« Back to all home prices

Mortgage Payment Schedule for a $667,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($133,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,544 360 $382,389 $915,989

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $667,000
Down Payment $133,400$533,600
Year 1 - 1 ($2,544)$1,774$770$532,830
2 ($2,544)$1,772$773$532,057
3 ($2,544)$1,769$775$531,282
4 ($2,544)$1,767$778$530,504
5 ($2,544)$1,764$780$529,723
6 ($2,544)$1,761$783$528,940
7 ($2,544)$1,759$786$528,155
8 ($2,544)$1,756$788$527,366
9 ($2,544)$1,753$791$526,575
10 ($2,544)$1,751$794$525,782
11 ($2,544)$1,748$796$524,986
12 ($2,544)$1,746$799$524,187
Year 2 - 13 ($2,544)$1,743$801$523,385
14 ($2,544)$1,740$804$522,581
15 ($2,544)$1,738$807$521,774
16 ($2,544)$1,735$810$520,965
17 ($2,544)$1,732$812$520,153
18 ($2,544)$1,730$815$519,338
19 ($2,544)$1,727$818$518,520
20 ($2,544)$1,724$820$517,700
21 ($2,544)$1,721$823$516,877
22 ($2,544)$1,719$826$516,051
23 ($2,544)$1,716$829$515,222
24 ($2,544)$1,713$831$514,391
Year 3 - 25 ($2,544)$1,710$834$513,557
26 ($2,544)$1,708$837$512,720
27 ($2,544)$1,705$840$511,881
28 ($2,544)$1,702$842$511,038
29 ($2,544)$1,699$845$510,193
30 ($2,544)$1,696$848$509,345
31 ($2,544)$1,694$851$508,494
32 ($2,544)$1,691$854$507,640
33 ($2,544)$1,688$857$506,784
34 ($2,544)$1,685$859$505,924
35 ($2,544)$1,682$862$505,062
36 ($2,544)$1,679$865$504,197
Year 4 - 37 ($2,544)$1,676$868$503,329
38 ($2,544)$1,674$871$502,458
39 ($2,544)$1,671$874$501,585
40 ($2,544)$1,668$877$500,708
41 ($2,544)$1,665$880$499,828
42 ($2,544)$1,662$882$498,946
43 ($2,544)$1,659$885$498,061
44 ($2,544)$1,656$888$497,172
45 ($2,544)$1,653$891$496,281
46 ($2,544)$1,650$894$495,387
47 ($2,544)$1,647$897$494,489
48 ($2,544)$1,644$900$493,589
Year 5 - 49 ($2,544)$1,641$903$492,686
50 ($2,544)$1,638$906$491,780
51 ($2,544)$1,635$909$490,870
52 ($2,544)$1,632$912$489,958
53 ($2,544)$1,629$915$489,043
54 ($2,544)$1,626$918$488,124
55 ($2,544)$1,623$921$487,203
56 ($2,544)$1,620$924$486,279
57 ($2,544)$1,617$928$485,351
58 ($2,544)$1,614$931$484,420
59 ($2,544)$1,611$934$483,487
60 ($2,544)$1,608$937$482,550
Year 6 - 61 ($2,544)$1,604$940$481,610
62 ($2,544)$1,601$943$480,667
63 ($2,544)$1,598$946$479,721
64 ($2,544)$1,595$949$478,771
65 ($2,544)$1,592$952$477,819
66 ($2,544)$1,589$956$476,863
67 ($2,544)$1,586$959$475,904
68 ($2,544)$1,582$962$474,942
69 ($2,544)$1,579$965$473,977
70 ($2,544)$1,576$968$473,009
71 ($2,544)$1,573$972$472,037
72 ($2,544)$1,570$975$471,062
Year 7 - 73 ($2,544)$1,566$978$470,084
74 ($2,544)$1,563$981$469,103
75 ($2,544)$1,560$985$468,118
76 ($2,544)$1,556$988$467,130
77 ($2,544)$1,553$991$466,139
78 ($2,544)$1,550$995$465,144
79 ($2,544)$1,547$998$464,147
80 ($2,544)$1,543$1,001$463,145
81 ($2,544)$1,540$1,004$462,141
82 ($2,544)$1,537$1,008$461,133
83 ($2,544)$1,533$1,011$460,122
84 ($2,544)$1,530$1,015$459,108
Year 8 - 85 ($2,544)$1,527$1,018$458,090
86 ($2,544)$1,523$1,021$457,068
87 ($2,544)$1,520$1,025$456,044
