« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,550 360 $381,886 $917,886

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $670,000
Down Payment $134,000$536,000
Year 1 - 1 ($2,550)$1,773$776$535,224
2 ($2,550)$1,771$779$534,445
3 ($2,550)$1,768$782$533,663
4 ($2,550)$1,766$784$532,879
5 ($2,550)$1,763$787$532,092
6 ($2,550)$1,760$789$531,303
7 ($2,550)$1,758$792$530,511
8 ($2,550)$1,755$795$529,716
9 ($2,550)$1,752$797$528,919
10 ($2,550)$1,750$800$528,119
11 ($2,550)$1,747$802$527,317
12 ($2,550)$1,745$805$526,512
Year 2 - 13 ($2,550)$1,742$808$525,704
14 ($2,550)$1,739$810$524,893
15 ($2,550)$1,737$813$524,080
16 ($2,550)$1,734$816$523,264
17 ($2,550)$1,731$819$522,446
18 ($2,550)$1,728$821$521,624
19 ($2,550)$1,726$824$520,800
20 ($2,550)$1,723$827$519,974
21 ($2,550)$1,720$829$519,144
22 ($2,550)$1,718$832$518,312
23 ($2,550)$1,715$835$517,477
24 ($2,550)$1,712$838$516,640
Year 3 - 25 ($2,550)$1,709$840$515,799
26 ($2,550)$1,706$843$514,956
27 ($2,550)$1,704$846$514,110
28 ($2,550)$1,701$849$513,261
29 ($2,550)$1,698$852$512,409
30 ($2,550)$1,695$854$511,555
31 ($2,550)$1,692$857$510,698
32 ($2,550)$1,690$860$509,837
33 ($2,550)$1,687$863$508,974
34 ($2,550)$1,684$866$508,109
35 ($2,550)$1,681$869$507,240
36 ($2,550)$1,678$872$506,368
Year 4 - 37 ($2,550)$1,675$874$505,494
38 ($2,550)$1,672$877$504,617
39 ($2,550)$1,669$880$503,736
40 ($2,550)$1,667$883$502,853
41 ($2,550)$1,664$886$501,967
42 ($2,550)$1,661$889$501,078
43 ($2,550)$1,658$892$500,186
44 ($2,550)$1,655$895$499,291
45 ($2,550)$1,652$898$498,393
46 ($2,550)$1,649$901$497,493
47 ($2,550)$1,646$904$496,589
48 ($2,550)$1,643$907$495,682
Year 5 - 49 ($2,550)$1,640$910$494,772
50 ($2,550)$1,637$913$493,859
51 ($2,550)$1,634$916$492,943
52 ($2,550)$1,631$919$492,025
53 ($2,550)$1,628$922$491,103
54 ($2,550)$1,625$925$490,178
55 ($2,550)$1,622$928$489,250
56 ($2,550)$1,619$931$488,319
57 ($2,550)$1,616$934$487,384
58 ($2,550)$1,612$937$486,447
59 ($2,550)$1,609$940$485,507
60 ($2,550)$1,606$943$484,563
Year 6 - 61 ($2,550)$1,603$947$483,617
62 ($2,550)$1,600$950$482,667
63 ($2,550)$1,597$953$481,714
64 ($2,550)$1,594$956$480,758
65 ($2,550)$1,591$959$479,799
66 ($2,550)$1,587$962$478,837
67 ($2,550)$1,584$966$477,871
68 ($2,550)$1,581$969$476,902
69 ($2,550)$1,578$972$475,931
70 ($2,550)$1,575$975$474,955
71 ($2,550)$1,571$978$473,977
72 ($2,550)$1,568$982$472,995
Year 7 - 73 ($2,550)$1,565$985$472,011
74 ($2,550)$1,562$988$471,022
75 ($2,550)$1,558$991$470,031
76 ($2,550)$1,555$995$469,036
77 ($2,550)$1,552$998$468,038
78 ($2,550)$1,548$1,001$467,037
79 ($2,550)$1,545$1,005$466,033
80 ($2,550)$1,542$1,008$465,025
81 ($2,550)$1,538$1,011$464,013
82 ($2,550)$1,535$1,015$462,999
83 ($2,550)$1,532$1,018$461,981
84 ($2,550)$1,528$1,021$460,960
Year 8 - 85 ($2,550)$1,525$1,025$459,935
86 ($2,550)$1,522$1,028$458,907
87 ($2,550)$1,518$1,031$457,875
88 ($2,550)$1,515$1,035$456,841
89 ($2,550)$1,511$1,038$455,802
90 ($2,550)$1,508$1,042$454,761
