« Back to all home prices

Mortgage Payment Schedule for a $670,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($134,000) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,565 360 $387,447 $923,447

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $670,000
Down Payment $134,000$536,000
Year 1 - 1 ($2,565)$1,796$770$535,230
2 ($2,565)$1,793$772$534,458
3 ($2,565)$1,790$775$533,684
4 ($2,565)$1,788$777$532,906
5 ($2,565)$1,785$780$532,126
6 ($2,565)$1,783$783$531,344
7 ($2,565)$1,780$785$530,559
8 ($2,565)$1,777$788$529,771
9 ($2,565)$1,775$790$528,981
10 ($2,565)$1,772$793$528,188
11 ($2,565)$1,769$796$527,392
12 ($2,565)$1,767$798$526,594
Year 2 - 13 ($2,565)$1,764$801$525,793
14 ($2,565)$1,761$804$524,989
15 ($2,565)$1,759$806$524,182
16 ($2,565)$1,756$809$523,373
17 ($2,565)$1,753$812$522,561
18 ($2,565)$1,751$815$521,747
19 ($2,565)$1,748$817$520,930
20 ($2,565)$1,745$820$520,110
21 ($2,565)$1,742$823$519,287
22 ($2,565)$1,740$826$518,461
23 ($2,565)$1,737$828$517,633
24 ($2,565)$1,734$831$516,802
Year 3 - 25 ($2,565)$1,731$834$515,968
26 ($2,565)$1,728$837$515,132
27 ($2,565)$1,726$839$514,292
28 ($2,565)$1,723$842$513,450
29 ($2,565)$1,720$845$512,605
30 ($2,565)$1,717$848$511,757
31 ($2,565)$1,714$851$510,906
32 ($2,565)$1,712$854$510,052
33 ($2,565)$1,709$856$509,196
34 ($2,565)$1,706$859$508,337
35 ($2,565)$1,703$862$507,475
36 ($2,565)$1,700$865$506,609
Year 4 - 37 ($2,565)$1,697$868$505,741
38 ($2,565)$1,694$871$504,871
39 ($2,565)$1,691$874$503,997
40 ($2,565)$1,688$877$503,120
41 ($2,565)$1,685$880$502,240
42 ($2,565)$1,683$883$501,358
43 ($2,565)$1,680$886$500,472
44 ($2,565)$1,677$889$499,584
45 ($2,565)$1,674$892$498,692
46 ($2,565)$1,671$895$497,798
47 ($2,565)$1,668$898$496,900
48 ($2,565)$1,665$901$495,999
Year 5 - 49 ($2,565)$1,662$904$495,096
50 ($2,565)$1,659$907$494,189
51 ($2,565)$1,656$910$493,280
52 ($2,565)$1,652$913$492,367
53 ($2,565)$1,649$916$491,451
54 ($2,565)$1,646$919$490,533
55 ($2,565)$1,643$922$489,611
56 ($2,565)$1,640$925$488,686
57 ($2,565)$1,637$928$487,758
58 ($2,565)$1,634$931$486,827
59 ($2,565)$1,631$934$485,892
60 ($2,565)$1,628$937$484,955
Year 6 - 61 ($2,565)$1,625$941$484,015
62 ($2,565)$1,621$944$483,071
63 ($2,565)$1,618$947$482,124
64 ($2,565)$1,615$950$481,174
65 ($2,565)$1,612$953$480,221
66 ($2,565)$1,609$956$479,264
67 ($2,565)$1,606$960$478,305
68 ($2,565)$1,602$963$477,342
69 ($2,565)$1,599$966$476,376
70 ($2,565)$1,596$969$475,407
71 ($2,565)$1,593$973$474,434
72 ($2,565)$1,589$976$473,458
Year 7 - 73 ($2,565)$1,586$979$472,479
74 ($2,565)$1,583$982$471,497
75 ($2,565)$1,580$986$470,511
76 ($2,565)$1,576$989$469,523
77 ($2,565)$1,573$992$468,530
78 ($2,565)$1,570$996$467,535
79 ($2,565)$1,566$999$466,536
80 ($2,565)$1,563$1,002$465,534
81 ($2,565)$1,560$1,006$464,528
82 ($2,565)$1,556$1,009$463,519
83 ($2,565)$1,553$1,012$462,507
84 ($2,565)$1,549$1,016$461,491
Year 8 - 85 ($2,565)$1,546$1,019$460,472
86 ($2,565)$1,543$1,023$459,449
87 ($2,565)$1,539$1,026$458,423
