« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,678 360 $427,990 $963,990

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $670,000
Down Payment $134,000$536,000
Year 1 - 1 ($2,678)$1,956$721$535,279
2 ($2,678)$1,954$724$534,555
3 ($2,678)$1,951$727$533,828
4 ($2,678)$1,948$729$533,099
5 ($2,678)$1,946$732$532,367
6 ($2,678)$1,943$735$531,632
7 ($2,678)$1,940$737$530,895
8 ($2,678)$1,938$740$530,155
9 ($2,678)$1,935$743$529,412
10 ($2,678)$1,932$745$528,667
11 ($2,678)$1,930$748$527,919
12 ($2,678)$1,927$751$527,168
Year 2 - 13 ($2,678)$1,924$754$526,414
14 ($2,678)$1,921$756$525,658
15 ($2,678)$1,919$759$524,899
16 ($2,678)$1,916$762$524,137
17 ($2,678)$1,913$765$523,372
18 ($2,678)$1,910$767$522,605
19 ($2,678)$1,908$770$521,835
20 ($2,678)$1,905$773$521,062
21 ($2,678)$1,902$776$520,286
22 ($2,678)$1,899$779$519,507
23 ($2,678)$1,896$782$518,725
24 ($2,678)$1,893$784$517,941
Year 3 - 25 ($2,678)$1,890$787$517,154
26 ($2,678)$1,888$790$516,364
27 ($2,678)$1,885$793$515,571
28 ($2,678)$1,882$796$514,775
29 ($2,678)$1,879$799$513,976
30 ($2,678)$1,876$802$513,174
31 ($2,678)$1,873$805$512,370
32 ($2,678)$1,870$808$511,562
33 ($2,678)$1,867$811$510,751
34 ($2,678)$1,864$814$509,938
35 ($2,678)$1,861$816$509,121
36 ($2,678)$1,858$819$508,302
Year 4 - 37 ($2,678)$1,855$822$507,479
38 ($2,678)$1,852$825$506,654
39 ($2,678)$1,849$828$505,826
40 ($2,678)$1,846$831$504,994
41 ($2,678)$1,843$835$504,160
42 ($2,678)$1,840$838$503,322
43 ($2,678)$1,837$841$502,481
44 ($2,678)$1,834$844$501,638
45 ($2,678)$1,831$847$500,791
46 ($2,678)$1,828$850$499,941
47 ($2,678)$1,825$853$499,088
48 ($2,678)$1,822$856$498,232
Year 5 - 49 ($2,678)$1,819$859$497,373
50 ($2,678)$1,815$862$496,510
51 ($2,678)$1,812$865$495,645
52 ($2,678)$1,809$869$494,776
53 ($2,678)$1,806$872$493,905
54 ($2,678)$1,803$875$493,030
55 ($2,678)$1,800$878$492,151
56 ($2,678)$1,796$881$491,270
57 ($2,678)$1,793$885$490,385
58 ($2,678)$1,790$888$489,497
59 ($2,678)$1,787$891$488,606
60 ($2,678)$1,783$894$487,712
Year 6 - 61 ($2,678)$1,780$898$486,814
62 ($2,678)$1,777$901$485,914
63 ($2,678)$1,774$904$485,009
64 ($2,678)$1,770$907$484,102
65 ($2,678)$1,767$911$483,191
66 ($2,678)$1,764$914$482,277
67 ($2,678)$1,760$917$481,360
68 ($2,678)$1,757$921$480,439
69 ($2,678)$1,754$924$479,515
70 ($2,678)$1,750$928$478,587
71 ($2,678)$1,747$931$477,656
72 ($2,678)$1,743$934$476,722
Year 7 - 73 ($2,678)$1,740$938$475,784
74 ($2,678)$1,737$941$474,843
75 ($2,678)$1,733$945$473,899
76 ($2,678)$1,730$948$472,950
77 ($2,678)$1,726$951$471,999
78 ($2,678)$1,723$955$471,044
79 ($2,678)$1,719$958$470,086
80 ($2,678)$1,716$962$469,124
81 ($2,678)$1,712$965$468,158
82 ($2,678)$1,709$969$467,189
83 ($2,678)$1,705$973$466,217
84 ($2,678)$1,702$976$465,241
Year 8 - 85 ($2,678)$1,698$980$464,261
86 ($2,678)$1,695$983$463,278
87 ($2,678)$1,691$987$462,291
88 ($2,678)$1,687$990$461,301
89 ($2,678)$1,684$994$460,307
90 ($2,678)$1,680$998$459,309
91 ($2,678)$1,676$1,001$458,308
