« Back to all home prices

Mortgage Payment Schedule for a $672,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($134,400) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,573 360 $388,603 $926,203

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $672,000
Down Payment $134,400$537,600
Year 1 - 1 ($2,573)$1,801$772$536,828
2 ($2,573)$1,798$774$536,054
3 ($2,573)$1,796$777$535,277
4 ($2,573)$1,793$780$534,497
5 ($2,573)$1,791$782$533,715
6 ($2,573)$1,788$785$532,930
7 ($2,573)$1,785$787$532,143
8 ($2,573)$1,783$790$531,352
9 ($2,573)$1,780$793$530,560
10 ($2,573)$1,777$795$529,764
11 ($2,573)$1,775$798$528,966
12 ($2,573)$1,772$801$528,166
Year 2 - 13 ($2,573)$1,769$803$527,362
14 ($2,573)$1,767$806$526,556
15 ($2,573)$1,764$809$525,747
16 ($2,573)$1,761$812$524,936
17 ($2,573)$1,759$814$524,121
18 ($2,573)$1,756$817$523,304
19 ($2,573)$1,753$820$522,485
20 ($2,573)$1,750$822$521,662
21 ($2,573)$1,748$825$520,837
22 ($2,573)$1,745$828$520,009
23 ($2,573)$1,742$831$519,178
24 ($2,573)$1,739$834$518,345
Year 3 - 25 ($2,573)$1,736$836$517,508
26 ($2,573)$1,734$839$516,669
27 ($2,573)$1,731$842$515,827
28 ($2,573)$1,728$845$514,982
29 ($2,573)$1,725$848$514,135
30 ($2,573)$1,722$850$513,284
31 ($2,573)$1,720$853$512,431
32 ($2,573)$1,717$856$511,575
33 ($2,573)$1,714$859$510,716
34 ($2,573)$1,711$862$509,854
35 ($2,573)$1,708$865$508,989
36 ($2,573)$1,705$868$508,122
Year 4 - 37 ($2,573)$1,702$871$507,251
38 ($2,573)$1,699$873$506,378
39 ($2,573)$1,696$876$505,501
40 ($2,573)$1,693$879$504,622
41 ($2,573)$1,690$882$503,740
42 ($2,573)$1,688$885$502,854
43 ($2,573)$1,685$888$501,966
44 ($2,573)$1,682$891$501,075
45 ($2,573)$1,679$894$500,181
46 ($2,573)$1,676$897$499,283
47 ($2,573)$1,673$900$498,383
48 ($2,573)$1,670$903$497,480
Year 5 - 49 ($2,573)$1,667$906$496,574
50 ($2,573)$1,664$909$495,665
51 ($2,573)$1,660$912$494,752
52 ($2,573)$1,657$915$493,837
53 ($2,573)$1,654$918$492,918
54 ($2,573)$1,651$922$491,997
55 ($2,573)$1,648$925$491,072
56 ($2,573)$1,645$928$490,145
57 ($2,573)$1,642$931$489,214
58 ($2,573)$1,639$934$488,280
59 ($2,573)$1,636$937$487,343
60 ($2,573)$1,633$940$486,403
Year 6 - 61 ($2,573)$1,629$943$485,459
62 ($2,573)$1,626$946$484,513
63 ($2,573)$1,623$950$483,563
64 ($2,573)$1,620$953$482,610
65 ($2,573)$1,617$956$481,654
66 ($2,573)$1,614$959$480,695
67 ($2,573)$1,610$962$479,733
68 ($2,573)$1,607$966$478,767
69 ($2,573)$1,604$969$477,798
70 ($2,573)$1,601$972$476,826
71 ($2,573)$1,597$975$475,850
72 ($2,573)$1,594$979$474,872
Year 7 - 73 ($2,573)$1,591$982$473,890
74 ($2,573)$1,588$985$472,905
75 ($2,573)$1,584$989$471,916
76 ($2,573)$1,581$992$470,924
77 ($2,573)$1,578$995$469,929
78 ($2,573)$1,574$999$468,930
79 ($2,573)$1,571$1,002$467,929
80 ($2,573)$1,568$1,005$466,923
81 ($2,573)$1,564$1,009$465,915
82 ($2,573)$1,561$1,012$464,903
83 ($2,573)$1,557$1,015$463,887
84 ($2,573)$1,554$1,019$462,869
Year 8 - 85 ($2,573)$1,551$1,022$461,846
86 ($2,573)$1,547$1,026$460,821
87 ($2,573)$1,544$1,029$459,792
