« Back to all home prices

Mortgage Payment Schedule for a $671,000 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% ($134,200) 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
$2,560 360 $384,682 $921,482

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: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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  $671,000
Down Payment $134,200$536,800
Year 1 - 1 ($2,560)$1,785$775$536,025
2 ($2,560)$1,782$777$535,248
3 ($2,560)$1,780$780$534,468
4 ($2,560)$1,777$783$533,685
5 ($2,560)$1,775$785$532,900
6 ($2,560)$1,772$788$532,112
7 ($2,560)$1,769$790$531,322
8 ($2,560)$1,767$793$530,529
9 ($2,560)$1,764$796$529,733
10 ($2,560)$1,761$798$528,935
11 ($2,560)$1,759$801$528,134
12 ($2,560)$1,756$804$527,330
Year 2 - 13 ($2,560)$1,753$806$526,524
14 ($2,560)$1,751$809$525,715
15 ($2,560)$1,748$812$524,903
16 ($2,560)$1,745$814$524,089
17 ($2,560)$1,743$817$523,272
18 ($2,560)$1,740$820$522,452
19 ($2,560)$1,737$823$521,630
20 ($2,560)$1,734$825$520,804
21 ($2,560)$1,732$828$519,976
22 ($2,560)$1,729$831$519,146
23 ($2,560)$1,726$834$518,312
24 ($2,560)$1,723$836$517,476
Year 3 - 25 ($2,560)$1,721$839$516,637
26 ($2,560)$1,718$842$515,795
27 ($2,560)$1,715$845$514,950
28 ($2,560)$1,712$847$514,103
29 ($2,560)$1,709$850$513,253
30 ($2,560)$1,707$853$512,399
31 ($2,560)$1,704$856$511,543
32 ($2,560)$1,701$859$510,685
33 ($2,560)$1,698$862$509,823
34 ($2,560)$1,695$865$508,959
35 ($2,560)$1,692$867$508,091
36 ($2,560)$1,689$870$507,221
Year 4 - 37 ($2,560)$1,687$873$506,348
38 ($2,560)$1,684$876$505,472
39 ($2,560)$1,681$879$504,593
40 ($2,560)$1,678$882$503,711
41 ($2,560)$1,675$885$502,826
42 ($2,560)$1,672$888$501,938
43 ($2,560)$1,669$891$501,047
44 ($2,560)$1,666$894$500,154
45 ($2,560)$1,663$897$499,257
46 ($2,560)$1,660$900$498,357
47 ($2,560)$1,657$903$497,455
48 ($2,560)$1,654$906$496,549
Year 5 - 49 ($2,560)$1,651$909$495,641
50 ($2,560)$1,648$912$494,729
51 ($2,560)$1,645$915$493,814
52 ($2,560)$1,642$918$492,896
53 ($2,560)$1,639$921$491,976
54 ($2,560)$1,636$924$491,052
55 ($2,560)$1,633$927$490,125
56 ($2,560)$1,630$930$489,195
57 ($2,560)$1,627$933$488,262
58 ($2,560)$1,623$936$487,326
59 ($2,560)$1,620$939$486,386
60 ($2,560)$1,617$942$485,444
Year 6 - 61 ($2,560)$1,614$946$484,498
62 ($2,560)$1,611$949$483,550
63 ($2,560)$1,608$952$482,598
64 ($2,560)$1,605$955$481,643
65 ($2,560)$1,601$958$480,684
66 ($2,560)$1,598$961$479,723
67 ($2,560)$1,595$965$478,758
68 ($2,560)$1,592$968$477,791
69 ($2,560)$1,589$971$476,820
70 ($2,560)$1,585$974$475,845
71 ($2,560)$1,582$977$474,868
72 ($2,560)$1,579$981$473,887
Year 7 - 73 ($2,560)$1,576$984$472,903
74 ($2,560)$1,572$987$471,916
75 ($2,560)$1,569$991$470,925
76 ($2,560)$1,566$994$469,931
77 ($2,560)$1,563$997$468,934
78 ($2,560)$1,559$1,000$467,934
79 ($2,560)$1,556$1,004$466,930
80 ($2,560)$1,553$1,007$465,923
81 ($2,560)$1,549$1,010$464,912
82 ($2,560)$1,546$1,014$463,899
83 ($2,560)$1,542$1,017$462,881
84 ($2,560)$1,539$1,021$461,861