91 ($2,550)$1,504$1,045$453,715
92 ($2,550)$1,501$1,049$452,667
93 ($2,550)$1,498$1,052$451,615
94 ($2,550)$1,494$1,056$450,559
95 ($2,550)$1,491$1,059$449,500
96 ($2,550)$1,487$1,063$448,437
Year 9 - 97 ($2,550)$1,484$1,066$447,371
98 ($2,550)$1,480$1,070$446,302
99 ($2,550)$1,477$1,073$445,228
100 ($2,550)$1,473$1,077$444,152
101 ($2,550)$1,469$1,080$443,071
102 ($2,550)$1,466$1,084$441,988
103 ($2,550)$1,462$1,087$440,900
104 ($2,550)$1,459$1,091$439,809
105 ($2,550)$1,455$1,095$438,714
106 ($2,550)$1,451$1,098$437,616
107 ($2,550)$1,448$1,102$436,514
108 ($2,550)$1,444$1,106$435,409
Year 10 - 109 ($2,550)$1,440$1,109$434,299
110 ($2,550)$1,437$1,113$433,187
111 ($2,550)$1,433$1,117$432,070
112 ($2,550)$1,429$1,120$430,950
113 ($2,550)$1,426$1,124$429,826
114 ($2,550)$1,422$1,128$428,698
115 ($2,550)$1,418$1,131$427,567
116 ($2,550)$1,415$1,135$426,432
117 ($2,550)$1,411$1,139$425,293
118 ($2,550)$1,407$1,143$424,150
119 ($2,550)$1,403$1,146$423,004
120 ($2,550)$1,399$1,150$421,853
Year 11 - 121 ($2,550)$1,396$1,154$420,699
122 ($2,550)$1,392$1,158$419,541
123 ($2,550)$1,388$1,162$418,380
124 ($2,550)$1,384$1,166$417,214
125 ($2,550)$1,380$1,169$416,045
126 ($2,550)$1,376$1,173$414,871
127 ($2,550)$1,373$1,177$413,694
128 ($2,550)$1,369$1,181$412,513
129 ($2,550)$1,365$1,185$411,328
130 ($2,550)$1,361$1,189$410,139
131 ($2,550)$1,357$1,193$408,947
132 ($2,550)$1,353$1,197$407,750
Year 12 - 133 ($2,550)$1,349$1,201$406,549
134 ($2,550)$1,345$1,205$405,344
135 ($2,550)$1,341$1,209$404,136
136 ($2,550)$1,337$1,213$402,923
137 ($2,550)$1,333$1,217$401,706
138 ($2,550)$1,329$1,221$400,486
139 ($2,550)$1,325$1,225$399,261
140 ($2,550)$1,321$1,229$398,032
141 ($2,550)$1,317$1,233$396,799
142 ($2,550)$1,313$1,237$395,562
143 ($2,550)$1,309$1,241$394,321
144 ($2,550)$1,305$1,245$393,076
Year 13 - 145 ($2,550)$1,300$1,249$391,827
146 ($2,550)$1,296$1,253$390,574
147 ($2,550)$1,292$1,258$389,316
148 ($2,550)$1,288$1,262$388,054
149 ($2,550)$1,284$1,266$386,789
150 ($2,550)$1,280$1,270$385,518
151 ($2,550)$1,275$1,274$384,244
152 ($2,550)$1,271$1,278$382,966
153 ($2,550)$1,267$1,283$381,683
154 ($2,550)$1,263$1,287$380,396
155 ($2,550)$1,258$1,291$379,105
156 ($2,550)$1,254$1,295$377,809
Year 14 - 157 ($2,550)$1,250$1,300$376,510
158 ($2,550)$1,246$1,304$375,206
159 ($2,550)$1,241$1,308$373,897
160 ($2,550)$1,237$1,313$372,584
161 ($2,550)$1,233$1,317$371,267
162 ($2,550)$1,228$1,321$369,946
163 ($2,550)$1,224$1,326$368,620
164 ($2,550)$1,220$1,330$367,290
165 ($2,550)$1,215$1,335$365,955
166 ($2,550)$1,211$1,339$364,616
167 ($2,550)$1,206$1,343$363,273
168 ($2,550)$1,202$1,348$361,925
Year 15 - 169 ($2,550)$1,197$1,352$360,573
170 ($2,550)$1,193$1,357$359,216
171 ($2,550)$1,188$1,361$357,855
172 ($2,550)$1,184$1,366$356,489
173 ($2,550)$1,179$1,370$355,119
174 ($2,550)$1,175$1,375$353,744
175 ($2,550)$1,170$1,379$352,365
176 ($2,550)$1,166$1,384$350,981
177 ($2,550)$1,161$1,389$349,592
