« 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 September 21, 2017. 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,510 360 $366,957 $903,757

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 45 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 258821
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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 ($2,510)$1,713$797$536,003
2 ($2,510)$1,711$800$535,203
3 ($2,510)$1,708$802$534,401
4 ($2,510)$1,706$805$533,596
5 ($2,510)$1,703$807$532,789
6 ($2,510)$1,700$810$531,979
7 ($2,510)$1,698$813$531,166
8 ($2,510)$1,695$815$530,351
9 ($2,510)$1,693$818$529,533
10 ($2,510)$1,690$820$528,713
11 ($2,510)$1,687$823$527,890
12 ($2,510)$1,685$826$527,064
Year 2 - 13 ($2,510)$1,682$828$526,236
14 ($2,510)$1,680$831$525,405
15 ($2,510)$1,677$834$524,572
16 ($2,510)$1,674$836$523,736
17 ($2,510)$1,672$839$522,897
18 ($2,510)$1,669$842$522,055
19 ($2,510)$1,666$844$521,211
20 ($2,510)$1,664$847$520,364
21 ($2,510)$1,661$850$519,515
22 ($2,510)$1,658$852$518,662
23 ($2,510)$1,655$855$517,807
24 ($2,510)$1,653$858$516,950
Year 3 - 25 ($2,510)$1,650$861$516,089
26 ($2,510)$1,647$863$515,226
27 ($2,510)$1,644$866$514,360
28 ($2,510)$1,642$869$513,491
29 ($2,510)$1,639$872$512,619
30 ($2,510)$1,636$874$511,745
31 ($2,510)$1,633$877$510,868
32 ($2,510)$1,631$880$509,988
33 ($2,510)$1,628$883$509,105
34 ($2,510)$1,625$886$508,220
35 ($2,510)$1,622$888$507,331
36 ($2,510)$1,619$891$506,440
Year 4 - 37 ($2,510)$1,616$894$505,546
38 ($2,510)$1,614$897$504,649
39 ($2,510)$1,611$900$503,750
40 ($2,510)$1,608$903$502,847
41 ($2,510)$1,605$906$501,941
42 ($2,510)$1,602$908$501,033
43 ($2,510)$1,599$911$500,122
44 ($2,510)$1,596$914$499,207
45 ($2,510)$1,593$917$498,290
46 ($2,510)$1,590$920$497,370
47 ($2,510)$1,587$923$496,447
48 ($2,510)$1,584$926$495,521
Year 5 - 49 ($2,510)$1,582$929$494,592
50 ($2,510)$1,579$932$493,661
51 ($2,510)$1,576$935$492,726
52 ($2,510)$1,573$938$491,788
53 ($2,510)$1,570$941$490,847
54 ($2,510)$1,567$944$489,903
55 ($2,510)$1,564$947$488,956
56 ($2,510)$1,561$950$488,007
57 ($2,510)$1,558$953$487,054
58 ($2,510)$1,555$956$486,098
59 ($2,510)$1,551$959$485,139
60 ($2,510)$1,548$962$484,177
Year 6 - 61 ($2,510)$1,545$965$483,212
62 ($2,510)$1,542$968$482,244
63 ($2,510)$1,539$971$481,272
64 ($2,510)$1,536$974$480,298
65 ($2,510)$1,533$977$479,320
66 ($2,510)$1,530$981$478,340
67 ($2,510)$1,527$984$477,356
68 ($2,510)$1,524$987$476,369
69 ($2,510)$1,520$990$475,379
70 ($2,510)$1,517$993$474,386
71 ($2,510)$1,514$996$473,390
72 ($2,510)$1,511$1,000$472,390
Year 7 - 73 ($2,510)$1,508$1,003$471,387
74 ($2,510)$1,505$1,006$470,381
75 ($2,510)$1,501$1,009$469,372
76 ($2,510)$1,498$1,012$468,360
77 ($2,510)$1,495$1,016$467,344
78 ($2,510)$1,492$1,019$466,326
79 ($2,510)$1,488$1,022$465,303
80 ($2,510)$1,485$1,025$464,278
81 ($2,510)$1,482$1,029$463,249
82 ($2,510)$1,479$1,032$462,218
83 ($2,510)$1,475$1,035$461,182
84 ($2,510)$1,472$1,038$460,144
Year 8 - 85 ($2,510)$1,469$1,042$459,102