Year 8 - 85 ($2,560)$1,536$1,024$460,837
86 ($2,560)$1,532$1,027$459,809
87 ($2,560)$1,529$1,031$458,779
88 ($2,560)$1,525$1,034$457,744
89 ($2,560)$1,522$1,038$456,707
90 ($2,560)$1,519$1,041$455,666
91 ($2,560)$1,515$1,045$454,621
92 ($2,560)$1,512$1,048$453,573
93 ($2,560)$1,508$1,052$452,521
94 ($2,560)$1,505$1,055$451,466
95 ($2,560)$1,501$1,059$450,408
96 ($2,560)$1,498$1,062$449,346
Year 9 - 97 ($2,560)$1,494$1,066$448,280
98 ($2,560)$1,491$1,069$447,211
99 ($2,560)$1,487$1,073$446,138
100 ($2,560)$1,483$1,076$445,062
101 ($2,560)$1,480$1,080$443,982
102 ($2,560)$1,476$1,083$442,899
103 ($2,560)$1,473$1,087$441,812
104 ($2,560)$1,469$1,091$440,721
105 ($2,560)$1,465$1,094$439,627
106 ($2,560)$1,462$1,098$438,529
107 ($2,560)$1,458$1,102$437,427
108 ($2,560)$1,454$1,105$436,322
Year 10 - 109 ($2,560)$1,451$1,109$435,213
110 ($2,560)$1,447$1,113$434,101
111 ($2,560)$1,443$1,116$432,984
112 ($2,560)$1,440$1,120$431,864
113 ($2,560)$1,436$1,124$430,741
114 ($2,560)$1,432$1,127$429,613
115 ($2,560)$1,428$1,131$428,482
116 ($2,560)$1,425$1,135$427,347
117 ($2,560)$1,421$1,139$426,208
118 ($2,560)$1,417$1,143$425,066
119 ($2,560)$1,413$1,146$423,919
120 ($2,560)$1,410$1,150$422,769
Year 11 - 121 ($2,560)$1,406$1,154$421,615
122 ($2,560)$1,402$1,158$420,458
123 ($2,560)$1,398$1,162$419,296
124 ($2,560)$1,394$1,166$418,130
125 ($2,560)$1,390$1,169$416,961
126 ($2,560)$1,386$1,173$415,788
127 ($2,560)$1,382$1,177$414,611
128 ($2,560)$1,379$1,181$413,429
129 ($2,560)$1,375$1,185$412,244
130 ($2,560)$1,371$1,189$411,055
131 ($2,560)$1,367$1,193$409,863
132 ($2,560)$1,363$1,197$408,666
Year 12 - 133 ($2,560)$1,359$1,201$407,465
134 ($2,560)$1,355$1,205$406,260
135 ($2,560)$1,351$1,209$405,051
136 ($2,560)$1,347$1,213$403,838
137 ($2,560)$1,343$1,217$402,621
138 ($2,560)$1,339$1,221$401,400
139 ($2,560)$1,335$1,225$400,175
140 ($2,560)$1,331$1,229$398,946
141 ($2,560)$1,326$1,233$397,713
142 ($2,560)$1,322$1,237$396,476
143 ($2,560)$1,318$1,241$395,234
144 ($2,560)$1,314$1,246$393,989
Year 13 - 145 ($2,560)$1,310$1,250$392,739
146 ($2,560)$1,306$1,254$391,485
147 ($2,560)$1,302$1,258$390,227
148 ($2,560)$1,298$1,262$388,965
149 ($2,560)$1,293$1,266$387,699
150 ($2,560)$1,289$1,271$386,428
151 ($2,560)$1,285$1,275$385,154
152 ($2,560)$1,281$1,279$383,874
153 ($2,560)$1,276$1,283$382,591
154 ($2,560)$1,272$1,288$381,304
155 ($2,560)$1,268$1,292$380,012
156 ($2,560)$1,264$1,296$378,716
Year 14 - 157 ($2,560)$1,259$1,300$377,415
158 ($2,560)$1,255$1,305$376,110
159 ($2,560)$1,251$1,309$374,801
160 ($2,560)$1,246$1,313$373,488
161 ($2,560)$1,242$1,318$372,170
162 ($2,560)$1,237$1,322$370,848
163 ($2,560)$1,233$1,327$369,521
164 ($2,560)$1,229$1,331$368,190
165 ($2,560)$1,224$1,335$366,855
166 ($2,560)$1,220$1,340$365,515
167 ($2,560)$1,215$1,344$364,171
168 ($2,560)$1,211$1,349$362,822
Year 15 - 169 ($2,560)$1,206$1,353$361,469
170 ($2,560)$1,202$1,358$360,111
171 ($2,560)$1,197$1,362$358,748
172 ($2,560)$1,193$1,367$357,382
173 ($2,560)$1,188$1,371$356,010
174 ($2,560)$1,184$1,376$354,634
