« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,554 360 $381,913 $919,513

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $672,000
Down Payment $134,400$537,600
Year 1 - 1 ($2,554)$1,774$780$536,820
2 ($2,554)$1,772$783$536,037
3 ($2,554)$1,769$785$535,252
4 ($2,554)$1,766$788$534,464
5 ($2,554)$1,764$790$533,674
6 ($2,554)$1,761$793$532,880
7 ($2,554)$1,759$796$532,085
8 ($2,554)$1,756$798$531,286
9 ($2,554)$1,753$801$530,485
10 ($2,554)$1,751$804$529,682
11 ($2,554)$1,748$806$528,876
12 ($2,554)$1,745$809$528,067
Year 2 - 13 ($2,554)$1,743$812$527,255
14 ($2,554)$1,740$814$526,441
15 ($2,554)$1,737$817$525,624
16 ($2,554)$1,735$820$524,804
17 ($2,554)$1,732$822$523,982
18 ($2,554)$1,729$825$523,157
19 ($2,554)$1,726$828$522,329
20 ($2,554)$1,724$831$521,499
21 ($2,554)$1,721$833$520,665
22 ($2,554)$1,718$836$519,829
23 ($2,554)$1,715$839$518,991
24 ($2,554)$1,713$842$518,149
Year 3 - 25 ($2,554)$1,710$844$517,305
26 ($2,554)$1,707$847$516,458
27 ($2,554)$1,704$850$515,608
28 ($2,554)$1,702$853$514,755
29 ($2,554)$1,699$856$513,900
30 ($2,554)$1,696$858$513,041
31 ($2,554)$1,693$861$512,180
32 ($2,554)$1,690$864$511,316
33 ($2,554)$1,687$867$510,449
34 ($2,554)$1,684$870$509,579
35 ($2,554)$1,682$873$508,707
36 ($2,554)$1,679$875$507,831
Year 4 - 37 ($2,554)$1,676$878$506,953
38 ($2,554)$1,673$881$506,072
39 ($2,554)$1,670$884$505,188
40 ($2,554)$1,667$887$504,300
41 ($2,554)$1,664$890$503,410
42 ($2,554)$1,661$893$502,518
43 ($2,554)$1,658$896$501,622
44 ($2,554)$1,655$899$500,723
45 ($2,554)$1,652$902$499,821
46 ($2,554)$1,649$905$498,916
47 ($2,554)$1,646$908$498,008
48 ($2,554)$1,643$911$497,098
Year 5 - 49 ($2,554)$1,640$914$496,184
50 ($2,554)$1,637$917$495,267
51 ($2,554)$1,634$920$494,347
52 ($2,554)$1,631$923$493,424
53 ($2,554)$1,628$926$492,498
54 ($2,554)$1,625$929$491,570
55 ($2,554)$1,622$932$490,637
56 ($2,554)$1,619$935$489,702
57 ($2,554)$1,616$938$488,764
58 ($2,554)$1,613$941$487,823
59 ($2,554)$1,610$944$486,879
60 ($2,554)$1,607$948$485,931
Year 6 - 61 ($2,554)$1,604$951$484,980
62 ($2,554)$1,600$954$484,027
63 ($2,554)$1,597$957$483,070
64 ($2,554)$1,594$960$482,110
65 ($2,554)$1,591$963$481,146
66 ($2,554)$1,588$966$480,180
67 ($2,554)$1,585$970$479,210
68 ($2,554)$1,581$973$478,238
69 ($2,554)$1,578$976$477,262
70 ($2,554)$1,575$979$476,282
71 ($2,554)$1,572$982$475,300
72 ($2,554)$1,568$986$474,314
Year 7 - 73 ($2,554)$1,565$989$473,325
74 ($2,554)$1,562$992$472,333
75 ($2,554)$1,559$996$471,337
76 ($2,554)$1,555$999$470,339