88 ($2,544)$1,516$1,028$455,016
89 ($2,544)$1,513$1,031$453,984
90 ($2,544)$1,509$1,035$452,949
91 ($2,544)$1,506$1,038$451,911
92 ($2,544)$1,503$1,042$450,869
93 ($2,544)$1,499$1,045$449,824
94 ($2,544)$1,496$1,049$448,775
95 ($2,544)$1,492$1,052$447,723
96 ($2,544)$1,489$1,056$446,667
Year 9 - 97 ($2,544)$1,485$1,059$445,608
98 ($2,544)$1,482$1,063$444,545
99 ($2,544)$1,478$1,066$443,479
100 ($2,544)$1,475$1,070$442,409
101 ($2,544)$1,471$1,073$441,336
102 ($2,544)$1,467$1,077$440,259
103 ($2,544)$1,464$1,081$439,178
104 ($2,544)$1,460$1,084$438,094
105 ($2,544)$1,457$1,088$437,006
106 ($2,544)$1,453$1,091$435,915
107 ($2,544)$1,449$1,095$434,820
108 ($2,544)$1,446$1,099$433,721
Year 10 - 109 ($2,544)$1,442$1,102$432,619
110 ($2,544)$1,438$1,106$431,513
111 ($2,544)$1,435$1,110$430,403
112 ($2,544)$1,431$1,113$429,290
113 ($2,544)$1,427$1,117$428,173
114 ($2,544)$1,424$1,121$427,052
115 ($2,544)$1,420$1,124$425,928
116 ($2,544)$1,416$1,128$424,800
117 ($2,544)$1,412$1,132$423,668
118 ($2,544)$1,409$1,136$422,532
119 ($2,544)$1,405$1,139$421,392
120 ($2,544)$1,401$1,143$420,249
Year 11 - 121 ($2,544)$1,397$1,147$419,102
122 ($2,544)$1,394$1,151$417,951
123 ($2,544)$1,390$1,155$416,796
124 ($2,544)$1,386$1,159$415,638
125 ($2,544)$1,382$1,162$414,475
126 ($2,544)$1,378$1,166$413,309
127 ($2,544)$1,374$1,170$412,139
128 ($2,544)$1,370$1,174$410,965
129 ($2,544)$1,366$1,178$409,787
130 ($2,544)$1,363$1,182$408,605
131 ($2,544)$1,359$1,186$407,419
132 ($2,544)$1,355$1,190$406,229
Year 12 - 133 ($2,544)$1,351$1,194$405,036
134 ($2,544)$1,347$1,198$403,838
135 ($2,544)$1,343$1,202$402,636
136 ($2,544)$1,339$1,206$401,431
137 ($2,544)$1,335$1,210$400,221
138 ($2,544)$1,331$1,214$399,007
139 ($2,544)$1,327$1,218$397,790
140 ($2,544)$1,323$1,222$396,568
141 ($2,544)$1,319$1,226$395,342
142 ($2,544)$1,315$1,230$394,112
143 ($2,544)$1,310$1,234$392,878
144 ($2,544)$1,306$1,238$391,640
Year 13 - 145 ($2,544)$1,302$1,242$390,398
146 ($2,544)$1,298$1,246$389,152
147 ($2,544)$1,294$1,250$387,901
148 ($2,544)$1,290$1,255$386,647
149 ($2,544)$1,286$1,259$385,388
150 ($2,544)$1,281$1,263$384,125
151 ($2,544)$1,277$1,267$382,858
152 ($2,544)$1,273$1,271$381,586
153 ($2,544)$1,269$1,276$380,310
154 ($2,544)$1,265$1,280$379,031
155 ($2,544)$1,260$1,284$377,746
156 ($2,544)$1,256$1,288$376,458
Year 14 - 157 ($2,544)$1,252$1,293$375,165
158 ($2,544)$1,247$1,297$373,868
159 ($2,544)$1,243$1,301$372,567
160 ($2,544)$1,239$1,306$371,261
161 ($2,544)$1,234$1,310$369,951
162 ($2,544)$1,230$1,314$368,637
163 ($2,544)$1,226$1,319$367,318
164 ($2,544)$1,221$1,323$365,995
165 ($2,544)$1,217$1,327$364,668
166 ($2,544)$1,213$1,332$363,336
167 ($2,544)$1,208$1,336$362,000
168 ($2,544)$1,204$1,341$360,659
Year 15 - 169 ($2,544)$1,199$1,345$359,314
170 ($2,544)$1,195$1,350$357,964
171 ($2,544)$1,190$1,354$356,610
172 ($2,544)$1,186$1,359$355,251
173 ($2,544)$1,181$1,363$353,888
174 ($2,544)$1,177$1,368$352,520
175 ($2,544)$1,172$1,372$351,148