92 ($2,678)$1,673$1,005$457,303
93 ($2,678)$1,669$1,009$456,294
94 ($2,678)$1,665$1,012$455,282
95 ($2,678)$1,662$1,016$454,266
96 ($2,678)$1,658$1,020$453,246
Year 9 - 97 ($2,678)$1,654$1,023$452,223
98 ($2,678)$1,651$1,027$451,196
99 ($2,678)$1,647$1,031$450,165
100 ($2,678)$1,643$1,035$449,130
101 ($2,678)$1,639$1,038$448,092
102 ($2,678)$1,636$1,042$447,050
103 ($2,678)$1,632$1,046$446,004
104 ($2,678)$1,628$1,050$444,954
105 ($2,678)$1,624$1,054$443,900
106 ($2,678)$1,620$1,058$442,843
107 ($2,678)$1,616$1,061$441,781
108 ($2,678)$1,613$1,065$440,716
Year 10 - 109 ($2,678)$1,609$1,069$439,647
110 ($2,678)$1,605$1,073$438,574
111 ($2,678)$1,601$1,077$437,497
112 ($2,678)$1,597$1,081$436,416
113 ($2,678)$1,593$1,085$435,331
114 ($2,678)$1,589$1,089$434,242
115 ($2,678)$1,585$1,093$433,150
116 ($2,678)$1,581$1,097$432,053
117 ($2,678)$1,577$1,101$430,952
118 ($2,678)$1,573$1,105$429,847
119 ($2,678)$1,569$1,109$428,738
120 ($2,678)$1,565$1,113$427,626
Year 11 - 121 ($2,678)$1,561$1,117$426,509
122 ($2,678)$1,557$1,121$425,388
123 ($2,678)$1,553$1,125$424,263
124 ($2,678)$1,549$1,129$423,133
125 ($2,678)$1,544$1,133$422,000
126 ($2,678)$1,540$1,137$420,863
127 ($2,678)$1,536$1,142$419,721
128 ($2,678)$1,532$1,146$418,575
129 ($2,678)$1,528$1,150$417,425
130 ($2,678)$1,524$1,154$416,271
131 ($2,678)$1,519$1,158$415,113
132 ($2,678)$1,515$1,163$413,950
Year 12 - 133 ($2,678)$1,511$1,167$412,783
134 ($2,678)$1,507$1,171$411,612
135 ($2,678)$1,502$1,175$410,437
136 ($2,678)$1,498$1,180$409,257
137 ($2,678)$1,494$1,184$408,073
138 ($2,678)$1,489$1,188$406,885
139 ($2,678)$1,485$1,193$405,692
140 ($2,678)$1,481$1,197$404,495
141 ($2,678)$1,476$1,201$403,294
142 ($2,678)$1,472$1,206$402,088
143 ($2,678)$1,468$1,210$400,878
144 ($2,678)$1,463$1,215$399,664
Year 13 - 145 ($2,678)$1,459$1,219$398,445
146 ($2,678)$1,454$1,223$397,221
147 ($2,678)$1,450$1,228$395,993
148 ($2,678)$1,445$1,232$394,761
149 ($2,678)$1,441$1,237$393,524
150 ($2,678)$1,436$1,241$392,283
151 ($2,678)$1,432$1,246$391,037
152 ($2,678)$1,427$1,250$389,786
153 ($2,678)$1,423$1,255$388,531
154 ($2,678)$1,418$1,260$387,272
155 ($2,678)$1,414$1,264$386,008
156 ($2,678)$1,409$1,269$384,739
Year 14 - 157 ($2,678)$1,404$1,273$383,465
158 ($2,678)$1,400$1,278$382,187
159 ($2,678)$1,395$1,283$380,904
160 ($2,678)$1,390$1,287$379,617
161 ($2,678)$1,386$1,292$378,325
162 ($2,678)$1,381$1,297$377,028
163 ($2,678)$1,376$1,302$375,726
164 ($2,678)$1,371$1,306$374,420
165 ($2,678)$1,367$1,311$373,109
166 ($2,678)$1,362$1,316$371,793
167 ($2,678)$1,357$1,321$370,472
168 ($2,678)$1,352$1,326$369,147
Year 15 - 169 ($2,678)$1,347$1,330$367,816
170 ($2,678)$1,343$1,335$366,481
171 ($2,678)$1,338$1,340$365,141
172 ($2,678)$1,333$1,345$363,796
173 ($2,678)$1,328$1,350$362,446
174 ($2,678)$1,323$1,355$361,091
175 ($2,678)$1,318$1,360$359,732
176 ($2,678)$1,313$1,365$358,367
177 ($2,678)$1,308$1,370$356,997
178 ($2,678)$1,303$1,375$355,622