86 ($2,510)$1,465$1,045$458,057
87 ($2,510)$1,462$1,048$457,008
88 ($2,510)$1,459$1,052$455,957
89 ($2,510)$1,455$1,055$454,902
90 ($2,510)$1,452$1,059$453,843
91 ($2,510)$1,449$1,062$452,781
92 ($2,510)$1,445$1,065$451,716
93 ($2,510)$1,442$1,069$450,647
94 ($2,510)$1,438$1,072$449,575
95 ($2,510)$1,435$1,076$448,499
96 ($2,510)$1,431$1,079$447,420
Year 9 - 97 ($2,510)$1,428$1,082$446,338
98 ($2,510)$1,425$1,086$445,252
99 ($2,510)$1,421$1,089$444,163
100 ($2,510)$1,418$1,093$443,070
101 ($2,510)$1,414$1,096$441,974
102 ($2,510)$1,411$1,100$440,874
103 ($2,510)$1,407$1,103$439,771
104 ($2,510)$1,404$1,107$438,664
105 ($2,510)$1,400$1,110$437,553
106 ($2,510)$1,397$1,114$436,439
107 ($2,510)$1,393$1,117$435,322
108 ($2,510)$1,389$1,121$434,201
Year 10 - 109 ($2,510)$1,386$1,125$433,076
110 ($2,510)$1,382$1,128$431,948
111 ($2,510)$1,379$1,132$430,816
112 ($2,510)$1,375$1,135$429,681
113 ($2,510)$1,371$1,139$428,542
114 ($2,510)$1,368$1,143$427,399
115 ($2,510)$1,364$1,146$426,253
116 ($2,510)$1,360$1,150$425,103
117 ($2,510)$1,357$1,154$423,949
118 ($2,510)$1,353$1,157$422,792
119 ($2,510)$1,349$1,161$421,631
120 ($2,510)$1,346$1,165$420,466
Year 11 - 121 ($2,510)$1,342$1,168$419,298
122 ($2,510)$1,338$1,172$418,126
123 ($2,510)$1,335$1,176$416,950
124 ($2,510)$1,331$1,180$415,770
125 ($2,510)$1,327$1,183$414,586
126 ($2,510)$1,323$1,187$413,399
127 ($2,510)$1,319$1,191$412,208
128 ($2,510)$1,316$1,195$411,013
129 ($2,510)$1,312$1,199$409,815
130 ($2,510)$1,308$1,202$408,612
131 ($2,510)$1,304$1,206$407,406
132 ($2,510)$1,300$1,210$406,196
Year 12 - 133 ($2,510)$1,296$1,214$404,982
134 ($2,510)$1,293$1,218$403,764
135 ($2,510)$1,289$1,222$402,542
136 ($2,510)$1,285$1,226$401,317
137 ($2,510)$1,281$1,230$400,087
138 ($2,510)$1,277$1,233$398,854
139 ($2,510)$1,273$1,237$397,616
140 ($2,510)$1,269$1,241$396,375
141 ($2,510)$1,265$1,245$395,130
142 ($2,510)$1,261$1,249$393,880
143 ($2,510)$1,257$1,253$392,627
144 ($2,510)$1,253$1,257$391,370
Year 13 - 145 ($2,510)$1,249$1,261$390,108
146 ($2,510)$1,245$1,265$388,843
147 ($2,510)$1,241$1,269$387,574
148 ($2,510)$1,237$1,273$386,300
149 ($2,510)$1,233$1,277$385,023
150 ($2,510)$1,229$1,282$383,741
151 ($2,510)$1,225$1,286$382,455
152 ($2,510)$1,221$1,290$381,166
153 ($2,510)$1,217$1,294$379,872
154 ($2,510)$1,212$1,298$378,574
155 ($2,510)$1,208$1,302$377,272
156 ($2,510)$1,204$1,306$375,965
Year 14 - 157 ($2,510)$1,200$1,310$374,655
158 ($2,510)$1,196$1,315$373,340
159 ($2,510)$1,192$1,319$372,021
160 ($2,510)$1,187$1,323$370,698
161 ($2,510)$1,183$1,327$369,371
162 ($2,510)$1,179$1,332$368,039
163 ($2,510)$1,175$1,336$366,704
164 ($2,510)$1,170$1,340$365,364
165 ($2,510)$1,166$1,344$364,019
166 ($2,510)$1,162$1,349$362,671
167 ($2,510)$1,158$1,353$361,318
168 ($2,510)$1,153$1,357$359,961
Year 15 - 169 ($2,510)$1,149$1,362$358,599
170 ($2,510)$1,145$1,366$357,233
171 ($2,510)$1,140$1,370$355,863
172 ($2,510)$1,136$1,375$354,488
173 ($2,510)$1,131$1,379$353,109
174 ($2,510)$1,127$1,383$351,726