178 ($2,550)$1,157$1,393$348,199
179 ($2,550)$1,152$1,398$346,801
180 ($2,550)$1,147$1,402$345,399
Year 16 - 181 ($2,550)$1,143$1,407$343,992
182 ($2,550)$1,138$1,412$342,580
183 ($2,550)$1,133$1,416$341,164
184 ($2,550)$1,129$1,421$339,743
185 ($2,550)$1,124$1,426$338,317
186 ($2,550)$1,119$1,430$336,887
187 ($2,550)$1,115$1,435$335,452
188 ($2,550)$1,110$1,440$334,012
189 ($2,550)$1,105$1,445$332,567
190 ($2,550)$1,100$1,449$331,118
191 ($2,550)$1,095$1,454$329,663
192 ($2,550)$1,091$1,459$328,204
Year 17 - 193 ($2,550)$1,086$1,464$326,741
194 ($2,550)$1,081$1,469$325,272
195 ($2,550)$1,076$1,474$323,798
196 ($2,550)$1,071$1,478$322,320
197 ($2,550)$1,066$1,483$320,836
198 ($2,550)$1,061$1,488$319,348
199 ($2,550)$1,057$1,493$317,855
200 ($2,550)$1,052$1,498$316,357
201 ($2,550)$1,047$1,503$314,854
202 ($2,550)$1,042$1,508$313,346
203 ($2,550)$1,037$1,513$311,833
204 ($2,550)$1,032$1,518$310,315
Year 18 - 205 ($2,550)$1,027$1,523$308,792
206 ($2,550)$1,022$1,528$307,264
207 ($2,550)$1,017$1,533$305,730
208 ($2,550)$1,011$1,538$304,192
209 ($2,550)$1,006$1,543$302,649
210 ($2,550)$1,001$1,548$301,100
211 ($2,550)$996$1,554$299,547
212 ($2,550)$991$1,559$297,988
213 ($2,550)$986$1,564$296,424
214 ($2,550)$981$1,569$294,855
215 ($2,550)$975$1,574$293,281
216 ($2,550)$970$1,579$291,702
Year 19 - 217 ($2,550)$965$1,585$290,117
218 ($2,550)$960$1,590$288,527
219 ($2,550)$955$1,595$286,932
220 ($2,550)$949$1,600$285,332
221 ($2,550)$944$1,606$283,726
222 ($2,550)$939$1,611$282,115
223 ($2,550)$933$1,616$280,499
224 ($2,550)$928$1,622$278,877
225 ($2,550)$923$1,627$277,250
226 ($2,550)$917$1,632$275,617
227 ($2,550)$912$1,638$273,979
228 ($2,550)$906$1,643$272,336
Year 20 - 229 ($2,550)$901$1,649$270,688
230 ($2,550)$896$1,654$269,033
231 ($2,550)$890$1,660$267,374
232 ($2,550)$885$1,665$265,709
233 ($2,550)$879$1,671$264,038
234 ($2,550)$874$1,676$262,362
235 ($2,550)$868$1,682$260,680
236 ($2,550)$862$1,687$258,993
237 ($2,550)$857$1,693$257,300
238 ($2,550)$851$1,698$255,602
239 ($2,550)$846$1,704$253,897
240 ($2,550)$840$1,710$252,188
Year 21 - 241 ($2,550)$834$1,715$250,472
242 ($2,550)$829$1,721$248,751
243 ($2,550)$823$1,727$247,025
244 ($2,550)$817$1,732$245,292
245 ($2,550)$812$1,738$243,554
246 ($2,550)$806$1,744$241,810
247 ($2,550)$800$1,750$240,060
248 ($2,550)$794$1,755$238,305
249 ($2,550)$788$1,761$236,544
250 ($2,550)$783$1,767$234,776
251 ($2,550)$777$1,773$233,004
252 ($2,550)$771$1,779$231,225
Year 22 - 253 ($2,550)$765$1,785$229,440
254 ($2,550)$759$1,791$227,649
255 ($2,550)$753$1,797$225,853
256 ($2,550)$747$1,802$224,050
257 ($2,550)$741$1,808$222,242
258 ($2,550)$735$1,814$220,427
259 ($2,550)$729$1,820$218,607
260 ($2,550)$723$1,826$216,781
261 ($2,550)$717$1,833$214,948
262 ($2,550)$711$1,839$213,109
263 ($2,550)$705$1,845$211,265
264 ($2,550)$699$1,851$209,414
Year 23 - 265 ($2,550)$693$1,857$207,557
266 ($2,550)$687$1,863$205,694
267 ($2,550)$681$1,869$203,825
268 ($2,550)$674$1,875$201,950
