« Back to all home prices

Mortgage Payment Schedule for a $660,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($132,000) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,484 360 $366,370 $894,370

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.762% | Rate: 3.750% | Fees: $353 | 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

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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 45 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  $660,000
Down Payment $132,000$528,000
Year 1 - 1 ($2,484)$1,707$777$527,223
2 ($2,484)$1,705$780$526,443
3 ($2,484)$1,702$782$525,661
4 ($2,484)$1,700$785$524,876
5 ($2,484)$1,697$787$524,089
6 ($2,484)$1,695$790$523,299
7 ($2,484)$1,692$792$522,507
8 ($2,484)$1,689$795$521,712
9 ($2,484)$1,687$797$520,914
10 ($2,484)$1,684$800$520,114
11 ($2,484)$1,682$803$519,312
12 ($2,484)$1,679$805$518,506
Year 2 - 13 ($2,484)$1,677$808$517,699
14 ($2,484)$1,674$810$516,888
15 ($2,484)$1,671$813$516,075
16 ($2,484)$1,669$816$515,259
17 ($2,484)$1,666$818$514,441
18 ($2,484)$1,663$821$513,620
19 ($2,484)$1,661$824$512,796
20 ($2,484)$1,658$826$511,970
21 ($2,484)$1,655$829$511,141
22 ($2,484)$1,653$832$510,309
23 ($2,484)$1,650$834$509,475
24 ($2,484)$1,647$837$508,638
Year 3 - 25 ($2,484)$1,645$840$507,798
26 ($2,484)$1,642$842$506,956
27 ($2,484)$1,639$845$506,110
28 ($2,484)$1,636$848$505,262
29 ($2,484)$1,634$851$504,412
30 ($2,484)$1,631$853$503,558
31 ($2,484)$1,628$856$502,702
32 ($2,484)$1,625$859$501,843
33 ($2,484)$1,623$862$500,981
34 ($2,484)$1,620$865$500,117
35 ($2,484)$1,617$867$499,250
36 ($2,484)$1,614$870$498,379
Year 4 - 37 ($2,484)$1,611$873$497,507
38 ($2,484)$1,609$876$496,631
39 ($2,484)$1,606$879$495,752
40 ($2,484)$1,603$881$494,871
41 ($2,484)$1,600$884$493,987
42 ($2,484)$1,597$887$493,099
43 ($2,484)$1,594$890$492,209
44 ($2,484)$1,591$893$491,316
45 ($2,484)$1,589$896$490,421
46 ($2,484)$1,586$899$489,522
47 ($2,484)$1,583$902$488,620
48 ($2,484)$1,580$904$487,716
Year 5 - 49 ($2,484)$1,577$907$486,809
50 ($2,484)$1,574$910$485,898
51 ($2,484)$1,571$913$484,985
52 ($2,484)$1,568$916$484,069
53 ($2,484)$1,565$919$483,149
54 ($2,484)$1,562$922$482,227
55 ($2,484)$1,559$925$481,302
56 ($2,484)$1,556$928$480,374
57 ($2,484)$1,553$931$479,443
58 ($2,484)$1,550$934$478,509
59 ($2,484)$1,547$937$477,571
60 ($2,484)$1,544$940$476,631
Year 6 - 61 ($2,484)$1,541$943$475,688
62 ($2,484)$1,538$946$474,742
63 ($2,484)$1,535$949$473,792
64 ($2,484)$1,532$952$472,840
65 ($2,484)$1,529$956$471,884
66 ($2,484)$1,526$959$470,926
67 ($2,484)$1,523$962$469,964
68 ($2,484)$1,520$965$468,999
69 ($2,484)$1,516$968$468,031
70 ($2,484)$1,513$971$467,060
71 ($2,484)$1,510$974$466,086
72 ($2,484)$1,507$977$465,109
Year 7 - 73 ($2,484)$1,504$981$464,128
74 ($2,484)$1,501$984$463,145
75 ($2,484)$1,498$987$462,158
76 ($2,484)$1,494$990$461,168
77 ($2,484)$1,491$993$460,174
78 ($2,484)$1,488$996$459,178
79 ($2,484)$1,485$1,000$458,178
80 ($2,484)$1,481$1,003$457,175
81 ($2,484)$1,478$1,006$456,169