88 ($2,565)$1,536$1,029$457,394
89 ($2,565)$1,532$1,033$456,361
90 ($2,565)$1,529$1,036$455,325
91 ($2,565)$1,525$1,040$454,285
92 ($2,565)$1,522$1,043$453,242
93 ($2,565)$1,518$1,047$452,195
94 ($2,565)$1,515$1,050$451,145
95 ($2,565)$1,511$1,054$450,091
96 ($2,565)$1,508$1,057$449,034
Year 9 - 97 ($2,565)$1,504$1,061$447,973
98 ($2,565)$1,501$1,064$446,908
99 ($2,565)$1,497$1,068$445,840
100 ($2,565)$1,494$1,072$444,769
101 ($2,565)$1,490$1,075$443,694
102 ($2,565)$1,486$1,079$442,615
103 ($2,565)$1,483$1,082$441,532
104 ($2,565)$1,479$1,086$440,446
105 ($2,565)$1,475$1,090$439,357
106 ($2,565)$1,472$1,093$438,263
107 ($2,565)$1,468$1,097$437,167
108 ($2,565)$1,465$1,101$436,066
Year 10 - 109 ($2,565)$1,461$1,104$434,962
110 ($2,565)$1,457$1,108$433,854
111 ($2,565)$1,453$1,112$432,742
112 ($2,565)$1,450$1,115$431,626
113 ($2,565)$1,446$1,119$430,507
114 ($2,565)$1,442$1,123$429,384
115 ($2,565)$1,438$1,127$428,258
116 ($2,565)$1,435$1,130$427,127
117 ($2,565)$1,431$1,134$425,993
118 ($2,565)$1,427$1,138$424,855
119 ($2,565)$1,423$1,142$423,713
120 ($2,565)$1,419$1,146$422,567
Year 11 - 121 ($2,565)$1,416$1,150$421,418
122 ($2,565)$1,412$1,153$420,264
123 ($2,565)$1,408$1,157$419,107
124 ($2,565)$1,404$1,161$417,946
125 ($2,565)$1,400$1,165$416,781
126 ($2,565)$1,396$1,169$415,612
127 ($2,565)$1,392$1,173$414,439
128 ($2,565)$1,388$1,177$413,262
129 ($2,565)$1,384$1,181$412,082
130 ($2,565)$1,380$1,185$410,897
131 ($2,565)$1,377$1,189$409,709
132 ($2,565)$1,373$1,193$408,516
Year 12 - 133 ($2,565)$1,369$1,197$407,319
134 ($2,565)$1,365$1,201$406,119
135 ($2,565)$1,360$1,205$404,914
136 ($2,565)$1,356$1,209$403,705
137 ($2,565)$1,352$1,213$402,493
138 ($2,565)$1,348$1,217$401,276
139 ($2,565)$1,344$1,221$400,055
140 ($2,565)$1,340$1,225$398,830
141 ($2,565)$1,336$1,229$397,601
142 ($2,565)$1,332$1,233$396,368
143 ($2,565)$1,328$1,237$395,131
144 ($2,565)$1,324$1,241$393,889
Year 13 - 145 ($2,565)$1,320$1,246$392,644
146 ($2,565)$1,315$1,250$391,394
147 ($2,565)$1,311$1,254$390,140
148 ($2,565)$1,307$1,258$388,882
149 ($2,565)$1,303$1,262$387,619
150 ($2,565)$1,299$1,267$386,353
151 ($2,565)$1,294$1,271$385,082
152 ($2,565)$1,290$1,275$383,807
153 ($2,565)$1,286$1,279$382,527
154 ($2,565)$1,281$1,284$381,244
155 ($2,565)$1,277$1,288$379,956
156 ($2,565)$1,273$1,292$378,663
Year 14 - 157 ($2,565)$1,269$1,297$377,367
158 ($2,565)$1,264$1,301$376,066
159 ($2,565)$1,260$1,305$374,761
160 ($2,565)$1,255$1,310$373,451
161 ($2,565)$1,251$1,314$372,137
162 ($2,565)$1,247$1,318$370,818
163 ($2,565)$1,242$1,323$369,495
164 ($2,565)$1,238$1,327$368,168
165 ($2,565)$1,233$1,332$366,836
166 ($2,565)$1,229$1,336$365,500
167 ($2,565)$1,224$1,341$364,159
168 ($2,565)$1,220$1,345$362,814
Year 15 - 169 ($2,565)$1,215$1,350$361,465
170 ($2,565)$1,211$1,354$360,110
171 ($2,565)$1,206$1,359$358,752
172 ($2,565)$1,202$1,363$357,388
173 ($2,565)$1,197$1,368$356,020
174 ($2,565)$1,193$1,372$354,648
175 ($2,565)$1,188$1,377$353,271
176 ($2,565)$1,183$1,382$351,889
