,159$394,483
132 ($2,445)$1,282$1,163$393,319
Year 12 - 133 ($2,445)$1,278$1,167$392,153
134 ($2,445)$1,274$1,171$390,982
135 ($2,445)$1,271$1,174$389,808
136 ($2,445)$1,267$1,178$388,629
137 ($2,445)$1,263$1,182$387,447
138 ($2,445)$1,259$1,186$386,261
139 ($2,445)$1,255$1,190$385,072
140 ($2,445)$1,251$1,194$383,878
141 ($2,445)$1,248$1,198$382,680
142 ($2,445)$1,244$1,201$381,479
143 ($2,445)$1,240$1,205$380,274
144 ($2,445)$1,236$1,209$379,064
Year 13 - 145 ($2,445)$1,232$1,213$377,851
146 ($2,445)$1,228$1,217$376,634
147 ($2,445)$1,224$1,221$375,413
148 ($2,445)$1,220$1,225$374,188
149 ($2,445)$1,216$1,229$372,959
150 ($2,445)$1,212$1,233$371,726
151 ($2,445)$1,208$1,237$370,489
152 ($2,445)$1,204$1,241$369,248
153 ($2,445)$1,200$1,245$368,003
154 ($2,445)$1,196$1,249$366,754
155 ($2,445)$1,192$1,253$365,501
156 ($2,445)$1,188$1,257$364,243
Year 14 - 157 ($2,445)$1,184$1,261$362,982
158 ($2,445)$1,180$1,265$361,717
159 ($2,445)$1,176$1,270$360,447
160 ($2,445)$1,171$1,274$359,173
161 ($2,445)$1,167$1,278$357,895
162 ($2,445)$1,163$1,282$356,614
163 ($2,445)$1,159$1,286$355,327
164 ($2,445)$1,155$1,290$354,037
165 ($2,445)$1,151$1,295$352,743
166 ($2,445)$1,146$1,299$351,444
167 ($2,445)$1,142$1,303$350,141
168 ($2,445)$1,138$1,307$348,834
Year 15 - 169 ($2,445)$1,134$1,311$347,522
170 ($2,445)$1,129$1,316$346,207
171 ($2,445)$1,125$1,320$344,887
172 ($2,445)$1,121$1,324$343,562
173 ($2,445)$1,117$1,329$342,234
174 ($2,445)$1,112$1,333$340,901
175 ($2,445)$1,108$1,337$339,564
176 ($2,445)$1,104$1,342$338,222
177 ($2,445)$1,099$1,346$336,876
178 ($2,445)$1,095$1,350$335,526
179 ($2,445)$1,090$1,355$334,171
180 ($2,445)$1,086$1,359$332,812
Year 16 - 181 ($2,445)$1,082$1,363$331,449
182 ($2,445)$1,077$1,368$330,081
183 ($2,445)$1,073$1,372$328,709
184 ($2,445)$1,068$1,377$327,332
185 ($2,445)$1,064$1,381$325,950
186 ($2,445)$1,059$1,386$324,565
187 ($2,445)$1,055$1,390$323,174
188 ($2,445)$1,050$1,395$321,780
189 ($2,445)$1,046$1,399$320,380
190 ($2,445)$1,041$1,404$318,976
191 ($2,445)$1,037$1,408$317,568
192 ($2,445)$1,032$1,413$316,155
Year 17 - 193 ($2,445)$1,028$1,418$314,737
194 ($2,445)$1,023$1,422$313,315
195 ($2,445)$1,018$1,427$311,888
196 ($2,445)$1,014$1,431$310,457
197 ($2,445)$1,009$1,436$309,020
198 ($2,445)$1,004$1,441$307,580
199 ($2,445)$1,000$1,445$306,134
200 ($2,445)$995$1,450$304,684
201 ($2,445)$990$1,455$303,229
202 ($2,445)$985$1,460$301,769
203 ($2,445)$981$1,464$300,305
204 ($2,445)$976$1,469$298,836