176 ($2,544)$1,168$1,377$349,771
177 ($2,544)$1,163$1,381$348,390
178 ($2,544)$1,158$1,386$347,004
179 ($2,544)$1,154$1,391$345,613
180 ($2,544)$1,149$1,395$344,218
Year 16 - 181 ($2,544)$1,145$1,400$342,818
182 ($2,544)$1,140$1,405$341,413
183 ($2,544)$1,135$1,409$340,004
184 ($2,544)$1,131$1,414$338,590
185 ($2,544)$1,126$1,419$337,172
186 ($2,544)$1,121$1,423$335,748
187 ($2,544)$1,116$1,428$334,320
188 ($2,544)$1,112$1,433$332,887
189 ($2,544)$1,107$1,438$331,450
190 ($2,544)$1,102$1,442$330,008
191 ($2,544)$1,097$1,447$328,560
192 ($2,544)$1,092$1,452$327,108
Year 17 - 193 ($2,544)$1,088$1,457$325,652
194 ($2,544)$1,083$1,462$324,190
195 ($2,544)$1,078$1,466$322,724
196 ($2,544)$1,073$1,471$321,252
197 ($2,544)$1,068$1,476$319,776
198 ($2,544)$1,063$1,481$318,295
199 ($2,544)$1,058$1,486$316,809
200 ($2,544)$1,053$1,491$315,318
201 ($2,544)$1,048$1,496$313,822
202 ($2,544)$1,043$1,501$312,321
203 ($2,544)$1,038$1,506$310,815
204 ($2,544)$1,033$1,511$309,304
Year 18 - 205 ($2,544)$1,028$1,516$307,788
206 ($2,544)$1,023$1,521$306,267
207 ($2,544)$1,018$1,526$304,741
208 ($2,544)$1,013$1,531$303,210
209 ($2,544)$1,008$1,536$301,673
210 ($2,544)$1,003$1,541$300,132
211 ($2,544)$998$1,546$298,586
212 ($2,544)$993$1,552$297,034
213 ($2,544)$988$1,557$295,477
214 ($2,544)$982$1,562$293,915
215 ($2,544)$977$1,567$292,348
216 ($2,544)$972$1,572$290,776
Year 19 - 217 ($2,544)$967$1,578$289,198
218 ($2,544)$962$1,583$287,615
219 ($2,544)$956$1,588$286,027
220 ($2,544)$951$1,593$284,434
221 ($2,544)$946$1,599$282,835
222 ($2,544)$940$1,604$281,231
223 ($2,544)$935$1,609$279,622
224 ($2,544)$930$1,615$278,007
225 ($2,544)$924$1,620$276,387
226 ($2,544)$919$1,625$274,762
227 ($2,544)$914$1,631$273,131
228 ($2,544)$908$1,636$271,495
Year 20 - 229 ($2,544)$903$1,642$269,853
230 ($2,544)$897$1,647$268,206
231 ($2,544)$892$1,653$266,553
232 ($2,544)$886$1,658$264,895
233 ($2,544)$881$1,664$263,231
234 ($2,544)$875$1,669$261,562
235 ($2,544)$870$1,675$259,888
236 ($2,544)$864$1,680$258,207
237 ($2,544)$859$1,686$256,521
238 ($2,544)$853$1,691$254,830
239 ($2,544)$847$1,697$253,133
240 ($2,544)$842$1,703$251,430
Year 21 - 241 ($2,544)$836$1,708$249,722
242 ($2,544)$830$1,714$248,008
243 ($2,544)$825$1,720$246,288
244 ($2,544)$819$1,726$244,562
245 ($2,544)$813$1,731$242,831
246 ($2,544)$807$1,737$241,094
247 ($2,544)$802$1,743$239,351
248 ($2,544)$796$1,749$237,603
249 ($2,544)$790$1,754$235,848
250 ($2,544)$784$1,760$234,088
251 ($2,544)$778$1,766$232,322
252 ($2,544)$772$1,772$230,550
Year 22 - 253 ($2,544)$767$1,778$228,772
254 ($2,544)$761$1,784$226,989
255 ($2,544)$755$1,790$225,199
256 ($2,544)$749$1,796$223,403
257 ($2,544)$743$1,802$221,602
258 ($2,544)$737$1,808$219,794
259 ($2,544)$731$1,814$217,980
260 ($2,544)$725$1,820$216,161
261 ($2,544)$719$1,826$214,335
262 ($2,544)$713$1,832$212,503
263 ($2,544)$707$1,838$210,666
264 ($2,544)$700$1,844$208,822
Year 23 - 265 ($2,544)$694$1,850$206,972
266 ($2,544)$688$1,856$205,115
267 ($2,544)$682$1,862$203,253