177 ($2,565)$1,179$1,386$350,503
178 ($2,565)$1,174$1,391$349,112
179 ($2,565)$1,170$1,396$347,716
180 ($2,565)$1,165$1,400$346,316
Year 16 - 181 ($2,565)$1,160$1,405$344,911
182 ($2,565)$1,155$1,410$343,501
183 ($2,565)$1,151$1,414$342,087
184 ($2,565)$1,146$1,419$340,668
185 ($2,565)$1,141$1,424$339,244
186 ($2,565)$1,136$1,429$337,815
187 ($2,565)$1,132$1,433$336,382
188 ($2,565)$1,127$1,438$334,944
189 ($2,565)$1,122$1,443$333,500
190 ($2,565)$1,117$1,448$332,053
191 ($2,565)$1,112$1,453$330,600
192 ($2,565)$1,108$1,458$329,142
Year 17 - 193 ($2,565)$1,103$1,463$327,680
194 ($2,565)$1,098$1,467$326,212
195 ($2,565)$1,093$1,472$324,740
196 ($2,565)$1,088$1,477$323,263
197 ($2,565)$1,083$1,482$321,781
198 ($2,565)$1,078$1,487$320,293
199 ($2,565)$1,073$1,492$318,801
200 ($2,565)$1,068$1,497$317,304
201 ($2,565)$1,063$1,502$315,802
202 ($2,565)$1,058$1,507$314,295
203 ($2,565)$1,053$1,512$312,782
204 ($2,565)$1,048$1,517$311,265
Year 18 - 205 ($2,565)$1,043$1,522$309,743
206 ($2,565)$1,038$1,527$308,215
207 ($2,565)$1,033$1,533$306,683
208 ($2,565)$1,027$1,538$305,145
209 ($2,565)$1,022$1,543$303,602
210 ($2,565)$1,017$1,548$302,054
211 ($2,565)$1,012$1,553$300,501
212 ($2,565)$1,007$1,558$298,942
213 ($2,565)$1,001$1,564$297,379
214 ($2,565)$996$1,569$295,810
215 ($2,565)$991$1,574$294,236
216 ($2,565)$986$1,579$292,656
Year 19 - 217 ($2,565)$980$1,585$291,071
218 ($2,565)$975$1,590$289,481
219 ($2,565)$970$1,595$287,886
220 ($2,565)$964$1,601$286,285
221 ($2,565)$959$1,606$284,679
222 ($2,565)$954$1,611$283,068
223 ($2,565)$948$1,617$281,451
224 ($2,565)$943$1,622$279,829
225 ($2,565)$937$1,628$278,201
226 ($2,565)$932$1,633$276,568
227 ($2,565)$927$1,639$274,929
228 ($2,565)$921$1,644$273,285
Year 20 - 229 ($2,565)$916$1,650$271,635
230 ($2,565)$910$1,655$269,980
231 ($2,565)$904$1,661$268,320
232 ($2,565)$899$1,666$266,653
233 ($2,565)$893$1,672$264,981
234 ($2,565)$888$1,677$263,304
235 ($2,565)$882$1,683$261,621
236 ($2,565)$876$1,689$259,932
237 ($2,565)$871$1,694$258,238
238 ($2,565)$865$1,700$256,538
239 ($2,565)$859$1,706$254,832
240 ($2,565)$854$1,711$253,121
Year 21 - 241 ($2,565)$848$1,717$251,403
242 ($2,565)$842$1,723$249,681
243 ($2,565)$836$1,729$247,952
244 ($2,565)$831$1,734$246,217
245 ($2,565)$825$1,740$244,477
246 ($2,565)$819$1,746$242,731
247 ($2,565)$813$1,752$240,979
248 ($2,565)$807$1,758$239,221
249 ($2,565)$801$1,764$237,457
250 ($2,565)$795$1,770$235,688
251 ($2,565)$790$1,776$233,912
252 ($2,565)$784$1,782$232,131
Year 22 - 253 ($2,565)$778$1,787$230,343
254 ($2,565)$772$1,793$228,550
255 ($2,565)$766$1,799$226,750
256 ($2,565)$760$1,806$224,945
257 ($2,565)$754$1,812$223,133
258 ($2,565)$747$1,818$221,315
259 ($2,565)$741$1,824$219,492
260 ($2,565)$735$1,830$217,662
261 ($2,565)$729$1,836$215,826
262 ($2,565)$723$1,842$213,984
263 ($2,565)$717$1,848$212,135
264 ($2,565)$711$1,854$210,281
Year 23 - 265 ($2,565)$704$1,861$208,420
266 ($2,565)$698$1,867$206,553
267 ($2,565)$692$1,873$204,680