Year 18 - 205 ($2,445)$971$1,474$297,362
206 ($2,445)$966$1,479$295,883
207 ($2,445)$962$1,484$294,400
208 ($2,445)$957$1,488$292,911
209 ($2,445)$952$1,493$291,418
210 ($2,445)$947$1,498$289,920
211 ($2,445)$942$1,503$288,417
212 ($2,445)$937$1,508$286,910
213 ($2,445)$932$1,513$285,397
214 ($2,445)$928$1,518$283,879
215 ($2,445)$923$1,523$282,357
216 ($2,445)$918$1,527$280,829
Year 19 - 217 ($2,445)$913$1,532$279,297
218 ($2,445)$908$1,537$277,760
219 ($2,445)$903$1,542$276,217
220 ($2,445)$898$1,547$274,670
221 ($2,445)$893$1,552$273,117
222 ($2,445)$888$1,557$271,560
223 ($2,445)$883$1,563$269,997
224 ($2,445)$877$1,568$268,430
225 ($2,445)$872$1,573$266,857
226 ($2,445)$867$1,578$265,279
227 ($2,445)$862$1,583$263,696
228 ($2,445)$857$1,588$262,108
Year 20 - 229 ($2,445)$852$1,593$260,515
230 ($2,445)$847$1,598$258,916
231 ($2,445)$841$1,604$257,313
232 ($2,445)$836$1,609$255,704
233 ($2,445)$831$1,614$254,090
234 ($2,445)$826$1,619$252,470
235 ($2,445)$821$1,625$250,846
236 ($2,445)$815$1,630$249,216
237 ($2,445)$810$1,635$247,581
238 ($2,445)$805$1,640$245,940
239 ($2,445)$799$1,646$244,294
240 ($2,445)$794$1,651$242,643
Year 21 - 241 ($2,445)$789$1,657$240,987
242 ($2,445)$783$1,662$239,325
243 ($2,445)$778$1,667$237,657
244 ($2,445)$772$1,673$235,985
245 ($2,445)$767$1,678$234,306
246 ($2,445)$761$1,684$232,623
247 ($2,445)$756$1,689$230,934
248 ($2,445)$751$1,695$229,239
249 ($2,445)$745$1,700$227,539
250 ($2,445)$740$1,706$225,833
251 ($2,445)$734$1,711$224,122
252 ($2,445)$728$1,717$222,405
Year 22 - 253 ($2,445)$723$1,722$220,683
254 ($2,445)$717$1,728$218,955
255 ($2,445)$712$1,734$217,222
256 ($2,445)$706$1,739$215,483
257 ($2,445)$700$1,745$213,738
258 ($2,445)$695$1,750$211,987
259 ($2,445)$689$1,756$210,231
260 ($2,445)$683$1,762$208,469
261 ($2,445)$678$1,768$206,702
262 ($2,445)$672$1,773$204,928
263 ($2,445)$666$1,779$203,149
264 ($2,445)$660$1,785$201,364
Year 23 - 265 ($2,445)$654$1,791$199,574
266 ($2,445)$649$1,797$197,777
267 ($2,445)$643$1,802$195,975
268 ($2,445)$637$1,808$194,166
269 ($2,445)$631$1,814$192,352
270 ($2,445)$625$1,820$190,532
271 ($2,445)$619$1,826$188,706
272 ($2,445)$613$1,832$186,875
273 ($2,445)$607$1,838$185,037
274 ($2,445)$601$1,844$183,193
275 ($2,445)$595$1,850$181,343
276 ($2,445)$589$1,856$179,488
Year 24 - 277 ($2,445)$583$1,862$177,626
278 ($2,445)$577$1,868$175,758
279 ($2,445)$571$1,874$173,884
280 ($2,445)$565$1,880$172,004
281 ($2,445)$559$1,886$170,118
282 ($2,445)$553$1,892$168,226