82 ($2,484)$1,475$1,009$455,160
83 ($2,484)$1,472$1,013$454,147
84 ($2,484)$1,468$1,016$453,131
Year 8 - 85 ($2,484)$1,465$1,019$452,112
86 ($2,484)$1,462$1,023$451,089
87 ($2,484)$1,459$1,026$450,063
88 ($2,484)$1,455$1,029$449,034
89 ($2,484)$1,452$1,032$448,002
90 ($2,484)$1,449$1,036$446,966
91 ($2,484)$1,445$1,039$445,927
92 ($2,484)$1,442$1,043$444,884
93 ($2,484)$1,438$1,046$443,838
94 ($2,484)$1,435$1,049$442,789
95 ($2,484)$1,432$1,053$441,736
96 ($2,484)$1,428$1,056$440,680
Year 9 - 97 ($2,484)$1,425$1,059$439,621
98 ($2,484)$1,421$1,063$438,558
99 ($2,484)$1,418$1,066$437,492
100 ($2,484)$1,415$1,070$436,422
101 ($2,484)$1,411$1,073$435,349
102 ($2,484)$1,408$1,077$434,272
103 ($2,484)$1,404$1,080$433,192
104 ($2,484)$1,401$1,084$432,108
105 ($2,484)$1,397$1,087$431,021
106 ($2,484)$1,394$1,091$429,930
107 ($2,484)$1,390$1,094$428,836
108 ($2,484)$1,387$1,098$427,738
Year 10 - 109 ($2,484)$1,383$1,101$426,637
110 ($2,484)$1,379$1,105$425,532
111 ($2,484)$1,376$1,108$424,423
112 ($2,484)$1,372$1,112$423,311
113 ($2,484)$1,369$1,116$422,195
114 ($2,484)$1,365$1,119$421,076
115 ($2,484)$1,361$1,123$419,953
116 ($2,484)$1,358$1,127$418,827
117 ($2,484)$1,354$1,130$417,697
118 ($2,484)$1,351$1,134$416,563
119 ($2,484)$1,347$1,137$415,425
120 ($2,484)$1,343$1,141$414,284
Year 11 - 121 ($2,484)$1,340$1,145$413,139
122 ($2,484)$1,336$1,149$411,991
123 ($2,484)$1,332$1,152$410,839
124 ($2,484)$1,328$1,156$409,683
125 ($2,484)$1,325$1,160$408,523
126 ($2,484)$1,321$1,163$407,359
127 ($2,484)$1,317$1,167$406,192
128 ($2,484)$1,313$1,171$405,021
129 ($2,484)$1,310$1,175$403,846
130 ($2,484)$1,306$1,179$402,668
131 ($2,484)$1,302$1,182$401,485
132 ($2,484)$1,298$1,186$400,299
Year 12 - 133 ($2,484)$1,294$1,190$399,109
134 ($2,484)$1,290$1,194$397,915
135 ($2,484)$1,287$1,198$396,717
136 ($2,484)$1,283$1,202$395,516
137 ($2,484)$1,279$1,206$394,310
138 ($2,484)$1,275$1,209$393,101
139 ($2,484)$1,271$1,213$391,887
140 ($2,484)$1,267$1,217$390,670
141 ($2,484)$1,263$1,221$389,449
142 ($2,484)$1,259$1,225$388,224
143 ($2,484)$1,255$1,229$386,995
144 ($2,484)$1,251$1,233$385,762
Year 13 - 145 ($2,484)$1,247$1,237$384,525
146 ($2,484)$1,243$1,241$383,283
147 ($2,484)$1,239$1,245$382,038
148 ($2,484)$1,235$1,249$380,789
149 ($2,484)$1,231$1,253$379,536
150 ($2,484)$1,227$1,257$378,279
151 ($2,484)$1,223$1,261$377,018
152 ($2,484)$1,219$1,265$375,752
153 ($2,484)$1,215$1,269$374,483
154 ($2,484)$1,211$1,274$373,209
155 ($2,484)$1,207$1,278$371,932
156 ($2,484)$1,203$1,282$370,650
Year 14 - 157 ($2,484)$1,198$1,286$369,364
158 ($2,484)$1,194$1,290$368,074
159 ($2,484)$1,190$1,294$366,780
160 ($2,484)$1,186$1,298$365,481
161 ($2,484)$1,182$1,303$364,179
162 ($2,484)$1,178$1,307$362,872
163 ($2,484)$1,173$1,311$361,561
164 ($2,484)$1,169$1,315$360,245
165 ($2,484)$1,165$1,320$358,926
166 ($2,484)$1,161$1,324$357,602
167 ($2,484)$1,156$1,328$356,274
168 ($2,484)$1,152$1,332$354,941
Year 15 - 169 ($2,484)$1,148$1,337$353,605
170 ($2,484)$1,143$1,341$352,264
171 ($2,484)$1,139$1,345$350,918
