« Back to all home prices

Mortgage Payment Schedule for a $664,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($132,800) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,469 360 $357,684 $888,884

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


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 #: 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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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: 3.993% | Rate: 3.990% | Fees: $102 | 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

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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
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  $664,000
Down Payment $132,800$531,200
Year 1 - 1 ($2,469)$1,673$796$530,404
2 ($2,469)$1,671$798$529,606
3 ($2,469)$1,668$801$528,805
4 ($2,469)$1,666$803$528,002
5 ($2,469)$1,663$806$527,196
6 ($2,469)$1,661$808$526,387
7 ($2,469)$1,658$811$525,576
8 ($2,469)$1,656$814$524,763
9 ($2,469)$1,653$816$523,947
10 ($2,469)$1,650$819$523,128
11 ($2,469)$1,648$821$522,307
12 ($2,469)$1,645$824$521,483
Year 2 - 13 ($2,469)$1,643$826$520,656
14 ($2,469)$1,640$829$519,827
15 ($2,469)$1,637$832$518,996
16 ($2,469)$1,635$834$518,161
17 ($2,469)$1,632$837$517,324
18 ($2,469)$1,630$840$516,485
19 ($2,469)$1,627$842$515,643
20 ($2,469)$1,624$845$514,798
21 ($2,469)$1,622$848$513,950
22 ($2,469)$1,619$850$513,100
23 ($2,469)$1,616$853$512,247
24 ($2,469)$1,614$856$511,392
Year 3 - 25 ($2,469)$1,611$858$510,533
26 ($2,469)$1,608$861$509,672
27 ($2,469)$1,605$864$508,809
28 ($2,469)$1,603$866$507,942
29 ($2,469)$1,600$869$507,073
30 ($2,469)$1,597$872$506,202
31 ($2,469)$1,595$875$505,327
32 ($2,469)$1,592$877$504,450
33 ($2,469)$1,589$880$503,569
34 ($2,469)$1,586$883$502,687
35 ($2,469)$1,583$886$501,801
36 ($2,469)$1,581$888$500,912
Year 4 - 37 ($2,469)$1,578$891$500,021
38 ($2,469)$1,575$894$499,127
39 ($2,469)$1,572$897$498,230
40 ($2,469)$1,569$900$497,331
41 ($2,469)$1,567$903$496,428
42 ($2,469)$1,564$905$495,523
43 ($2,469)$1,561$908$494,614
44 ($2,469)$1,558$911$493,703
45 ($2,469)$1,555$914$492,789
46 ($2,469)$1,552$917$491,873
47 ($2,469)$1,549$920$490,953
48 ($2,469)$1,547$923$490,030
Year 5 - 49 ($2,469)$1,544$926$489,105
50 ($2,469)$1,541$928$488,176
51 ($2,469)$1,538$931$487,245
52 ($2,469)$1,535$934$486,311
53 ($2,469)$1,532$937$485,373
54 ($2,469)$1,529$940$484,433
55 ($2,469)$1,526$943$483,490
56 ($2,469)$1,523$946$482,544
57 ($2,469)$1,520$949$481,595
58 ($2,469)$1,517$952$480,643
59 ($2,469)$1,514$955$479,688
60 ($2,469)$1,511$958$478,730
Year 6 - 61 ($2,469)$1,508$961$477,768
62 ($2,469)$1,505$964$476,804
63 ($2,469)$1,502$967$475,837
64 ($2,469)$1,499$970$474,867
65 ($2,469)$1,496$973$473,894
66 ($2,469)$1,493$976$472,917
67 ($2,469)$1,490$979$471,938
68 ($2,469)$1,487$983$470,955
69 ($2,469)$1,484$986$469,970
70 ($2,469)$1,480$989$468,981
71 ($2,469)$1,477$992$467,989
72 ($2,469)$1,474$995$466,994
Year 7 - 73 ($2,469)$1,471$998$465,996
74 ($2,469)$1,468$1,001$464,995
75 ($2,469)$1,465$1,004$463,990
