« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,547 360 $380,234 $917,034

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 30 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 #: 1071 | State Lic #: MC-1772
$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 #: 424182
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

NMLS #: 227765 | 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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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 ($2,547)$1,767$780$536,020
2 ($2,547)$1,764$783$535,237
3 ($2,547)$1,762$785$534,451
4 ($2,547)$1,759$788$533,663
5 ($2,547)$1,757$791$532,872
6 ($2,547)$1,754$793$532,079
7 ($2,547)$1,751$796$531,283
8 ($2,547)$1,749$799$530,485
9 ($2,547)$1,746$801$529,684
10 ($2,547)$1,744$804$528,880
11 ($2,547)$1,741$806$528,073
12 ($2,547)$1,738$809$527,264
Year 2 - 13 ($2,547)$1,736$812$526,453
14 ($2,547)$1,733$814$525,638
15 ($2,547)$1,730$817$524,821
16 ($2,547)$1,728$820$524,001
17 ($2,547)$1,725$822$523,179
18 ($2,547)$1,722$825$522,354
19 ($2,547)$1,719$828$521,526
20 ($2,547)$1,717$831$520,695
21 ($2,547)$1,714$833$519,862
22 ($2,547)$1,711$836$519,026
23 ($2,547)$1,708$839$518,187
24 ($2,547)$1,706$842$517,345
Year 3 - 25 ($2,547)$1,703$844$516,501
26 ($2,547)$1,700$847$515,654
27 ($2,547)$1,697$850$514,804
28 ($2,547)$1,695$853$513,951
29 ($2,547)$1,692$856$513,095
30 ($2,547)$1,689$858$512,237
31 ($2,547)$1,686$861$511,376
32 ($2,547)$1,683$864$510,512
33 ($2,547)$1,680$867$509,645
34 ($2,547)$1,678$870$508,775
35 ($2,547)$1,675$873$507,903
36 ($2,547)$1,672$875$507,027
Year 4 - 37 ($2,547)$1,669$878$506,149
38 ($2,547)$1,666$881$505,268
39 ($2,547)$1,663$884$504,383
40 ($2,547)$1,660$887$503,496
41 ($2,547)$1,657$890$502,606
42 ($2,547)$1,654$893$501,713
43 ($2,547)$1,651$896$500,818
44 ($2,547)$1,649$899$499,919
45 ($2,547)$1,646$902$499,017
46 ($2,547)$1,643$905$498,112
47 ($2,547)$1,640$908$497,205
48 ($2,547)$1,637$911$496,294
Year 5 - 49 ($2,547)$1,634$914$495,380
50 ($2,547)$1,631$917$494,464
51 ($2,547)$1,628$920$493,544
52 ($2,547)$1,625$923$492,621
53 ($2,547)$1,622$926$491,695
54 ($2,547)$1,618$929$490,767
55 ($2,547)$1,615$932$489,835
56 ($2,547)$1,612$935$488,900
57 ($2,547)$1,609$938$487,962
58 ($2,547)$1,606$941$487,021
59 ($2,547)$1,603$944$486,076
60 ($2,547)$1,600$947$485,129
Year 6 - 61 ($2,547)$1,597$950$484,179
62 ($2,547)$1,594$954$483,225
63 ($2,547)$1,591$957$482,268
64 ($2,547)$1,587$960$481,309
65 ($2,547)$1,584$963$480,346
66 ($2,547)$1,581$966$479,379
67 ($2,547)$1,578$969$478,410
68 ($2,547)$1,575$973$477,437
69 ($2,547)$1,572$976$476,462
70 ($2,547)$1,568$979$475,483
71 ($2,547)$1,565$982$474,501
72 ($2,547)$1,562$985$473,515
Year 7 - 73 ($2,547)$1,559$989$472,526
74 ($2,547)$1,555$992$471,535
75 ($2,547)$1,552$995$470,539
76 ($2,547)$1,549$998$469,541
77 ($2,547)$1,546$1,002$468,539
78 ($2,547)$1,542$1,005$467,534
79 ($2,547)$1,539$1,008$466,526
80 ($2,547)$1,536$1,012$465,514
81 ($2,547)$1,532$1,015$464,499
82 ($2,547)$1,529$1,018$463,481