175 ($2,560)$1,179$1,381$353,254
176 ($2,560)$1,175$1,385$351,869
177 ($2,560)$1,170$1,390$350,479
178 ($2,560)$1,165$1,394$349,085
179 ($2,560)$1,161$1,399$347,686
180 ($2,560)$1,156$1,404$346,282
Year 16 - 181 ($2,560)$1,151$1,408$344,874
182 ($2,560)$1,147$1,413$343,461
183 ($2,560)$1,142$1,418$342,043
184 ($2,560)$1,137$1,422$340,621
185 ($2,560)$1,133$1,427$339,194
186 ($2,560)$1,128$1,432$337,762
187 ($2,560)$1,123$1,437$336,325
188 ($2,560)$1,118$1,441$334,884
189 ($2,560)$1,113$1,446$333,438
190 ($2,560)$1,109$1,451$331,987
191 ($2,560)$1,104$1,456$330,531
192 ($2,560)$1,099$1,461$329,070
Year 17 - 193 ($2,560)$1,094$1,466$327,605
194 ($2,560)$1,089$1,470$326,134
195 ($2,560)$1,084$1,475$324,659
196 ($2,560)$1,079$1,480$323,179
197 ($2,560)$1,075$1,485$321,694
198 ($2,560)$1,070$1,490$320,204
199 ($2,560)$1,065$1,495$318,709
200 ($2,560)$1,060$1,500$317,209
201 ($2,560)$1,055$1,505$315,704
202 ($2,560)$1,050$1,510$314,194
203 ($2,560)$1,045$1,515$312,679
204 ($2,560)$1,040$1,520$311,159
Year 18 - 205 ($2,560)$1,035$1,525$309,634
206 ($2,560)$1,030$1,530$308,104
207 ($2,560)$1,024$1,535$306,568
208 ($2,560)$1,019$1,540$305,028
209 ($2,560)$1,014$1,545$303,483
210 ($2,560)$1,009$1,551$301,932
211 ($2,560)$1,004$1,556$300,376
212 ($2,560)$999$1,561$298,815
213 ($2,560)$994$1,566$297,249
214 ($2,560)$988$1,571$295,678
215 ($2,560)$983$1,577$294,101
216 ($2,560)$978$1,582$292,520
Year 19 - 217 ($2,560)$973$1,587$290,933
218 ($2,560)$967$1,592$289,340
219 ($2,560)$962$1,598$287,743
220 ($2,560)$957$1,603$286,140
221 ($2,560)$951$1,608$284,531
222 ($2,560)$946$1,614$282,918
223 ($2,560)$941$1,619$281,299
224 ($2,560)$935$1,624$279,674
225 ($2,560)$930$1,630$278,045
226 ($2,560)$924$1,635$276,410
227 ($2,560)$919$1,641$274,769
228 ($2,560)$914$1,646$273,123
Year 20 - 229 ($2,560)$908$1,652$271,471
230 ($2,560)$903$1,657$269,814
231 ($2,560)$897$1,663$268,152
232 ($2,560)$892$1,668$266,484
233 ($2,560)$886$1,674$264,810
234 ($2,560)$880$1,679$263,131
235 ($2,560)$875$1,685$261,446
236 ($2,560)$869$1,690$259,756
237 ($2,560)$864$1,696$258,060
238 ($2,560)$858$1,702$256,358
239 ($2,560)$852$1,707$254,651
240 ($2,560)$847$1,713$252,938
Year 21 - 241 ($2,560)$841$1,719$251,219
242 ($2,560)$835$1,724$249,495
243 ($2,560)$830$1,730$247,765
244 ($2,560)$824$1,736$246,029
245 ($2,560)$818$1,742$244,287
246 ($2,560)$812$1,747$242,540
247 ($2,560)$806$1,753$240,787
248 ($2,560)$801$1,759$239,028
249 ($2,560)$795$1,765$237,263
250 ($2,560)$789$1,771$235,492
251 ($2,560)$783$1,777$233,715
252 ($2,560)$777$1,783$231,933
Year 22 - 253 ($2,560)$771$1,788$230,144
254 ($2,560)$765$1,794$228,350
255 ($2,560)$759$1,800$226,549
256 ($2,560)$753$1,806$224,743
257 ($2,560)$747$1,812$222,931
258 ($2,560)$741$1,818$221,112
259 ($2,560)$735$1,824$219,288
260 ($2,560)$729$1,831$217,457
261 ($2,560)$723$1,837$215,621
262 ($2,560)$717$1,843$213,778
263 ($2,560)$711$1,849$211,929
264 ($2,560)$705$1,855$210,074
Year 23 - 265 ($2,560)$698$1,861$208,213
266 ($2,560)$692$1,867$206,345