179 ($2,678)$1,298$1,380$354,243
180 ($2,678)$1,293$1,385$352,858
Year 16 - 181 ($2,678)$1,288$1,390$351,468
182 ($2,678)$1,283$1,395$350,073
183 ($2,678)$1,278$1,400$348,673
184 ($2,678)$1,273$1,405$347,268
185 ($2,678)$1,268$1,410$345,858
186 ($2,678)$1,262$1,415$344,443
187 ($2,678)$1,257$1,421$343,022
188 ($2,678)$1,252$1,426$341,596
189 ($2,678)$1,247$1,431$340,165
190 ($2,678)$1,242$1,436$338,729
191 ($2,678)$1,236$1,441$337,288
192 ($2,678)$1,231$1,447$335,841
Year 17 - 193 ($2,678)$1,226$1,452$334,389
194 ($2,678)$1,221$1,457$332,932
195 ($2,678)$1,215$1,463$331,470
196 ($2,678)$1,210$1,468$330,002
197 ($2,678)$1,205$1,473$328,528
198 ($2,678)$1,199$1,479$327,050
199 ($2,678)$1,194$1,484$325,566
200 ($2,678)$1,188$1,489$324,076
201 ($2,678)$1,183$1,495$322,581
202 ($2,678)$1,177$1,500$321,081
203 ($2,678)$1,172$1,506$319,575
204 ($2,678)$1,166$1,511$318,064
Year 18 - 205 ($2,678)$1,161$1,517$316,547
206 ($2,678)$1,155$1,522$315,025
207 ($2,678)$1,150$1,528$313,497
208 ($2,678)$1,144$1,533$311,963
209 ($2,678)$1,139$1,539$310,424
210 ($2,678)$1,133$1,545$308,880
211 ($2,678)$1,127$1,550$307,329
212 ($2,678)$1,122$1,556$305,773
213 ($2,678)$1,116$1,562$304,212
214 ($2,678)$1,110$1,567$302,644
215 ($2,678)$1,105$1,573$301,071
216 ($2,678)$1,099$1,579$299,492
Year 19 - 217 ($2,678)$1,093$1,585$297,908
218 ($2,678)$1,087$1,590$296,317
219 ($2,678)$1,082$1,596$294,721
220 ($2,678)$1,076$1,602$293,119
221 ($2,678)$1,070$1,608$291,511
222 ($2,678)$1,064$1,614$289,898
223 ($2,678)$1,058$1,620$288,278
224 ($2,678)$1,052$1,626$286,652
225 ($2,678)$1,046$1,631$285,021
226 ($2,678)$1,040$1,637$283,384
227 ($2,678)$1,034$1,643$281,740
228 ($2,678)$1,028$1,649$280,091
Year 20 - 229 ($2,678)$1,022$1,655$278,435
230 ($2,678)$1,016$1,661$276,774
231 ($2,678)$1,010$1,668$275,106
232 ($2,678)$1,004$1,674$273,433
233 ($2,678)$998$1,680$271,753
234 ($2,678)$992$1,686$270,067
235 ($2,678)$986$1,692$268,375
236 ($2,678)$980$1,698$266,677
237 ($2,678)$973$1,704$264,973
238 ($2,678)$967$1,711$263,262
239 ($2,678)$961$1,717$261,545
240 ($2,678)$955$1,723$259,822
Year 21 - 241 ($2,678)$948$1,729$258,093
242 ($2,678)$942$1,736$256,357
243 ($2,678)$936$1,742$254,615
244 ($2,678)$929$1,748$252,866
245 ($2,678)$923$1,755$251,112
246 ($2,678)$917$1,761$249,350
247 ($2,678)$910$1,768$247,583
248 ($2,678)$904$1,774$245,809
249 ($2,678)$897$1,781$244,028
250 ($2,678)$891$1,787$242,241
251 ($2,678)$884$1,794$240,448
252 ($2,678)$878$1,800$238,648
Year 22 - 253 ($2,678)$871$1,807$236,841
254 ($2,678)$864$1,813$235,028
255 ($2,678)$858$1,820$233,208
256 ($2,678)$851$1,827$231,381
257 ($2,678)$845$1,833$229,548
258 ($2,678)$838$1,840$227,708
259 ($2,678)$831$1,847$225,861
260 ($2,678)$824$1,853$224,008
261 ($2,678)$818$1,860$222,148
262 ($2,678)$811$1,867$220,281
263 ($2,678)$804$1,874$218,407
264 ($2,678)$797$1,881$216,527
Year 23 - 265 ($2,678)$790$1,887$214,639
266 ($2,678)$783$1,894$212,745
267 ($2,678)$777$1,901$210,844
268 ($2,678)$770$1,908$208,936