83 ($2,547)$1,526$1,022$462,459
84 ($2,547)$1,522$1,025$461,434
Year 8 - 85 ($2,547)$1,519$1,028$460,406
86 ($2,547)$1,516$1,032$459,374
87 ($2,547)$1,512$1,035$458,339
88 ($2,547)$1,509$1,039$457,300
89 ($2,547)$1,505$1,042$456,258
90 ($2,547)$1,502$1,045$455,212
91 ($2,547)$1,498$1,049$454,164
92 ($2,547)$1,495$1,052$453,111
93 ($2,547)$1,491$1,056$452,055
94 ($2,547)$1,488$1,059$450,996
95 ($2,547)$1,485$1,063$449,933
96 ($2,547)$1,481$1,066$448,867
Year 9 - 97 ($2,547)$1,478$1,070$447,797
98 ($2,547)$1,474$1,073$446,724
99 ($2,547)$1,470$1,077$445,647
100 ($2,547)$1,467$1,080$444,567
101 ($2,547)$1,463$1,084$443,483
102 ($2,547)$1,460$1,088$442,395
103 ($2,547)$1,456$1,091$441,304
104 ($2,547)$1,453$1,095$440,209
105 ($2,547)$1,449$1,098$439,111
106 ($2,547)$1,445$1,102$438,009
107 ($2,547)$1,442$1,106$436,904
108 ($2,547)$1,438$1,109$435,794
Year 10 - 109 ($2,547)$1,434$1,113$434,682
110 ($2,547)$1,431$1,116$433,565
111 ($2,547)$1,427$1,120$432,445
112 ($2,547)$1,423$1,124$431,321
113 ($2,547)$1,420$1,128$430,194
114 ($2,547)$1,416$1,131$429,062
115 ($2,547)$1,412$1,135$427,927
116 ($2,547)$1,409$1,139$426,789
117 ($2,547)$1,405$1,142$425,646
118 ($2,547)$1,401$1,146$424,500
119 ($2,547)$1,397$1,150$423,350
120 ($2,547)$1,394$1,154$422,196
Year 11 - 121 ($2,547)$1,390$1,158$421,039
122 ($2,547)$1,386$1,161$419,877
123 ($2,547)$1,382$1,165$418,712
124 ($2,547)$1,378$1,169$417,543
125 ($2,547)$1,374$1,173$416,370
126 ($2,547)$1,371$1,177$415,193
127 ($2,547)$1,367$1,181$414,013
128 ($2,547)$1,363$1,185$412,828
129 ($2,547)$1,359$1,188$411,640
130 ($2,547)$1,355$1,192$410,447
131 ($2,547)$1,351$1,196$409,251
132 ($2,547)$1,347$1,200$408,051
Year 12 - 133 ($2,547)$1,343$1,204$406,847
134 ($2,547)$1,339$1,208$405,639
135 ($2,547)$1,335$1,212$404,426
136 ($2,547)$1,331$1,216$403,210
137 ($2,547)$1,327$1,220$401,990
138 ($2,547)$1,323$1,224$400,766
139 ($2,547)$1,319$1,228$399,538
140 ($2,547)$1,315$1,232$398,306
141 ($2,547)$1,311$1,236$397,070
142 ($2,547)$1,307$1,240$395,829
143 ($2,547)$1,303$1,244$394,585
144 ($2,547)$1,299$1,248$393,337
Year 13 - 145 ($2,547)$1,295$1,253$392,084
146 ($2,547)$1,291$1,257$390,827
147 ($2,547)$1,286$1,261$389,566
148 ($2,547)$1,282$1,265$388,301
149 ($2,547)$1,278$1,269$387,032
150 ($2,547)$1,274$1,273$385,759
151 ($2,547)$1,270$1,278$384,481
152 ($2,547)$1,266$1,282$383,200
153 ($2,547)$1,261$1,286$381,914
154 ($2,547)$1,257$1,290$380,624
155 ($2,547)$1,253$1,294$379,329
156 ($2,547)$1,249$1,299$378,030
Year 14 - 157 ($2,547)$1,244$1,303$376,727
158 ($2,547)$1,240$1,307$375,420
159 ($2,547)$1,236$1,312$374,109
160 ($2,547)$1,231$1,316$372,793
161 ($2,547)$1,227$1,320$371,473
162 ($2,547)$1,223$1,325$370,148
163 ($2,547)$1,218$1,329$368,819
164 ($2,547)$1,214$1,333$367,486
165 ($2,547)$1,210$1,338$366,148
166 ($2,547)$1,205$1,342$364,806
167 ($2,547)$1,201$1,346$363,460
168 ($2,547)$1,196$1,351$362,109
Year 15 - 169 ($2,547)$1,192$1,355$360,753
170 ($2,547)$1,187$1,360$359,393
171 ($2,547)$1,183$1,364$358,029
172 ($2,547)$1,179$1,369$356,660