269 ($2,550)$668$1,882$200,068
270 ($2,550)$662$1,888$198,180
271 ($2,550)$656$1,894$196,286
272 ($2,550)$649$1,900$194,386
273 ($2,550)$643$1,907$192,479
274 ($2,550)$637$1,913$190,566
275 ($2,550)$630$1,919$188,647
276 ($2,550)$624$1,926$186,722
Year 24 - 277 ($2,550)$618$1,932$184,790
278 ($2,550)$611$1,938$182,851
279 ($2,550)$605$1,945$180,907
280 ($2,550)$598$1,951$178,955
281 ($2,550)$592$1,958$176,998
282 ($2,550)$586$1,964$175,034
283 ($2,550)$579$1,971$173,063
284 ($2,550)$573$1,977$171,086
285 ($2,550)$566$1,984$169,102
286 ($2,550)$559$1,990$167,112
287 ($2,550)$553$1,997$165,115
288 ($2,550)$546$2,003$163,112
Year 25 - 289 ($2,550)$540$2,010$161,102
290 ($2,550)$533$2,017$159,085
291 ($2,550)$526$2,023$157,062
292 ($2,550)$520$2,030$155,032
293 ($2,550)$513$2,037$152,995
294 ($2,550)$506$2,044$150,951
295 ($2,550)$499$2,050$148,901
296 ($2,550)$493$2,057$146,844
297 ($2,550)$486$2,064$144,780
298 ($2,550)$479$2,071$142,709
299 ($2,550)$472$2,078$140,632
300 ($2,550)$465$2,084$138,547
Year 26 - 301 ($2,550)$458$2,091$136,456
302 ($2,550)$451$2,098$134,358
303 ($2,550)$445$2,105$132,253
304 ($2,550)$438$2,112$130,140
305 ($2,550)$431$2,119$128,021
306 ($2,550)$424$2,126$125,895
307 ($2,550)$417$2,133$123,762
308 ($2,550)$409$2,140$121,622
309 ($2,550)$402$2,147$119,474
310 ($2,550)$395$2,154$117,320
311 ($2,550)$388$2,162$115,158
312 ($2,550)$381$2,169$112,990
Year 27 - 313 ($2,550)$374$2,176$110,814
314 ($2,550)$367$2,183$108,631
315 ($2,550)$359$2,190$106,440
316 ($2,550)$352$2,198$104,243
317 ($2,550)$345$2,205$102,038
318 ($2,550)$338$2,212$99,826
319 ($2,550)$330$2,219$97,607
320 ($2,550)$323$2,227$95,380
321 ($2,550)$316$2,234$93,146
322 ($2,550)$308$2,242$90,904
323 ($2,550)$301$2,249$88,655
324 ($2,550)$293$2,256$86,399
Year 28 - 325 ($2,550)$286$2,264$84,135
326 ($2,550)$278$2,271$81,864
327 ($2,550)$271$2,279$79,585
328 ($2,550)$263$2,286$77,298
329 ($2,550)$256$2,294$75,004
330 ($2,550)$248$2,302$72,703
331 ($2,550)$241$2,309$70,394
332 ($2,550)$233$2,317$68,077
333 ($2,550)$225$2,324$65,752
334 ($2,550)$218$2,332$63,420
335 ($2,550)$210$2,340$61,080
336 ($2,550)$202$2,348$58,733
Year 29 - 337 ($2,550)$194$2,355$56,377
338 ($2,550)$187$2,363$54,014
339 ($2,550)$179$2,371$51,643
340 ($2,550)$171$2,379$49,264
341 ($2,550)$163$2,387$46,878
342 ($2,550)$155$2,395$44,483
343 ($2,550)$147$2,403$42,081
344 ($2,550)$139$2,410$39,670
345 ($2,550)$131$2,418$37,252
346 ($2,550)$123$2,426$34,825
347 ($2,550)$115$2,434$32,391
348 ($2,550)$107$2,443$29,948
Year 30 - 349 ($2,550)$99$2,451$27,498
350 ($2,550)$91$2,459$25,039
351 ($2,550)$83$2,467$22,572
352 ($2,550)$75$2,475$20,097
353 ($2,550)$66$2,483$17,614
354 ($2,550)$58$2,491$15,123
355 ($2,550)$50$2,500$12,623
356 ($2,550)$42$2,508$10,115
357 ($2,550)$33$2,516$7,599
358 ($2,550)$25$2,525$5,074
359 ($2,550)$17$2,533$2,541
360 ($2,550)$8$2,541$0
TOTALS$381,886$536,000$917,886

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.