76 ($2,469)$1,462$1,008$462,983
77 ($2,469)$1,458$1,011$461,972
78 ($2,469)$1,455$1,014$460,958
79 ($2,469)$1,452$1,017$459,941
80 ($2,469)$1,449$1,020$458,921
81 ($2,469)$1,446$1,024$457,897
82 ($2,469)$1,442$1,027$456,871
83 ($2,469)$1,439$1,030$455,841
84 ($2,469)$1,436$1,033$454,807
Year 8 - 85 ($2,469)$1,433$1,036$453,771
86 ($2,469)$1,429$1,040$452,731
87 ($2,469)$1,426$1,043$451,688
88 ($2,469)$1,423$1,046$450,642
89 ($2,469)$1,420$1,050$449,592
90 ($2,469)$1,416$1,053$448,539
91 ($2,469)$1,413$1,056$447,483
92 ($2,469)$1,410$1,060$446,423
93 ($2,469)$1,406$1,063$445,361
94 ($2,469)$1,403$1,066$444,294
95 ($2,469)$1,400$1,070$443,225
96 ($2,469)$1,396$1,073$442,152
Year 9 - 97 ($2,469)$1,393$1,076$441,075
98 ($2,469)$1,389$1,080$439,996
99 ($2,469)$1,386$1,083$438,913
100 ($2,469)$1,383$1,087$437,826
101 ($2,469)$1,379$1,090$436,736
102 ($2,469)$1,376$1,093$435,643
103 ($2,469)$1,372$1,097$434,546
104 ($2,469)$1,369$1,100$433,446
105 ($2,469)$1,365$1,104$432,342
106 ($2,469)$1,362$1,107$431,235
107 ($2,469)$1,358$1,111$430,124
108 ($2,469)$1,355$1,114$429,010
Year 10 - 109 ($2,469)$1,351$1,118$427,892
110 ($2,469)$1,348$1,121$426,771
111 ($2,469)$1,344$1,125$425,646
112 ($2,469)$1,341$1,128$424,517
113 ($2,469)$1,337$1,132$423,386
114 ($2,469)$1,334$1,135$422,250
115 ($2,469)$1,330$1,139$421,111
116 ($2,469)$1,326$1,143$419,968
117 ($2,469)$1,323$1,146$418,822
118 ($2,469)$1,319$1,150$417,672
119 ($2,469)$1,316$1,153$416,519
120 ($2,469)$1,312$1,157$415,362
Year 11 - 121 ($2,469)$1,308$1,161$414,201
122 ($2,469)$1,305$1,164$413,037
123 ($2,469)$1,301$1,168$411,869
124 ($2,469)$1,297$1,172$410,697
125 ($2,469)$1,294$1,175$409,521
126 ($2,469)$1,290$1,179$408,342
127 ($2,469)$1,286$1,183$407,160
128 ($2,469)$1,283$1,187$405,973
129 ($2,469)$1,279$1,190$404,783
130 ($2,469)$1,275$1,194$403,589
131 ($2,469)$1,271$1,198$402,391
132 ($2,469)$1,268$1,202$401,189
Year 12 - 133 ($2,469)$1,264$1,205$399,984
134 ($2,469)$1,260$1,209$398,775
135 ($2,469)$1,256$1,213$397,562
136 ($2,469)$1,252$1,217$396,345
137 ($2,469)$1,248$1,221$395,124
138 ($2,469)$1,245$1,224$393,900
139 ($2,469)$1,241$1,228$392,671
140 ($2,469)$1,237$1,232$391,439
141 ($2,469)$1,233$1,236$390,203
142 ($2,469)$1,229$1,240$388,963
143 ($2,469)$1,225$1,244$387,719
144 ($2,469)$1,221$1,248$386,471
Year 13 - 145 ($2,469)$1,217$1,252$385,220
146 ($2,469)$1,213$1,256$383,964
147 ($2,469)$1,209$1,260$382,704
148 ($2,469)$1,206$1,264$381,441
149 ($2,469)$1,202$1,268$380,173
150 ($2,469)$1,198$1,272$378,902
151 ($2,469)$1,194$1,276$377,626
152 ($2,469)$1,190$1,280$376,346
153 ($2,469)$1,185$1,284$375,063
154 ($2,469)$1,181$1,288$373,775
155 ($2,469)$1,177$1,292$372,483
156 ($2,469)$1,173$1,296$371,188
Year 14 - 157 ($2,469)$1,169$1,300$369,888
158 ($2,469)$1,165$1,304$368,584
159 ($2,469)$1,161$1,308$367,276
160 ($2,469)$1,157$1,312$365,963
161 ($2,469)$1,153$1,316$364,647
162 ($2,469)$1,149$1,320$363,327
163 ($2,469)$1,144$1,325$362,002
164 ($2,469)$1,140$1,329$360,673
165 ($2,469)$1,136$1,333$359,340
166 ($2,469)$1,132$1,337$358,003
167 ($2,469)$1,128$1,341$356,662
168 ($2,469)$1,123$1,346$355,316