172 ($2,484)$1,135$1,350$349,569
173 ($2,484)$1,130$1,354$348,215
174 ($2,484)$1,126$1,358$346,856
175 ($2,484)$1,122$1,363$345,493
176 ($2,484)$1,117$1,367$344,126
177 ($2,484)$1,113$1,372$342,754
178 ($2,484)$1,108$1,376$341,378
179 ($2,484)$1,104$1,381$339,998
180 ($2,484)$1,099$1,385$338,612
Year 16 - 181 ($2,484)$1,095$1,390$337,223
182 ($2,484)$1,090$1,394$335,829
183 ($2,484)$1,086$1,399$334,430
184 ($2,484)$1,081$1,403$333,027
185 ($2,484)$1,077$1,408$331,620
186 ($2,484)$1,072$1,412$330,208
187 ($2,484)$1,068$1,417$328,791
188 ($2,484)$1,063$1,421$327,370
189 ($2,484)$1,058$1,426$325,944
190 ($2,484)$1,054$1,430$324,513
191 ($2,484)$1,049$1,435$323,078
192 ($2,484)$1,045$1,440$321,639
Year 17 - 193 ($2,484)$1,040$1,444$320,194
194 ($2,484)$1,035$1,449$318,745
195 ($2,484)$1,031$1,454$317,291
196 ($2,484)$1,026$1,458$315,833
197 ($2,484)$1,021$1,463$314,370
198 ($2,484)$1,016$1,468$312,902
199 ($2,484)$1,012$1,473$311,429
200 ($2,484)$1,007$1,477$309,952
201 ($2,484)$1,002$1,482$308,470
202 ($2,484)$997$1,487$306,983
203 ($2,484)$993$1,492$305,491
204 ($2,484)$988$1,497$303,994
Year 18 - 205 ($2,484)$983$1,501$302,493
206 ($2,484)$978$1,506$300,986
207 ($2,484)$973$1,511$299,475
208 ($2,484)$968$1,516$297,959
209 ($2,484)$963$1,521$296,438
210 ($2,484)$958$1,526$294,912
211 ($2,484)$954$1,531$293,382
212 ($2,484)$949$1,536$291,846
213 ($2,484)$944$1,541$290,305
214 ($2,484)$939$1,546$288,759
215 ($2,484)$934$1,551$287,209
216 ($2,484)$929$1,556$285,653
Year 19 - 217 ($2,484)$924$1,561$284,092
218 ($2,484)$919$1,566$282,526
219 ($2,484)$914$1,571$280,956
220 ($2,484)$908$1,576$279,380
221 ($2,484)$903$1,581$277,799
222 ($2,484)$898$1,586$276,212
223 ($2,484)$893$1,591$274,621
224 ($2,484)$888$1,596$273,025
225 ($2,484)$883$1,602$271,423
226 ($2,484)$878$1,607$269,816
227 ($2,484)$872$1,612$268,204
228 ($2,484)$867$1,617$266,587
Year 20 - 229 ($2,484)$862$1,622$264,965
230 ($2,484)$857$1,628$263,337
231 ($2,484)$851$1,633$261,704
232 ($2,484)$846$1,638$260,066
233 ($2,484)$841$1,643$258,423
234 ($2,484)$836$1,649$256,774
235 ($2,484)$830$1,654$255,120
236 ($2,484)$825$1,659$253,460
237 ($2,484)$820$1,665$251,795
238 ($2,484)$814$1,670$250,125
239 ($2,484)$809$1,676$248,450
240 ($2,484)$803$1,681$246,769
Year 21 - 241 ($2,484)$798$1,686$245,082
242 ($2,484)$792$1,692$243,390
243 ($2,484)$787$1,697$241,693
244 ($2,484)$781$1,703$239,990
245 ($2,484)$776$1,708$238,281
246 ($2,484)$770$1,714$236,568
247 ($2,484)$765$1,719$234,848
248 ($2,484)$759$1,725$233,123
249 ($2,484)$754$1,731$231,392
250 ($2,484)$748$1,736$229,656
251 ($2,484)$743$1,742$227,914
252 ($2,484)$737$1,747$226,167
Year 22 - 253 ($2,484)$731$1,753$224,414
254 ($2,484)$726$1,759$222,655
255 ($2,484)$720$1,764$220,891
256 ($2,484)$714$1,770$219,121
257 ($2,484)$708$1,776$217,345
258 ($2,484)$703$1,782$215,563
259 ($2,484)$697$1,787$213,776
260 ($2,484)$691$1,793$211,983
261 ($2,484)$685$1,799$210,184
262 ($2,484)$680$1,805$208,379
263 ($2,484)$674$1,811$206,568
264 ($2,484)$668$1,816$204,752
Year 23 - 265 ($2,484)$662$1,822$202,929