268 ($2,544)$676$1,869$201,384
269 ($2,544)$670$1,875$199,509
270 ($2,544)$663$1,881$197,628
271 ($2,544)$657$1,887$195,741
272 ($2,544)$651$1,894$193,848
273 ($2,544)$645$1,900$191,948
274 ($2,544)$638$1,906$190,042
275 ($2,544)$632$1,913$188,129
276 ($2,544)$626$1,919$186,210
Year 24 - 277 ($2,544)$619$1,925$184,285
278 ($2,544)$613$1,932$182,353
279 ($2,544)$606$1,938$180,415
280 ($2,544)$600$1,945$178,471
281 ($2,544)$593$1,951$176,520
282 ($2,544)$587$1,957$174,562
283 ($2,544)$580$1,964$172,598
284 ($2,544)$574$1,971$170,628
285 ($2,544)$567$1,977$168,650
286 ($2,544)$561$1,984$166,667
287 ($2,544)$554$1,990$164,677
288 ($2,544)$548$1,997$162,680
Year 25 - 289 ($2,544)$541$2,004$160,676
290 ($2,544)$534$2,010$158,666
291 ($2,544)$528$2,017$156,649
292 ($2,544)$521$2,024$154,626
293 ($2,544)$514$2,030$152,595
294 ($2,544)$507$2,037$150,558
295 ($2,544)$501$2,044$148,515
296 ($2,544)$494$2,051$146,464
297 ($2,544)$487$2,057$144,406
298 ($2,544)$480$2,064$142,342
299 ($2,544)$473$2,071$140,271
300 ($2,544)$466$2,078$138,193
Year 26 - 301 ($2,544)$459$2,085$136,108
302 ($2,544)$453$2,092$134,016
303 ($2,544)$446$2,099$131,918
304 ($2,544)$439$2,106$129,812
305 ($2,544)$432$2,113$127,699
306 ($2,544)$425$2,120$125,579
307 ($2,544)$418$2,127$123,452
308 ($2,544)$410$2,134$121,318
309 ($2,544)$403$2,141$119,177
310 ($2,544)$396$2,148$117,029
311 ($2,544)$389$2,155$114,874
312 ($2,544)$382$2,162$112,711
Year 27 - 313 ($2,544)$375$2,170$110,542
314 ($2,544)$368$2,177$108,365
315 ($2,544)$360$2,184$106,181
316 ($2,544)$353$2,191$103,989
317 ($2,544)$346$2,199$101,791
318 ($2,544)$338$2,206$99,585
319 ($2,544)$331$2,213$97,372
320 ($2,544)$324$2,221$95,151
321 ($2,544)$316$2,228$92,923
322 ($2,544)$309$2,235$90,687
323 ($2,544)$302$2,243$88,445
324 ($2,544)$294$2,250$86,194
Year 28 - 325 ($2,544)$287$2,258$83,936
326 ($2,544)$279$2,265$81,671
327 ($2,544)$272$2,273$79,398
328 ($2,544)$264$2,280$77,118
329 ($2,544)$256$2,288$74,830
330 ($2,544)$249$2,296$72,534
331 ($2,544)$241$2,303$70,231
332 ($2,544)$234$2,311$67,920
333 ($2,544)$226$2,319$65,601
334 ($2,544)$218$2,326$63,275
335 ($2,544)$210$2,334$60,941
336 ($2,544)$203$2,342$58,599
Year 29 - 337 ($2,544)$195$2,350$56,250
338 ($2,544)$187$2,357$53,892
339 ($2,544)$179$2,365$51,527
340 ($2,544)$171$2,373$49,154
341 ($2,544)$163$2,381$46,773
342 ($2,544)$156$2,389$44,384
343 ($2,544)$148$2,397$41,987
344 ($2,544)$140$2,405$39,583
345 ($2,544)$132$2,413$37,170
346 ($2,544)$124$2,421$34,749
347 ($2,544)$116$2,429$32,320
348 ($2,544)$107$2,437$29,883
Year 30 - 349 ($2,544)$99$2,445$27,438
350 ($2,544)$91$2,453$24,985
351 ($2,544)$83$2,461$22,524
352 ($2,544)$75$2,470$20,054
353 ($2,544)$67$2,478$17,576
354 ($2,544)$58$2,486$15,090
355 ($2,544)$50$2,494$12,596
356 ($2,544)$42$2,503$10,094
357 ($2,544)$34$2,511$7,583
358 ($2,544)$25$2,519$5,064
359 ($2,544)$17$2,528$2,536
360 ($2,544)$8$2,536$0
TOTALS$382,389$533,600$915,989

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.