88 ($2,573)$1,540$1,032$458,759
89 ($2,573)$1,537$1,036$457,723
90 ($2,573)$1,533$1,039$456,684
91 ($2,573)$1,530$1,043$455,641
92 ($2,573)$1,526$1,046$454,595
93 ($2,573)$1,523$1,050$453,545
94 ($2,573)$1,519$1,053$452,491
95 ($2,573)$1,516$1,057$451,434
96 ($2,573)$1,512$1,060$450,374
Year 9 - 97 ($2,573)$1,509$1,064$449,310
98 ($2,573)$1,505$1,068$448,242
99 ($2,573)$1,502$1,071$447,171
100 ($2,573)$1,498$1,075$446,096
101 ($2,573)$1,494$1,078$445,018
102 ($2,573)$1,491$1,082$443,936
103 ($2,573)$1,487$1,086$442,850
104 ($2,573)$1,484$1,089$441,761
105 ($2,573)$1,480$1,093$440,668
106 ($2,573)$1,476$1,097$439,572
107 ($2,573)$1,473$1,100$438,471
108 ($2,573)$1,469$1,104$437,368
Year 10 - 109 ($2,573)$1,465$1,108$436,260
110 ($2,573)$1,461$1,111$435,149
111 ($2,573)$1,458$1,115$434,034
112 ($2,573)$1,454$1,119$432,915
113 ($2,573)$1,450$1,123$431,792
114 ($2,573)$1,447$1,126$430,666
115 ($2,573)$1,443$1,130$429,536
116 ($2,573)$1,439$1,134$428,402
117 ($2,573)$1,435$1,138$427,265
118 ($2,573)$1,431$1,141$426,123
119 ($2,573)$1,428$1,145$424,978
120 ($2,573)$1,424$1,149$423,829
Year 11 - 121 ($2,573)$1,420$1,153$422,676
122 ($2,573)$1,416$1,157$421,519
123 ($2,573)$1,412$1,161$420,358
124 ($2,573)$1,408$1,165$419,194
125 ($2,573)$1,404$1,168$418,025
126 ($2,573)$1,400$1,172$416,853
127 ($2,573)$1,396$1,176$415,676
128 ($2,573)$1,393$1,180$414,496
129 ($2,573)$1,389$1,184$413,312
130 ($2,573)$1,385$1,188$412,124
131 ($2,573)$1,381$1,192$410,932
132 ($2,573)$1,377$1,196$409,735
Year 12 - 133 ($2,573)$1,373$1,200$408,535
134 ($2,573)$1,369$1,204$407,331
135 ($2,573)$1,365$1,208$406,123
136 ($2,573)$1,361$1,212$404,910
137 ($2,573)$1,356$1,216$403,694
138 ($2,573)$1,352$1,220$402,474
139 ($2,573)$1,348$1,225$401,249
140 ($2,573)$1,344$1,229$400,021
141 ($2,573)$1,340$1,233$398,788
142 ($2,573)$1,336$1,237$397,551
143 ($2,573)$1,332$1,241$396,310
144 ($2,573)$1,328$1,245$395,065
Year 13 - 145 ($2,573)$1,323$1,249$393,816
146 ($2,573)$1,319$1,254$392,562
147 ($2,573)$1,315$1,258$391,304
148 ($2,573)$1,311$1,262$390,042
149 ($2,573)$1,307$1,266$388,776
150 ($2,573)$1,302$1,270$387,506
151 ($2,573)$1,298$1,275$386,231
152 ($2,573)$1,294$1,279$384,952
153 ($2,573)$1,290$1,283$383,669
154 ($2,573)$1,285$1,287$382,382
155 ($2,573)$1,281$1,292$381,090
156 ($2,573)$1,277$1,296$379,794
Year 14 - 157 ($2,573)$1,272$1,300$378,493
158 ($2,573)$1,268$1,305$377,188
159 ($2,573)$1,264$1,309$375,879
160 ($2,573)$1,259$1,314$374,566
161 ($2,573)$1,255$1,318$373,248
162 ($2,573)$1,250$1,322$371,925
163 ($2,573)$1,246$1,327$370,598
164 ($2,573)$1,242$1,331$369,267
165 ($2,573)$1,237$1,336$367,931
166 ($2,573)$1,233$1,340$366,591
167 ($2,573)$1,228$1,345$365,246
168 ($2,573)$1,224$1,349$363,897
Year 15 - 169 ($2,573)$1,219$1,354$362,544
170 ($2,573)$1,215$1,358$361,185
171 ($2,573)$1,210$1,363$359,822
172 ($2,573)$1,205$1,367$358,455
173 ($2,573)$1,201$1,372$357,083
174 ($2,573)$1,196$1,377$355,707
175 ($2,573)$1,192$1,381$354,325