266 ($2,484)$656$1,828$201,101
267 ($2,484)$650$1,834$199,267
268 ($2,484)$644$1,840$197,427
269 ($2,484)$638$1,846$195,581
270 ($2,484)$632$1,852$193,729
271 ($2,484)$626$1,858$191,871
272 ($2,484)$620$1,864$190,007
273 ($2,484)$614$1,870$188,137
274 ($2,484)$608$1,876$186,261
275 ($2,484)$602$1,882$184,379
276 ($2,484)$596$1,888$182,491
Year 24 - 277 ($2,484)$590$1,894$180,596
278 ($2,484)$584$1,900$178,696
279 ($2,484)$578$1,907$176,789
280 ($2,484)$572$1,913$174,877
281 ($2,484)$565$1,919$172,958
282 ($2,484)$559$1,925$171,033
283 ($2,484)$553$1,931$169,101
284 ($2,484)$547$1,938$167,164
285 ($2,484)$540$1,944$165,220
286 ($2,484)$534$1,950$163,270
287 ($2,484)$528$1,956$161,313
288 ($2,484)$522$1,963$159,350
Year 25 - 289 ($2,484)$515$1,969$157,381
290 ($2,484)$509$1,975$155,406
291 ($2,484)$502$1,982$153,424
292 ($2,484)$496$1,988$151,436
293 ($2,484)$490$1,995$149,441
294 ($2,484)$483$2,001$147,440
295 ($2,484)$477$2,008$145,432
296 ($2,484)$470$2,014$143,418
297 ($2,484)$464$2,021$141,397
298 ($2,484)$457$2,027$139,370
299 ($2,484)$451$2,034$137,336
300 ($2,484)$444$2,040$135,296
Year 26 - 301 ($2,484)$437$2,047$133,249
302 ($2,484)$431$2,054$131,196
303 ($2,484)$424$2,060$129,135
304 ($2,484)$418$2,067$127,069
305 ($2,484)$411$2,074$124,995
306 ($2,484)$404$2,080$122,915
307 ($2,484)$397$2,087$120,828
308 ($2,484)$391$2,094$118,734
309 ($2,484)$384$2,100$116,634
310 ($2,484)$377$2,107$114,527
311 ($2,484)$370$2,114$112,413
312 ($2,484)$363$2,121$110,292
Year 27 - 313 ($2,484)$357$2,128$108,164
314 ($2,484)$350$2,135$106,029
315 ($2,484)$343$2,142$103,888
316 ($2,484)$336$2,148$101,739
317 ($2,484)$329$2,155$99,584
318 ($2,484)$322$2,162$97,421
319 ($2,484)$315$2,169$95,252
320 ($2,484)$308$2,176$93,076
321 ($2,484)$301$2,183$90,892
322 ($2,484)$294$2,190$88,702
323 ($2,484)$287$2,198$86,504
324 ($2,484)$280$2,205$84,300
Year 28 - 325 ($2,484)$273$2,212$82,088
326 ($2,484)$265$2,219$79,869
327 ($2,484)$258$2,226$77,643
328 ($2,484)$251$2,233$75,409
329 ($2,484)$244$2,241$73,169
330 ($2,484)$237$2,248$70,921
331 ($2,484)$229$2,255$68,666
332 ($2,484)$222$2,262$66,404
333 ($2,484)$215$2,270$64,134
334 ($2,484)$207$2,277$61,857
335 ($2,484)$200$2,284$59,573
336 ($2,484)$193$2,292$57,281
Year 29 - 337 ($2,484)$185$2,299$54,982
338 ($2,484)$178$2,307$52,675
339 ($2,484)$170$2,314$50,361
340 ($2,484)$163$2,322$48,040
341 ($2,484)$155$2,329$45,711
342 ($2,484)$148$2,337$43,374
343 ($2,484)$140$2,344$41,030
344 ($2,484)$133$2,352$38,678
345 ($2,484)$125$2,359$36,319
346 ($2,484)$117$2,367$33,952
347 ($2,484)$110$2,375$31,577
348 ($2,484)$102$2,382$29,195
Year 30 - 349 ($2,484)$94$2,390$26,805
350 ($2,484)$87$2,398$24,407
351 ($2,484)$79$2,405$22,002
352 ($2,484)$71$2,413$19,589
353 ($2,484)$63$2,421$17,168
354 ($2,484)$56$2,429$14,739
355 ($2,484)$48$2,437$12,302
356 ($2,484)$40$2,445$9,858
357 ($2,484)$32$2,452$7,405
358 ($2,484)$24$2,460$4,945
359 ($2,484)$16$2,468$2,476
360 ($2,484)$8$2,476$0
TOTALS$366,370$528,000$894,370

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.