283 ($2,445)$547$1,898$166,327
284 ($2,445)$541$1,905$164,423
285 ($2,445)$534$1,911$162,512
286 ($2,445)$528$1,917$160,595
287 ($2,445)$522$1,923$158,672
288 ($2,445)$516$1,929$156,742
Year 25 - 289 ($2,445)$509$1,936$154,807
290 ($2,445)$503$1,942$152,865
291 ($2,445)$497$1,948$150,916
292 ($2,445)$490$1,955$148,962
293 ($2,445)$484$1,961$147,001
294 ($2,445)$478$1,967$145,033
295 ($2,445)$471$1,974$143,060
296 ($2,445)$465$1,980$141,079
297 ($2,445)$459$1,987$139,093
298 ($2,445)$452$1,993$137,100
299 ($2,445)$446$2,000$135,100
300 ($2,445)$439$2,006$133,094
Year 26 - 301 ($2,445)$433$2,013$131,081
302 ($2,445)$426$2,019$129,062
303 ($2,445)$419$2,026$127,037
304 ($2,445)$413$2,032$125,004
305 ($2,445)$406$2,039$122,966
306 ($2,445)$400$2,045$120,920
307 ($2,445)$393$2,052$118,868
308 ($2,445)$386$2,059$116,809
309 ($2,445)$380$2,065$114,744
310 ($2,445)$373$2,072$112,671
311 ($2,445)$366$2,079$110,592
312 ($2,445)$359$2,086$108,507
Year 27 - 313 ($2,445)$353$2,092$106,414
314 ($2,445)$346$2,099$104,315
315 ($2,445)$339$2,106$102,209
316 ($2,445)$332$2,113$100,096
317 ($2,445)$325$2,120$97,976
318 ($2,445)$318$2,127$95,849
319 ($2,445)$312$2,134$93,716
320 ($2,445)$305$2,141$91,575
321 ($2,445)$298$2,148$89,428
322 ($2,445)$291$2,154$87,273
323 ($2,445)$284$2,161$85,112
324 ($2,445)$277$2,169$82,943
Year 28 - 325 ($2,445)$270$2,176$80,768
326 ($2,445)$262$2,183$78,585
327 ($2,445)$255$2,190$76,395
328 ($2,445)$248$2,197$74,199
329 ($2,445)$241$2,204$71,995
330 ($2,445)$234$2,211$69,783
331 ($2,445)$227$2,218$67,565
332 ($2,445)$220$2,226$65,340
333 ($2,445)$212$2,233$63,107
334 ($2,445)$205$2,240$60,867
335 ($2,445)$198$2,247$58,619
336 ($2,445)$191$2,255$56,365
Year 29 - 337 ($2,445)$183$2,262$54,103
338 ($2,445)$176$2,269$51,834
339 ($2,445)$168$2,277$49,557
340 ($2,445)$161$2,284$47,273
341 ($2,445)$154$2,291$44,981
342 ($2,445)$146$2,299$42,682
343 ($2,445)$139$2,306$40,376
344 ($2,445)$131$2,314$38,062
345 ($2,445)$124$2,321$35,741
346 ($2,445)$116$2,329$33,412
347 ($2,445)$109$2,337$31,075
348 ($2,445)$101$2,344$28,731
Year 30 - 349 ($2,445)$93$2,352$26,379
350 ($2,445)$86$2,359$24,020
351 ($2,445)$78$2,367$21,653
352 ($2,445)$70$2,375$19,278
353 ($2,445)$63$2,382$16,896
354 ($2,445)$55$2,390$14,505
355 ($2,445)$47$2,398$12,107
356 ($2,445)$39$2,406$9,702
357 ($2,445)$32$2,414$7,288
358 ($2,445)$24$2,421$4,867
359 ($2,445)$16$2,429$2,437
360 ($2,445)$8$2,437$0
TOTALS$361,846$518,400$880,246

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.