176 ($2,573)$1,187$1,386$352,940
177 ($2,573)$1,182$1,390$351,549
178 ($2,573)$1,178$1,395$350,154
179 ($2,573)$1,173$1,400$348,754
180 ($2,573)$1,168$1,404$347,350
Year 16 - 181 ($2,573)$1,164$1,409$345,941
182 ($2,573)$1,159$1,414$344,527
183 ($2,573)$1,154$1,419$343,108
184 ($2,573)$1,149$1,423$341,685
185 ($2,573)$1,145$1,428$340,257
186 ($2,573)$1,140$1,433$338,824
187 ($2,573)$1,135$1,438$337,386
188 ($2,573)$1,130$1,443$335,943
189 ($2,573)$1,125$1,447$334,496
190 ($2,573)$1,121$1,452$333,044
191 ($2,573)$1,116$1,457$331,587
192 ($2,573)$1,111$1,462$330,125
Year 17 - 193 ($2,573)$1,106$1,467$328,658
194 ($2,573)$1,101$1,472$327,186
195 ($2,573)$1,096$1,477$325,709
196 ($2,573)$1,091$1,482$324,228
197 ($2,573)$1,086$1,487$322,741
198 ($2,573)$1,081$1,492$321,249
199 ($2,573)$1,076$1,497$319,753
200 ($2,573)$1,071$1,502$318,251
201 ($2,573)$1,066$1,507$316,745
202 ($2,573)$1,061$1,512$315,233
203 ($2,573)$1,056$1,517$313,716
204 ($2,573)$1,051$1,522$312,194
Year 18 - 205 ($2,573)$1,046$1,527$310,667
206 ($2,573)$1,041$1,532$309,135
207 ($2,573)$1,036$1,537$307,598
208 ($2,573)$1,030$1,542$306,056
209 ($2,573)$1,025$1,548$304,508
210 ($2,573)$1,020$1,553$302,956
211 ($2,573)$1,015$1,558$301,398
212 ($2,573)$1,010$1,563$299,835
213 ($2,573)$1,004$1,568$298,266
214 ($2,573)$999$1,574$296,693
215 ($2,573)$994$1,579$295,114
216 ($2,573)$989$1,584$293,530
Year 19 - 217 ($2,573)$983$1,589$291,940
218 ($2,573)$978$1,595$290,345
219 ($2,573)$973$1,600$288,745
220 ($2,573)$967$1,605$287,140
221 ($2,573)$962$1,611$285,529
222 ($2,573)$957$1,616$283,913
223 ($2,573)$951$1,622$282,291
224 ($2,573)$946$1,627$280,664
225 ($2,573)$940$1,633$279,031
226 ($2,573)$935$1,638$277,393
227 ($2,573)$929$1,644$275,750
228 ($2,573)$924$1,649$274,101
Year 20 - 229 ($2,573)$918$1,655$272,446
230 ($2,573)$913$1,660$270,786
231 ($2,573)$907$1,666$269,120
232 ($2,573)$902$1,671$267,449
233 ($2,573)$896$1,677$265,772
234 ($2,573)$890$1,682$264,090
235 ($2,573)$885$1,688$262,402
236 ($2,573)$879$1,694$260,708
237 ($2,573)$873$1,699$259,009
238 ($2,573)$868$1,705$257,304
239 ($2,573)$862$1,711$255,593
240 ($2,573)$856$1,717$253,876
Year 21 - 241 ($2,573)$850$1,722$252,154
242 ($2,573)$845$1,728$250,426
243 ($2,573)$839$1,734$248,692
244 ($2,573)$833$1,740$246,952
245 ($2,573)$827$1,745$245,207
246 ($2,573)$821$1,751$243,455
247 ($2,573)$816$1,757$241,698
248 ($2,573)$810$1,763$239,935
249 ($2,573)$804$1,769$238,166
250 ($2,573)$798$1,775$236,391
251 ($2,573)$792$1,781$234,610
252 ($2,573)$786$1,787$232,824
Year 22 - 253 ($2,573)$780$1,793$231,031
254 ($2,573)$774$1,799$229,232
255 ($2,573)$768$1,805$227,427
256 ($2,573)$762$1,811$225,616
257 ($2,573)$756$1,817$223,799
258 ($2,573)$750$1,823$221,976
259 ($2,573)$744$1,829$220,147
260 ($2,573)$737$1,835$218,312
261 ($2,573)$731$1,841$216,470
262 ($2,573)$725$1,848$214,623
263 ($2,573)$719$1,854$212,769
264 ($2,573)$713$1,860$210,909
Year 23 - 265 ($2,573)$707$1,866$209,042
266 ($2,573)$700$1,872$207,170
267 ($2,573)$694$1,879$205,291