Year 15 - 169 ($2,469)$1,119$1,350$353,966
170 ($2,469)$1,115$1,354$352,612
171 ($2,469)$1,111$1,358$351,254
172 ($2,469)$1,106$1,363$349,891
173 ($2,469)$1,102$1,367$348,524
174 ($2,469)$1,098$1,371$347,153
175 ($2,469)$1,094$1,376$345,777
176 ($2,469)$1,089$1,380$344,397
177 ($2,469)$1,085$1,384$343,013
178 ($2,469)$1,080$1,389$341,624
179 ($2,469)$1,076$1,393$340,231
180 ($2,469)$1,072$1,397$338,834
Year 16 - 181 ($2,469)$1,067$1,402$337,432
182 ($2,469)$1,063$1,406$336,026
183 ($2,469)$1,058$1,411$334,615
184 ($2,469)$1,054$1,415$333,200
185 ($2,469)$1,050$1,420$331,781
186 ($2,469)$1,045$1,424$330,357
187 ($2,469)$1,041$1,428$328,928
188 ($2,469)$1,036$1,433$327,495
189 ($2,469)$1,032$1,438$326,058
190 ($2,469)$1,027$1,442$324,615
191 ($2,469)$1,023$1,447$323,169
192 ($2,469)$1,018$1,451$321,718
Year 17 - 193 ($2,469)$1,013$1,456$320,262
194 ($2,469)$1,009$1,460$318,802
195 ($2,469)$1,004$1,465$317,337
196 ($2,469)$1,000$1,470$315,867
197 ($2,469)$995$1,474$314,393
198 ($2,469)$990$1,479$312,914
199 ($2,469)$986$1,483$311,431
200 ($2,469)$981$1,488$309,943
201 ($2,469)$976$1,493$308,450
202 ($2,469)$972$1,498$306,953
203 ($2,469)$967$1,502$305,450
204 ($2,469)$962$1,507$303,943
Year 18 - 205 ($2,469)$957$1,512$302,432
206 ($2,469)$953$1,516$300,915
207 ($2,469)$948$1,521$299,394
208 ($2,469)$943$1,526$297,868
209 ($2,469)$938$1,531$296,337
210 ($2,469)$933$1,536$294,801
211 ($2,469)$929$1,540$293,261
212 ($2,469)$924$1,545$291,716
213 ($2,469)$919$1,550$290,165
214 ($2,469)$914$1,555$288,610
215 ($2,469)$909$1,560$287,050
216 ($2,469)$904$1,565$285,485
Year 19 - 217 ($2,469)$899$1,570$283,916
218 ($2,469)$894$1,575$282,341
219 ($2,469)$889$1,580$280,761
220 ($2,469)$884$1,585$279,176
221 ($2,469)$879$1,590$277,587
222 ($2,469)$874$1,595$275,992
223 ($2,469)$869$1,600$274,392
224 ($2,469)$864$1,605$272,787
225 ($2,469)$859$1,610$271,177
226 ($2,469)$854$1,615$269,563
227 ($2,469)$849$1,620$267,943
228 ($2,469)$844$1,625$266,317
Year 20 - 229 ($2,469)$839$1,630$264,687
230 ($2,469)$834$1,635$263,052
231 ($2,469)$829$1,641$261,411
232 ($2,469)$823$1,646$259,766
233 ($2,469)$818$1,651$258,115
234 ($2,469)$813$1,656$256,459
235 ($2,469)$808$1,661$254,797
236 ($2,469)$803$1,667$253,131
237 ($2,469)$797$1,672$251,459
238 ($2,469)$792$1,677$249,782
239 ($2,469)$787$1,682$248,100
240 ($2,469)$782$1,688$246,412
Year 21 - 241 ($2,469)$776$1,693$244,719
242 ($2,469)$771$1,698$243,021
243 ($2,469)$766$1,704$241,317
244 ($2,469)$760$1,709$239,609
245 ($2,469)$755$1,714$237,894
246 ($2,469)$749$1,720$236,174
247 ($2,469)$744$1,725$234,449
248 ($2,469)$739$1,731$232,719
249 ($2,469)$733$1,736$230,983
250 ($2,469)$728$1,742$229,241
251 ($2,469)$722$1,747$227,494
252 ($2,469)$717$1,753$225,742
Year 22 - 253 ($2,469)$711$1,758$223,983
254 ($2,469)$706$1,764$222,220
255 ($2,469)$700$1,769$220,451
256 ($2,469)$694$1,775$218,676
257 ($2,469)$689$1,780$216,896
258 ($2,469)$683$1,786$215,110
259 ($2,469)$678$1,792$213,318
260 ($2,469)$672$1,797$211,521
261 ($2,469)$666$1,803$209,718
262 ($2,469)$661$1,809$207,910
263 ($2,469)$655$1,814$206,096