77 ($2,554)$1,552$1,002$469,337
78 ($2,554)$1,549$1,005$468,331
79 ($2,554)$1,545$1,009$467,322
80 ($2,554)$1,542$1,012$466,310
81 ($2,554)$1,539$1,015$465,295
82 ($2,554)$1,535$1,019$464,276
83 ($2,554)$1,532$1,022$463,254
84 ($2,554)$1,529$1,025$462,229
Year 8 - 85 ($2,554)$1,525$1,029$461,200
86 ($2,554)$1,522$1,032$460,168
87 ($2,554)$1,519$1,036$459,132
88 ($2,554)$1,515$1,039$458,093
89 ($2,554)$1,512$1,042$457,050
90 ($2,554)$1,508$1,046$456,005
91 ($2,554)$1,505$1,049$454,955
92 ($2,554)$1,501$1,053$453,902
93 ($2,554)$1,498$1,056$452,846
94 ($2,554)$1,494$1,060$451,786
95 ($2,554)$1,491$1,063$450,723
96 ($2,554)$1,487$1,067$449,656
Year 9 - 97 ($2,554)$1,484$1,070$448,586
98 ($2,554)$1,480$1,074$447,512
99 ($2,554)$1,477$1,077$446,434
100 ($2,554)$1,473$1,081$445,353
101 ($2,554)$1,470$1,085$444,269
102 ($2,554)$1,466$1,088$443,181
103 ($2,554)$1,462$1,092$442,089
104 ($2,554)$1,459$1,095$440,994
105 ($2,554)$1,455$1,099$439,895
106 ($2,554)$1,452$1,103$438,792
107 ($2,554)$1,448$1,106$437,686
108 ($2,554)$1,444$1,110$436,576
Year 10 - 109 ($2,554)$1,441$1,114$435,463
110 ($2,554)$1,437$1,117$434,346
111 ($2,554)$1,433$1,121$433,225
112 ($2,554)$1,430$1,125$432,100
113 ($2,554)$1,426$1,128$430,972
114 ($2,554)$1,422$1,132$429,840
115 ($2,554)$1,418$1,136$428,704
116 ($2,554)$1,415$1,139$427,565
117 ($2,554)$1,411$1,143$426,421
118 ($2,554)$1,407$1,147$425,274
119 ($2,554)$1,403$1,151$424,124
120 ($2,554)$1,400$1,155$422,969
Year 11 - 121 ($2,554)$1,396$1,158$421,811
122 ($2,554)$1,392$1,162$420,648
123 ($2,554)$1,388$1,166$419,482
124 ($2,554)$1,384$1,170$418,312
125 ($2,554)$1,380$1,174$417,139
126 ($2,554)$1,377$1,178$415,961
127 ($2,554)$1,373$1,182$414,779
128 ($2,554)$1,369$1,185$413,594
129 ($2,554)$1,365$1,189$412,405
130 ($2,554)$1,361$1,193$411,211
131 ($2,554)$1,357$1,197$410,014
132 ($2,554)$1,353$1,201$408,813
Year 12 - 133 ($2,554)$1,349$1,205$407,608
134 ($2,554)$1,345$1,209$406,399
135 ($2,554)$1,341$1,213$405,186
136 ($2,554)$1,337$1,217$403,969
137 ($2,554)$1,333$1,221$402,748
138 ($2,554)$1,329$1,225$401,522
139 ($2,554)$1,325$1,229$400,293
140 ($2,554)$1,321$1,233$399,060
141 ($2,554)$1,317$1,237$397,823
142 ($2,554)$1,313$1,241$396,581
143 ($2,554)$1,309$1,245$395,336
144 ($2,554)$1,305$1,250$394,086
Year 13 - 145 ($2,554)$1,300$1,254$392,833
146 ($2,554)$1,296$1,258$391,575
147 ($2,554)$1,292$1,262$390,313
148 ($2,554)$1,288$1,266$389,046
149 ($2,554)$1,284$1,270$387,776
150 ($2,554)$1,280$1,275$386,502
151 ($2,554)$1,275$1,279$385,223