268 ($2,573)$688$1,885$203,406
269 ($2,573)$681$1,891$201,515
270 ($2,573)$675$1,898$199,617
271 ($2,573)$669$1,904$197,713
272 ($2,573)$662$1,910$195,803
273 ($2,573)$656$1,917$193,886
274 ($2,573)$650$1,923$191,962
275 ($2,573)$643$1,930$190,033
276 ($2,573)$637$1,936$188,097
Year 24 - 277 ($2,573)$630$1,943$186,154
278 ($2,573)$624$1,949$184,205
279 ($2,573)$617$1,956$182,249
280 ($2,573)$611$1,962$180,287
281 ($2,573)$604$1,969$178,318
282 ($2,573)$597$1,975$176,342
283 ($2,573)$591$1,982$174,360
284 ($2,573)$584$1,989$172,372
285 ($2,573)$577$1,995$170,376
286 ($2,573)$571$2,002$168,374
287 ($2,573)$564$2,009$166,366
288 ($2,573)$557$2,015$164,350
Year 25 - 289 ($2,573)$551$2,022$162,328
290 ($2,573)$544$2,029$160,299
291 ($2,573)$537$2,036$158,263
292 ($2,573)$530$2,043$156,221
293 ($2,573)$523$2,049$154,171
294 ($2,573)$516$2,056$152,115
295 ($2,573)$510$2,063$150,052
296 ($2,573)$503$2,070$147,982
297 ($2,573)$496$2,077$145,904
298 ($2,573)$489$2,084$143,820
299 ($2,573)$482$2,091$141,730
300 ($2,573)$475$2,098$139,632
Year 26 - 301 ($2,573)$468$2,105$137,526
302 ($2,573)$461$2,112$135,414
303 ($2,573)$454$2,119$133,295
304 ($2,573)$447$2,126$131,169
305 ($2,573)$439$2,133$129,036
306 ($2,573)$432$2,141$126,895
307 ($2,573)$425$2,148$124,747
308 ($2,573)$418$2,155$122,593
309 ($2,573)$411$2,162$120,430
310 ($2,573)$403$2,169$118,261
311 ($2,573)$396$2,177$116,084
312 ($2,573)$389$2,184$113,901
Year 27 - 313 ($2,573)$382$2,191$111,709
314 ($2,573)$374$2,199$109,511
315 ($2,573)$367$2,206$107,305
316 ($2,573)$359$2,213$105,092
317 ($2,573)$352$2,221$102,871
318 ($2,573)$345$2,228$100,643
319 ($2,573)$337$2,236$98,407
320 ($2,573)$330$2,243$96,164
321 ($2,573)$322$2,251$93,913
322 ($2,573)$315$2,258$91,655
323 ($2,573)$307$2,266$89,389
324 ($2,573)$299$2,273$87,116
Year 28 - 325 ($2,573)$292$2,281$84,835
326 ($2,573)$284$2,289$82,546
327 ($2,573)$277$2,296$80,250
328 ($2,573)$269$2,304$77,946
329 ($2,573)$261$2,312$75,635
330 ($2,573)$253$2,319$73,315
331 ($2,573)$246$2,327$70,988
332 ($2,573)$238$2,335$68,653
333 ($2,573)$230$2,343$66,310
334 ($2,573)$222$2,351$63,960
335 ($2,573)$214$2,359$61,601
336 ($2,573)$206$2,366$59,235
Year 29 - 337 ($2,573)$198$2,374$56,860
338 ($2,573)$190$2,382$54,478
339 ($2,573)$183$2,390$52,088
340 ($2,573)$174$2,398$49,689
341 ($2,573)$166$2,406$47,283
342 ($2,573)$158$2,414$44,869
343 ($2,573)$150$2,422$42,446
344 ($2,573)$142$2,431$40,016
345 ($2,573)$134$2,439$37,577
346 ($2,573)$126$2,447$35,130
347 ($2,573)$118$2,455$32,675
348 ($2,573)$109$2,463$30,212
Year 30 - 349 ($2,573)$101$2,472$27,740
350 ($2,573)$93$2,480$25,260
351 ($2,573)$85$2,488$22,772
352 ($2,573)$76$2,497$20,275
353 ($2,573)$68$2,505$17,771
354 ($2,573)$60$2,513$15,257
355 ($2,573)$51$2,522$12,736
356 ($2,573)$43$2,530$10,206
357 ($2,573)$34$2,539$7,667
358 ($2,573)$26$2,547$5,120
359 ($2,573)$17$2,556$2,564
360 ($2,573)$9$2,564$0
TOTALS$388,603$537,600$926,203

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.