175 ($2,510)$1,123$1,388$350,338
176 ($2,510)$1,118$1,392$348,946
177 ($2,510)$1,114$1,397$347,549
178 ($2,510)$1,109$1,401$346,148
179 ($2,510)$1,105$1,406$344,742
180 ($2,510)$1,100$1,410$343,332
Year 16 - 181 ($2,510)$1,096$1,415$341,917
182 ($2,510)$1,091$1,419$340,498
183 ($2,510)$1,087$1,424$339,074
184 ($2,510)$1,082$1,428$337,646
185 ($2,510)$1,078$1,433$336,213
186 ($2,510)$1,073$1,437$334,776
187 ($2,510)$1,068$1,442$333,334
188 ($2,510)$1,064$1,447$331,888
189 ($2,510)$1,059$1,451$330,436
190 ($2,510)$1,055$1,456$328,981
191 ($2,510)$1,050$1,460$327,520
192 ($2,510)$1,045$1,465$326,055
Year 17 - 193 ($2,510)$1,041$1,470$324,585
194 ($2,510)$1,036$1,474$323,111
195 ($2,510)$1,031$1,479$321,632
196 ($2,510)$1,027$1,484$320,148
197 ($2,510)$1,022$1,489$318,659
198 ($2,510)$1,017$1,493$317,166
199 ($2,510)$1,012$1,498$315,668
200 ($2,510)$1,008$1,503$314,165
201 ($2,510)$1,003$1,508$312,657
202 ($2,510)$998$1,513$311,144
203 ($2,510)$993$1,517$309,627
204 ($2,510)$988$1,522$308,105
Year 18 - 205 ($2,510)$983$1,527$306,578
206 ($2,510)$978$1,532$305,046
207 ($2,510)$974$1,537$303,509
208 ($2,510)$969$1,542$301,967
209 ($2,510)$964$1,547$300,421
210 ($2,510)$959$1,552$298,869
211 ($2,510)$954$1,557$297,313
212 ($2,510)$949$1,562$295,751
213 ($2,510)$944$1,566$294,185
214 ($2,510)$939$1,571$292,613
215 ($2,510)$934$1,577$291,036
216 ($2,510)$929$1,582$289,455
Year 19 - 217 ($2,510)$924$1,587$287,868
218 ($2,510)$919$1,592$286,277
219 ($2,510)$914$1,597$284,680
220 ($2,510)$909$1,602$283,078
221 ($2,510)$903$1,607$281,471
222 ($2,510)$898$1,612$279,859
223 ($2,510)$893$1,617$278,242
224 ($2,510)$888$1,622$276,620
225 ($2,510)$883$1,628$274,992
226 ($2,510)$878$1,633$273,359
227 ($2,510)$872$1,638$271,721
228 ($2,510)$867$1,643$270,078
Year 20 - 229 ($2,510)$862$1,648$268,430
230 ($2,510)$857$1,654$266,776
231 ($2,510)$851$1,659$265,117
232 ($2,510)$846$1,664$263,453
233 ($2,510)$841$1,670$261,783
234 ($2,510)$836$1,675$260,108
235 ($2,510)$830$1,680$258,428
236 ($2,510)$825$1,686$256,742
237 ($2,510)$819$1,691$255,051
238 ($2,510)$814$1,696$253,355
239 ($2,510)$809$1,702$251,653
240 ($2,510)$803$1,707$249,946
Year 21 - 241 ($2,510)$798$1,713$248,233
242 ($2,510)$792$1,718$246,515
243 ($2,510)$787$1,724$244,791
244 ($2,510)$781$1,729$243,062
245 ($2,510)$776$1,735$241,328
246 ($2,510)$770$1,740$239,587
247 ($2,510)$765$1,746$237,842
248 ($2,510)$759$1,751$236,090
249 ($2,510)$754$1,757$234,333
250 ($2,510)$748$1,763$232,571
251 ($2,510)$742$1,768$230,803
252 ($2,510)$737$1,774$229,029
Year 22 - 253 ($2,510)$731$1,779$227,249
254 ($2,510)$725$1,785$225,464
255 ($2,510)$720$1,791$223,674
256 ($2,510)$714$1,797$221,877
257 ($2,510)$708$1,802$220,075
258 ($2,510)$702$1,808$218,267
259 ($2,510)$697$1,814$216,453
260 ($2,510)$691$1,820$214,633
261 ($2,510)$685$1,825$212,808
262 ($2,510)$679$1,831$210,977
263 ($2,510)$673$1,837$209,140
264 ($2,510)$668$1,843$207,297
Year 23 - 265 ($2,510)$662$1,849$205,448
266 ($2,510)$656$1,855$203,593