152 ($2,554)$1,271$1,283$383,940
153 ($2,554)$1,267$1,287$382,653
154 ($2,554)$1,263$1,291$381,361
155 ($2,554)$1,258$1,296$380,066
156 ($2,554)$1,254$1,300$378,766
Year 14 - 157 ($2,554)$1,250$1,304$377,461
158 ($2,554)$1,246$1,309$376,153
159 ($2,554)$1,241$1,313$374,840
160 ($2,554)$1,237$1,317$373,523
161 ($2,554)$1,233$1,322$372,201
162 ($2,554)$1,228$1,326$370,875
163 ($2,554)$1,224$1,330$369,545
164 ($2,554)$1,219$1,335$368,210
165 ($2,554)$1,215$1,339$366,871
166 ($2,554)$1,211$1,344$365,527
167 ($2,554)$1,206$1,348$364,179
168 ($2,554)$1,202$1,352$362,827
Year 15 - 169 ($2,554)$1,197$1,357$361,470
170 ($2,554)$1,193$1,361$360,109
171 ($2,554)$1,188$1,366$358,743
172 ($2,554)$1,184$1,370$357,373
173 ($2,554)$1,179$1,375$355,998
174 ($2,554)$1,175$1,379$354,618
175 ($2,554)$1,170$1,384$353,234
176 ($2,554)$1,166$1,389$351,846
177 ($2,554)$1,161$1,393$350,453
178 ($2,554)$1,156$1,398$349,055
179 ($2,554)$1,152$1,402$347,653
180 ($2,554)$1,147$1,407$346,246
Year 16 - 181 ($2,554)$1,143$1,412$344,834
182 ($2,554)$1,138$1,416$343,418
183 ($2,554)$1,133$1,421$341,997
184 ($2,554)$1,129$1,426$340,571
185 ($2,554)$1,124$1,430$339,141
186 ($2,554)$1,119$1,435$337,706
187 ($2,554)$1,114$1,440$336,266
188 ($2,554)$1,110$1,445$334,822
189 ($2,554)$1,105$1,449$333,372
190 ($2,554)$1,100$1,454$331,918
191 ($2,554)$1,095$1,459$330,459
192 ($2,554)$1,091$1,464$328,996
Year 17 - 193 ($2,554)$1,086$1,469$327,527
194 ($2,554)$1,081$1,473$326,054
195 ($2,554)$1,076$1,478$324,576
196 ($2,554)$1,071$1,483$323,093
197 ($2,554)$1,066$1,488$321,605
198 ($2,554)$1,061$1,493$320,112
199 ($2,554)$1,056$1,498$318,614
200 ($2,554)$1,051$1,503$317,111
201 ($2,554)$1,046$1,508$315,603
202 ($2,554)$1,041$1,513$314,091
203 ($2,554)$1,036$1,518$312,573
204 ($2,554)$1,031$1,523$311,050
Year 18 - 205 ($2,554)$1,026$1,528$309,522
206 ($2,554)$1,021$1,533$307,990
207 ($2,554)$1,016$1,538$306,452
208 ($2,554)$1,011$1,543$304,909
209 ($2,554)$1,006$1,548$303,361
210 ($2,554)$1,001$1,553$301,808
211 ($2,554)$996$1,558$300,250
212 ($2,554)$991$1,563$298,686
213 ($2,554)$986$1,569$297,118
214 ($2,554)$980$1,574$295,544
215 ($2,554)$975$1,579$293,965
216 ($2,554)$970$1,584$292,381
Year 19 - 217 ($2,554)$965$1,589$290,792
218 ($2,554)$960$1,595$289,197
219 ($2,554)$954$1,600$287,597
220 ($2,554)$949$1,605$285,992
221 ($2,554)$944$1,610$284,382
222 ($2,554)$938$1,616$282,766
223 ($2,554)$933$1,621$281,145
224 ($2,554)$928$1,626$279,518
225 ($2,554)$922$1,632$277,887
226 ($2,554)$917$1,637$276,249