268 ($2,565)$686$1,879$202,801
269 ($2,565)$679$1,886$200,915
270 ($2,565)$673$1,892$199,023
271 ($2,565)$667$1,898$197,125
272 ($2,565)$660$1,905$195,220
273 ($2,565)$654$1,911$193,309
274 ($2,565)$648$1,918$191,391
275 ($2,565)$641$1,924$189,467
276 ($2,565)$635$1,930$187,537
Year 24 - 277 ($2,565)$628$1,937$185,600
278 ($2,565)$622$1,943$183,656
279 ($2,565)$615$1,950$181,707
280 ($2,565)$609$1,956$179,750
281 ($2,565)$602$1,963$177,787
282 ($2,565)$596$1,970$175,818
283 ($2,565)$589$1,976$173,842
284 ($2,565)$582$1,983$171,859
285 ($2,565)$576$1,989$169,869
286 ($2,565)$569$1,996$167,873
287 ($2,565)$562$2,003$165,871
288 ($2,565)$556$2,009$163,861
Year 25 - 289 ($2,565)$549$2,016$161,845
290 ($2,565)$542$2,023$159,822
291 ($2,565)$535$2,030$157,792
292 ($2,565)$529$2,037$155,756
293 ($2,565)$522$2,043$153,712
294 ($2,565)$515$2,050$151,662
295 ($2,565)$508$2,057$149,605
296 ($2,565)$501$2,064$147,541
297 ($2,565)$494$2,071$145,470
298 ($2,565)$487$2,078$143,392
299 ($2,565)$480$2,085$141,308
300 ($2,565)$473$2,092$139,216
Year 26 - 301 ($2,565)$466$2,099$137,117
302 ($2,565)$459$2,106$135,011
303 ($2,565)$452$2,113$132,899
304 ($2,565)$445$2,120$130,779
305 ($2,565)$438$2,127$128,652
306 ($2,565)$431$2,134$126,517
307 ($2,565)$424$2,141$124,376
308 ($2,565)$417$2,148$122,228
309 ($2,565)$409$2,156$120,072
310 ($2,565)$402$2,163$117,909
311 ($2,565)$395$2,170$115,739
312 ($2,565)$388$2,177$113,562
Year 27 - 313 ($2,565)$380$2,185$111,377
314 ($2,565)$373$2,192$109,185
315 ($2,565)$366$2,199$106,986
316 ($2,565)$358$2,207$104,779
317 ($2,565)$351$2,214$102,565
318 ($2,565)$344$2,222$100,343
319 ($2,565)$336$2,229$98,114
320 ($2,565)$329$2,236$95,878
321 ($2,565)$321$2,244$93,634
322 ($2,565)$314$2,251$91,382
323 ($2,565)$306$2,259$89,123
324 ($2,565)$299$2,267$86,857
Year 28 - 325 ($2,565)$291$2,274$84,583
326 ($2,565)$283$2,282$82,301
327 ($2,565)$276$2,289$80,011
328 ($2,565)$268$2,297$77,714
329 ($2,565)$260$2,305$75,410
330 ($2,565)$253$2,313$73,097
331 ($2,565)$245$2,320$70,777
332 ($2,565)$237$2,328$68,449
333 ($2,565)$229$2,336$66,113
334 ($2,565)$221$2,344$63,769
335 ($2,565)$214$2,352$61,418
336 ($2,565)$206$2,359$59,058
Year 29 - 337 ($2,565)$198$2,367$56,691
338 ($2,565)$190$2,375$54,316
339 ($2,565)$182$2,383$51,933
340 ($2,565)$174$2,391$49,542
341 ($2,565)$166$2,399$47,142
342 ($2,565)$158$2,407$44,735
343 ($2,565)$150$2,415$42,320
344 ($2,565)$142$2,423$39,897
345 ($2,565)$134$2,431$37,465
346 ($2,565)$126$2,440$35,025
347 ($2,565)$117$2,448$32,578
348 ($2,565)$109$2,456$30,122
Year 30 - 349 ($2,565)$101$2,464$27,657
350 ($2,565)$93$2,472$25,185
351 ($2,565)$84$2,481$22,704
352 ($2,565)$76$2,489$20,215
353 ($2,565)$68$2,497$17,718
354 ($2,565)$59$2,506$15,212
355 ($2,565)$51$2,514$12,698
356 ($2,565)$43$2,523$10,175
357 ($2,565)$34$2,531$7,644
358 ($2,565)$26$2,540$5,105
359 ($2,565)$17$2,548$2,557
360 ($2,565)$9$2,557$0
TOTALS$387,447$536,000$923,447

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.