173 ($2,547)$1,174$1,373$355,287
174 ($2,547)$1,169$1,378$353,909
175 ($2,547)$1,165$1,382$352,527
176 ($2,547)$1,160$1,387$351,140
177 ($2,547)$1,156$1,391$349,748
178 ($2,547)$1,151$1,396$348,352
179 ($2,547)$1,147$1,401$346,952
180 ($2,547)$1,142$1,405$345,546
Year 16 - 181 ($2,547)$1,137$1,410$344,137
182 ($2,547)$1,133$1,415$342,722
183 ($2,547)$1,128$1,419$341,303
184 ($2,547)$1,123$1,424$339,879
185 ($2,547)$1,119$1,429$338,450
186 ($2,547)$1,114$1,433$337,017
187 ($2,547)$1,109$1,438$335,579
188 ($2,547)$1,105$1,443$334,137
189 ($2,547)$1,100$1,447$332,689
190 ($2,547)$1,095$1,452$331,237
191 ($2,547)$1,090$1,457$329,780
192 ($2,547)$1,086$1,462$328,318
Year 17 - 193 ($2,547)$1,081$1,467$326,851
194 ($2,547)$1,076$1,471$325,380
195 ($2,547)$1,071$1,476$323,904
196 ($2,547)$1,066$1,481$322,423
197 ($2,547)$1,061$1,486$320,937
198 ($2,547)$1,056$1,491$319,446
199 ($2,547)$1,052$1,496$317,950
200 ($2,547)$1,047$1,501$316,449
201 ($2,547)$1,042$1,506$314,943
202 ($2,547)$1,037$1,511$313,433
203 ($2,547)$1,032$1,516$311,917
204 ($2,547)$1,027$1,521$310,397
Year 18 - 205 ($2,547)$1,022$1,526$308,871
206 ($2,547)$1,017$1,531$307,340
207 ($2,547)$1,012$1,536$305,805
208 ($2,547)$1,007$1,541$304,264
209 ($2,547)$1,002$1,546$302,718
210 ($2,547)$996$1,551$301,167
211 ($2,547)$991$1,556$299,611
212 ($2,547)$986$1,561$298,050
213 ($2,547)$981$1,566$296,484
214 ($2,547)$976$1,571$294,913
215 ($2,547)$971$1,577$293,336
216 ($2,547)$966$1,582$291,754
Year 19 - 217 ($2,547)$960$1,587$290,168
218 ($2,547)$955$1,592$288,575
219 ($2,547)$950$1,597$286,978
220 ($2,547)$945$1,603$285,375
221 ($2,547)$939$1,608$283,767
222 ($2,547)$934$1,613$282,154
223 ($2,547)$929$1,619$280,535
224 ($2,547)$923$1,624$278,912
225 ($2,547)$918$1,629$277,282
226 ($2,547)$913$1,635$275,648
227 ($2,547)$907$1,640$274,008
228 ($2,547)$902$1,645$272,362
Year 20 - 229 ($2,547)$897$1,651$270,712
230 ($2,547)$891$1,656$269,055
231 ($2,547)$886$1,662$267,394
232 ($2,547)$880$1,667$265,727
233 ($2,547)$875$1,673$264,054
234 ($2,547)$869$1,678$262,376
235 ($2,547)$864$1,684$260,692
236 ($2,547)$858$1,689$259,003
237 ($2,547)$853$1,695$257,308
238 ($2,547)$847$1,700$255,608
239 ($2,547)$841$1,706$253,902
240 ($2,547)$836$1,712$252,190
Year 21 - 241 ($2,547)$830$1,717$250,473
242 ($2,547)$824$1,723$248,750
243 ($2,547)$819$1,729$247,022
244 ($2,547)$813$1,734$245,288
245 ($2,547)$807$1,740$243,548
246 ($2,547)$802$1,746$241,802
247 ($2,547)$796$1,751$240,051
248 ($2,547)$790$1,757$238,293
249 ($2,547)$784$1,763$236,531
250 ($2,547)$779$1,769$234,762
251 ($2,547)$773$1,775$232,987
252 ($2,547)$767$1,780$231,207
Year 22 - 253 ($2,547)$761$1,786$229,421
254 ($2,547)$755$1,792$227,628
255 ($2,547)$749$1,798$225,830
256 ($2,547)$743$1,804$224,026
257 ($2,547)$737$1,810$222,217
258 ($2,547)$731$1,816$220,401
259 ($2,547)$725$1,822$218,579
260 ($2,547)$719$1,828$216,751
261 ($2,547)$713$1,834$214,917
262 ($2,547)$707$1,840$213,077
263 ($2,547)$701$1,846$211,231
264 ($2,547)$695$1,852$209,379
Year 23 - 265 ($2,547)$689$1,858$207,521