267 ($2,510)$650$1,861$201,732
268 ($2,510)$644$1,867$199,866
269 ($2,510)$638$1,873$197,993
270 ($2,510)$632$1,879$196,115
271 ($2,510)$626$1,885$194,230
272 ($2,510)$620$1,891$192,340
273 ($2,510)$614$1,897$190,443
274 ($2,510)$608$1,903$188,541
275 ($2,510)$602$1,909$186,632
276 ($2,510)$596$1,915$184,717
Year 24 - 277 ($2,510)$590$1,921$182,796
278 ($2,510)$583$1,927$180,869
279 ($2,510)$577$1,933$178,936
280 ($2,510)$571$1,939$176,997
281 ($2,510)$565$1,946$175,051
282 ($2,510)$559$1,952$173,100
283 ($2,510)$552$1,958$171,142
284 ($2,510)$546$1,964$169,177
285 ($2,510)$540$1,970$167,207
286 ($2,510)$534$1,977$165,230
287 ($2,510)$527$1,983$163,247
288 ($2,510)$521$1,989$161,258
Year 25 - 289 ($2,510)$515$1,996$159,262
290 ($2,510)$508$2,002$157,260
291 ($2,510)$502$2,009$155,251
292 ($2,510)$496$2,015$153,236
293 ($2,510)$489$2,021$151,215
294 ($2,510)$483$2,028$149,187
295 ($2,510)$476$2,034$147,153
296 ($2,510)$470$2,041$145,112
297 ($2,510)$463$2,047$143,065
298 ($2,510)$457$2,054$141,011
299 ($2,510)$450$2,060$138,951
300 ($2,510)$443$2,067$136,884
Year 26 - 301 ($2,510)$437$2,074$134,810
302 ($2,510)$430$2,080$132,730
303 ($2,510)$424$2,087$130,643
304 ($2,510)$417$2,093$128,550
305 ($2,510)$410$2,100$126,450
306 ($2,510)$404$2,107$124,343
307 ($2,510)$397$2,114$122,229
308 ($2,510)$390$2,120$120,109
309 ($2,510)$383$2,127$117,982
310 ($2,510)$377$2,134$115,848
311 ($2,510)$370$2,141$113,707
312 ($2,510)$363$2,148$111,560
Year 27 - 313 ($2,510)$356$2,154$109,405
314 ($2,510)$349$2,161$107,244
315 ($2,510)$342$2,168$105,076
316 ($2,510)$335$2,175$102,901
317 ($2,510)$328$2,182$100,719
318 ($2,510)$321$2,189$98,530
319 ($2,510)$314$2,196$96,334
320 ($2,510)$307$2,203$94,131
321 ($2,510)$300$2,210$91,921
322 ($2,510)$293$2,217$89,704
323 ($2,510)$286$2,224$87,480
324 ($2,510)$279$2,231$85,249
Year 28 - 325 ($2,510)$272$2,238$83,010
326 ($2,510)$265$2,245$80,765
327 ($2,510)$258$2,253$78,512
328 ($2,510)$251$2,260$76,252
329 ($2,510)$243$2,267$73,985
330 ($2,510)$236$2,274$71,711
331 ($2,510)$229$2,282$69,429
332 ($2,510)$222$2,289$67,140
333 ($2,510)$214$2,296$64,844
334 ($2,510)$207$2,303$62,541
335 ($2,510)$200$2,311$60,230
336 ($2,510)$192$2,318$57,912
Year 29 - 337 ($2,510)$185$2,326$55,586
338 ($2,510)$177$2,333$53,253
339 ($2,510)$170$2,340$50,913
340 ($2,510)$162$2,348$48,565
341 ($2,510)$155$2,355$46,209
342 ($2,510)$147$2,363$43,846
343 ($2,510)$140$2,370$41,476
344 ($2,510)$132$2,378$39,098
345 ($2,510)$125$2,386$36,712
346 ($2,510)$117$2,393$34,319
347 ($2,510)$110$2,401$31,918
348 ($2,510)$102$2,409$29,509
Year 30 - 349 ($2,510)$94$2,416$27,093
350 ($2,510)$86$2,424$24,669
351 ($2,510)$79$2,432$22,238
352 ($2,510)$71$2,439$19,798
353 ($2,510)$63$2,447$17,351
354 ($2,510)$55$2,455$14,896
355 ($2,510)$48$2,463$12,433
356 ($2,510)$40$2,471$9,962
357 ($2,510)$32$2,479$7,483
358 ($2,510)$24$2,487$4,997
359 ($2,510)$16$2,494$2,502
360 ($2,510)$8$2,502$0
TOTALS$366,957$536,800$903,757

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.