269 ($2,678)$763$1,915$207,020
270 ($2,678)$756$1,922$205,098
271 ($2,678)$749$1,929$203,169
272 ($2,678)$742$1,936$201,233
273 ($2,678)$735$1,943$199,290
274 ($2,678)$727$1,950$197,339
275 ($2,678)$720$1,957$195,382
276 ($2,678)$713$1,965$193,417
Year 24 - 277 ($2,678)$706$1,972$191,446
278 ($2,678)$699$1,979$189,467
279 ($2,678)$692$1,986$187,480
280 ($2,678)$684$1,993$185,487
281 ($2,678)$677$2,001$183,486
282 ($2,678)$670$2,008$181,478
283 ($2,678)$662$2,015$179,463
284 ($2,678)$655$2,023$177,440
285 ($2,678)$648$2,030$175,410
286 ($2,678)$640$2,038$173,373
287 ($2,678)$633$2,045$171,328
288 ($2,678)$625$2,052$169,275
Year 25 - 289 ($2,678)$618$2,060$167,215
290 ($2,678)$610$2,067$165,148
291 ($2,678)$603$2,075$163,073
292 ($2,678)$595$2,083$160,990
293 ($2,678)$588$2,090$158,900
294 ($2,678)$580$2,098$156,802
295 ($2,678)$572$2,105$154,697
296 ($2,678)$565$2,113$152,584
297 ($2,678)$557$2,121$150,463
298 ($2,678)$549$2,129$148,335
299 ($2,678)$541$2,136$146,198
300 ($2,678)$534$2,144$144,054
Year 26 - 301 ($2,678)$526$2,152$141,902
302 ($2,678)$518$2,160$139,742
303 ($2,678)$510$2,168$137,575
304 ($2,678)$502$2,176$135,399
305 ($2,678)$494$2,184$133,215
306 ($2,678)$486$2,192$131,024
307 ($2,678)$478$2,200$128,824
308 ($2,678)$470$2,208$126,617
309 ($2,678)$462$2,216$124,401
310 ($2,678)$454$2,224$122,178
311 ($2,678)$446$2,232$119,946
312 ($2,678)$438$2,240$117,706
Year 27 - 313 ($2,678)$430$2,248$115,458
314 ($2,678)$421$2,256$113,201
315 ($2,678)$413$2,265$110,937
316 ($2,678)$405$2,273$108,664
317 ($2,678)$397$2,281$106,383
318 ($2,678)$388$2,289$104,093
319 ($2,678)$380$2,298$101,796
320 ($2,678)$372$2,306$99,489
321 ($2,678)$363$2,315$97,175
322 ($2,678)$355$2,323$94,852
323 ($2,678)$346$2,332$92,520
324 ($2,678)$338$2,340$90,180
Year 28 - 325 ($2,678)$329$2,349$87,832
326 ($2,678)$321$2,357$85,474
327 ($2,678)$312$2,366$83,109
328 ($2,678)$303$2,374$80,734
329 ($2,678)$295$2,383$78,351
330 ($2,678)$286$2,392$75,959
331 ($2,678)$277$2,400$73,559
332 ($2,678)$268$2,409$71,150
333 ($2,678)$260$2,418$68,732
334 ($2,678)$251$2,427$66,305
335 ($2,678)$242$2,436$63,869
336 ($2,678)$233$2,445$61,424
Year 29 - 337 ($2,678)$224$2,454$58,971
338 ($2,678)$215$2,463$56,508
339 ($2,678)$206$2,471$54,037
340 ($2,678)$197$2,481$51,556
341 ($2,678)$188$2,490$49,067
342 ($2,678)$179$2,499$46,568
343 ($2,678)$170$2,508$44,060
344 ($2,678)$161$2,517$41,543
345 ($2,678)$152$2,526$39,017
346 ($2,678)$142$2,535$36,482
347 ($2,678)$133$2,545$33,937
348 ($2,678)$124$2,554$31,383
Year 30 - 349 ($2,678)$115$2,563$28,820
350 ($2,678)$105$2,573$26,248
351 ($2,678)$96$2,582$23,666
352 ($2,678)$86$2,591$21,074
353 ($2,678)$77$2,601$18,474
354 ($2,678)$67$2,610$15,863
355 ($2,678)$58$2,620$13,243
356 ($2,678)$48$2,629$10,614
357 ($2,678)$39$2,639$7,975
358 ($2,678)$29$2,649$5,326
359 ($2,678)$19$2,658$2,668
360 ($2,678)$10$2,668$0
TOTALS$427,990$536,000$963,990

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.