266 ($2,547)$683$1,864$205,657
267 ($2,547)$677$1,870$203,787
268 ($2,547)$671$1,877$201,910
269 ($2,547)$665$1,883$200,027
270 ($2,547)$658$1,889$198,139
271 ($2,547)$652$1,895$196,243
272 ($2,547)$646$1,901$194,342
273 ($2,547)$640$1,908$192,435
274 ($2,547)$633$1,914$190,521
275 ($2,547)$627$1,920$188,600
276 ($2,547)$621$1,927$186,674
Year 24 - 277 ($2,547)$614$1,933$184,741
278 ($2,547)$608$1,939$182,802
279 ($2,547)$602$1,946$180,856
280 ($2,547)$595$1,952$178,904
281 ($2,547)$589$1,958$176,946
282 ($2,547)$582$1,965$174,981
283 ($2,547)$576$1,971$173,010
284 ($2,547)$569$1,978$171,032
285 ($2,547)$563$1,984$169,048
286 ($2,547)$556$1,991$167,057
287 ($2,547)$550$1,997$165,059
288 ($2,547)$543$2,004$163,055
Year 25 - 289 ($2,547)$537$2,011$161,045
290 ($2,547)$530$2,017$159,027
291 ($2,547)$523$2,024$157,004
292 ($2,547)$517$2,031$154,973
293 ($2,547)$510$2,037$152,936
294 ($2,547)$503$2,044$150,892
295 ($2,547)$497$2,051$148,841
296 ($2,547)$490$2,057$146,784
297 ($2,547)$483$2,064$144,720
298 ($2,547)$476$2,071$142,649
299 ($2,547)$470$2,078$140,571
300 ($2,547)$463$2,085$138,486
Year 26 - 301 ($2,547)$456$2,091$136,395
302 ($2,547)$449$2,098$134,297
303 ($2,547)$442$2,105$132,191
304 ($2,547)$435$2,112$130,079
305 ($2,547)$428$2,119$127,960
306 ($2,547)$421$2,126$125,834
307 ($2,547)$414$2,133$123,701
308 ($2,547)$407$2,140$121,561
309 ($2,547)$400$2,147$119,414
310 ($2,547)$393$2,154$117,259
311 ($2,547)$386$2,161$115,098
312 ($2,547)$379$2,168$112,930
Year 27 - 313 ($2,547)$372$2,176$110,754
314 ($2,547)$365$2,183$108,571
315 ($2,547)$357$2,190$106,381
316 ($2,547)$350$2,197$104,184
317 ($2,547)$343$2,204$101,980
318 ($2,547)$336$2,212$99,768
319 ($2,547)$328$2,219$97,549
320 ($2,547)$321$2,226$95,323
321 ($2,547)$314$2,234$93,089
322 ($2,547)$306$2,241$90,849
323 ($2,547)$299$2,248$88,600
324 ($2,547)$292$2,256$86,345
Year 28 - 325 ($2,547)$284$2,263$84,081
326 ($2,547)$277$2,271$81,811
327 ($2,547)$269$2,278$79,533
328 ($2,547)$262$2,286$77,247
329 ($2,547)$254$2,293$74,954
330 ($2,547)$247$2,301$72,654
331 ($2,547)$239$2,308$70,346
332 ($2,547)$232$2,316$68,030
333 ($2,547)$224$2,323$65,706
334 ($2,547)$216$2,331$63,375
335 ($2,547)$209$2,339$61,037
336 ($2,547)$201$2,346$58,690
Year 29 - 337 ($2,547)$193$2,354$56,336
338 ($2,547)$185$2,362$53,974
339 ($2,547)$178$2,370$51,605
340 ($2,547)$170$2,377$49,227
341 ($2,547)$162$2,385$46,842
342 ($2,547)$154$2,393$44,449
343 ($2,547)$146$2,401$42,048
344 ($2,547)$138$2,409$39,639
345 ($2,547)$130$2,417$37,222
346 ($2,547)$123$2,425$34,797
347 ($2,547)$115$2,433$32,364
348 ($2,547)$107$2,441$29,924
Year 30 - 349 ($2,547)$98$2,449$27,475
350 ($2,547)$90$2,457$25,018
351 ($2,547)$82$2,465$22,553
352 ($2,547)$74$2,473$20,080
353 ($2,547)$66$2,481$17,599
354 ($2,547)$58$2,489$15,109
355 ($2,547)$50$2,498$12,612
356 ($2,547)$42$2,506$10,106
357 ($2,547)$33$2,514$7,592
358 ($2,547)$25$2,522$5,070
359 ($2,547)$17$2,531$2,539
360 ($2,547)$8$2,539$0
TOTALS$380,234$536,800$917,034

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.