267 ($2,560)$686$1,874$204,472
268 ($2,560)$680$1,880$202,592
269 ($2,560)$674$1,886$200,706
270 ($2,560)$667$1,892$198,814
271 ($2,560)$661$1,899$196,915
272 ($2,560)$655$1,905$195,010
273 ($2,560)$648$1,911$193,099
274 ($2,560)$642$1,918$191,181
275 ($2,560)$636$1,924$189,257
276 ($2,560)$629$1,930$187,327
Year 24 - 277 ($2,560)$623$1,937$185,390
278 ($2,560)$616$1,943$183,447
279 ($2,560)$610$1,950$181,497
280 ($2,560)$603$1,956$179,541
281 ($2,560)$597$1,963$177,578
282 ($2,560)$590$1,969$175,609
283 ($2,560)$584$1,976$173,633
284 ($2,560)$577$1,982$171,651
285 ($2,560)$571$1,989$169,662
286 ($2,560)$564$1,996$167,666
287 ($2,560)$557$2,002$165,664
288 ($2,560)$551$2,009$163,655
Year 25 - 289 ($2,560)$544$2,016$161,640
290 ($2,560)$537$2,022$159,618
291 ($2,560)$531$2,029$157,589
292 ($2,560)$524$2,036$155,553
293 ($2,560)$517$2,042$153,510
294 ($2,560)$510$2,049$151,461
295 ($2,560)$504$2,056$149,405
296 ($2,560)$497$2,063$147,342
297 ($2,560)$490$2,070$145,273
298 ($2,560)$483$2,077$143,196
299 ($2,560)$476$2,084$141,112
300 ($2,560)$469$2,090$139,022
Year 26 - 301 ($2,560)$462$2,097$136,924
302 ($2,560)$455$2,104$134,820
303 ($2,560)$448$2,111$132,709
304 ($2,560)$441$2,118$130,590
305 ($2,560)$434$2,125$128,465
306 ($2,560)$427$2,133$126,332
307 ($2,560)$420$2,140$124,193
308 ($2,560)$413$2,147$122,046
309 ($2,560)$406$2,154$119,892
310 ($2,560)$399$2,161$117,731
311 ($2,560)$391$2,168$115,563
312 ($2,560)$384$2,175$113,387
Year 27 - 313 ($2,560)$377$2,183$111,205
314 ($2,560)$370$2,190$109,015
315 ($2,560)$362$2,197$106,818
316 ($2,560)$355$2,205$104,613
317 ($2,560)$348$2,212$102,401
318 ($2,560)$340$2,219$100,182
319 ($2,560)$333$2,227$97,955
320 ($2,560)$326$2,234$95,722
321 ($2,560)$318$2,241$93,480
322 ($2,560)$311$2,249$91,231
323 ($2,560)$303$2,256$88,975
324 ($2,560)$296$2,264$86,711
Year 28 - 325 ($2,560)$288$2,271$84,440
326 ($2,560)$281$2,279$82,161
327 ($2,560)$273$2,286$79,874
328 ($2,560)$266$2,294$77,580
329 ($2,560)$258$2,302$75,279
330 ($2,560)$250$2,309$72,969
331 ($2,560)$243$2,317$70,652
332 ($2,560)$235$2,325$68,327
333 ($2,560)$227$2,332$65,995
334 ($2,560)$219$2,340$63,655
335 ($2,560)$212$2,348$61,307
336 ($2,560)$204$2,356$58,951
Year 29 - 337 ($2,560)$196$2,364$56,587
338 ($2,560)$188$2,372$54,216
339 ($2,560)$180$2,379$51,836
340 ($2,560)$172$2,387$49,449
341 ($2,560)$164$2,395$47,054
342 ($2,560)$156$2,403$44,650
343 ($2,560)$148$2,411$42,239
344 ($2,560)$140$2,419$39,820
345 ($2,560)$132$2,427$37,393
346 ($2,560)$124$2,435$34,957
347 ($2,560)$116$2,443$32,514
348 ($2,560)$108$2,452$30,062
Year 30 - 349 ($2,560)$100$2,460$27,603
350 ($2,560)$92$2,468$25,135
351 ($2,560)$84$2,476$22,659
352 ($2,560)$75$2,484$20,174
353 ($2,560)$67$2,493$17,682
354 ($2,560)$59$2,501$15,181
355 ($2,560)$50$2,509$12,672
356 ($2,560)$42$2,518$10,154
357 ($2,560)$34$2,526$7,628
358 ($2,560)$25$2,534$5,094
359 ($2,560)$17$2,543$2,551
360 ($2,560)$8$2,551$0
TOTALS$384,682$536,800$921,482

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.