264 ($2,469)$649$1,820$204,276
Year 23 - 265 ($2,469)$643$1,826$202,450
266 ($2,469)$638$1,831$200,619
267 ($2,469)$632$1,837$198,781
268 ($2,469)$626$1,843$196,939
269 ($2,469)$620$1,849$195,090
270 ($2,469)$615$1,855$193,235
271 ($2,469)$609$1,860$191,375
272 ($2,469)$603$1,866$189,508
273 ($2,469)$597$1,872$187,636
274 ($2,469)$591$1,878$185,758
275 ($2,469)$585$1,884$183,874
276 ($2,469)$579$1,890$181,984
Year 24 - 277 ($2,469)$573$1,896$180,088
278 ($2,469)$567$1,902$178,187
279 ($2,469)$561$1,908$176,279
280 ($2,469)$555$1,914$174,365
281 ($2,469)$549$1,920$172,445
282 ($2,469)$543$1,926$170,519
283 ($2,469)$537$1,932$168,587
284 ($2,469)$531$1,938$166,649
285 ($2,469)$525$1,944$164,705
286 ($2,469)$519$1,950$162,755
287 ($2,469)$513$1,956$160,798
288 ($2,469)$507$1,963$158,836
Year 25 - 289 ($2,469)$500$1,969$156,867
290 ($2,469)$494$1,975$154,892
291 ($2,469)$488$1,981$152,911
292 ($2,469)$482$1,987$150,923
293 ($2,469)$475$1,994$148,929
294 ($2,469)$469$2,000$146,929
295 ($2,469)$463$2,006$144,923
296 ($2,469)$457$2,013$142,910
297 ($2,469)$450$2,019$140,892
298 ($2,469)$444$2,025$138,866
299 ($2,469)$437$2,032$136,835
300 ($2,469)$431$2,038$134,796
Year 26 - 301 ($2,469)$425$2,045$132,752
302 ($2,469)$418$2,051$130,701
303 ($2,469)$412$2,057$128,644
304 ($2,469)$405$2,064$126,580
305 ($2,469)$399$2,070$124,509
306 ($2,469)$392$2,077$122,432
307 ($2,469)$386$2,083$120,349
308 ($2,469)$379$2,090$118,259
309 ($2,469)$373$2,097$116,162
310 ($2,469)$366$2,103$114,059
311 ($2,469)$359$2,110$111,949
312 ($2,469)$353$2,116$109,833
Year 27 - 313 ($2,469)$346$2,123$107,710
314 ($2,469)$339$2,130$105,580
315 ($2,469)$333$2,137$103,443
316 ($2,469)$326$2,143$101,300
317 ($2,469)$319$2,150$99,150
318 ($2,469)$312$2,157$96,993
319 ($2,469)$306$2,164$94,830
320 ($2,469)$299$2,170$92,659
321 ($2,469)$292$2,177$90,482
322 ($2,469)$285$2,184$88,298
323 ($2,469)$278$2,191$86,107
324 ($2,469)$271$2,198$83,909
Year 28 - 325 ($2,469)$264$2,205$81,704
326 ($2,469)$257$2,212$79,492
327 ($2,469)$250$2,219$77,274
328 ($2,469)$243$2,226$75,048
329 ($2,469)$236$2,233$72,815
330 ($2,469)$229$2,240$70,575
331 ($2,469)$222$2,247$68,329
332 ($2,469)$215$2,254$66,075
333 ($2,469)$208$2,261$63,814
334 ($2,469)$201$2,268$61,546
335 ($2,469)$194$2,275$59,270
336 ($2,469)$187$2,282$56,988
Year 29 - 337 ($2,469)$180$2,290$54,698
338 ($2,469)$172$2,297$52,402
339 ($2,469)$165$2,304$50,097
340 ($2,469)$158$2,311$47,786
341 ($2,469)$151$2,319$45,468
342 ($2,469)$143$2,326$43,142
343 ($2,469)$136$2,333$40,808
344 ($2,469)$129$2,341$38,468
345 ($2,469)$121$2,348$36,120
346 ($2,469)$114$2,355$33,765
347 ($2,469)$106$2,363$31,402
348 ($2,469)$99$2,370$29,032
Year 30 - 349 ($2,469)$91$2,378$26,654
350 ($2,469)$84$2,385$24,269
351 ($2,469)$76$2,393$21,876
352 ($2,469)$69$2,400$19,476
353 ($2,469)$61$2,408$17,068
354 ($2,469)$54$2,415$14,653
355 ($2,469)$46$2,423$12,230
356 ($2,469)$39$2,431$9,799
357 ($2,469)$31$2,438$7,361
358 ($2,469)$23$2,446$4,915
359 ($2,469)$15$2,454$2,461
360 ($2,469)$8$2,461$0
TOTALS$357,684$531,200$888,884

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.