227 ($2,554)$912$1,643$274,607
228 ($2,554)$906$1,648$272,959
Year 20 - 229 ($2,554)$901$1,653$271,305
230 ($2,554)$895$1,659$269,646
231 ($2,554)$890$1,664$267,982
232 ($2,554)$884$1,670$266,312
233 ($2,554)$879$1,675$264,637
234 ($2,554)$873$1,681$262,956
235 ($2,554)$868$1,686$261,269
236 ($2,554)$862$1,692$259,577
237 ($2,554)$857$1,698$257,880
238 ($2,554)$851$1,703$256,177
239 ($2,554)$845$1,709$254,468
240 ($2,554)$840$1,714$252,753
Year 21 - 241 ($2,554)$834$1,720$251,033
242 ($2,554)$828$1,726$249,307
243 ($2,554)$823$1,731$247,576
244 ($2,554)$817$1,737$245,839
245 ($2,554)$811$1,743$244,096
246 ($2,554)$806$1,749$242,347
247 ($2,554)$800$1,754$240,593
248 ($2,554)$794$1,760$238,832
249 ($2,554)$788$1,766$237,066
250 ($2,554)$782$1,772$235,295
251 ($2,554)$776$1,778$233,517
252 ($2,554)$771$1,784$231,733
Year 22 - 253 ($2,554)$765$1,789$229,944
254 ($2,554)$759$1,795$228,148
255 ($2,554)$753$1,801$226,347
256 ($2,554)$747$1,807$224,540
257 ($2,554)$741$1,813$222,727
258 ($2,554)$735$1,819$220,907
259 ($2,554)$729$1,825$219,082
260 ($2,554)$723$1,831$217,251
261 ($2,554)$717$1,837$215,414
262 ($2,554)$711$1,843$213,570
263 ($2,554)$705$1,849$211,721
264 ($2,554)$699$1,856$209,865
Year 23 - 265 ($2,554)$693$1,862$208,004
266 ($2,554)$686$1,868$206,136
267 ($2,554)$680$1,874$204,262
268 ($2,554)$674$1,880$202,382
269 ($2,554)$668$1,886$200,495
270 ($2,554)$662$1,893$198,603
271 ($2,554)$655$1,899$196,704
272 ($2,554)$649$1,905$194,799
273 ($2,554)$643$1,911$192,888
274 ($2,554)$637$1,918$190,970
275 ($2,554)$630$1,924$189,046
276 ($2,554)$624$1,930$187,116
Year 24 - 277 ($2,554)$617$1,937$185,179
278 ($2,554)$611$1,943$183,236
279 ($2,554)$605$1,950$181,286
280 ($2,554)$598$1,956$179,330
281 ($2,554)$592$1,962$177,368
282 ($2,554)$585$1,969$175,399
283 ($2,554)$579$1,975$173,424
284 ($2,554)$572$1,982$171,442
285 ($2,554)$566$1,988$169,453
286 ($2,554)$559$1,995$167,458
287 ($2,554)$553$2,002$165,457
288 ($2,554)$546$2,008$163,448
Year 25 - 289 ($2,554)$539$2,015$161,434
290 ($2,554)$533$2,021$159,412
291 ($2,554)$526$2,028$157,384
292 ($2,554)$519$2,035$155,349
293 ($2,554)$513$2,042$153,308
294 ($2,554)$506$2,048$151,259
295 ($2,554)$499$2,055$149,204
296 ($2,554)$492$2,062$147,142
297 ($2,554)$486$2,069$145,074
298 ($2,554)$479$2,075$142,998
299 ($2,554)$472$2,082$140,916
300 ($2,554)$465$2,089$138,827
Year 26 - 301 ($2,554)$458$2,096$136,731
302 ($2,554)$451$2,103$134,628
303 ($2,554)$444$2,110$132,518
304 ($2,554)$437$2,117$130,401
305 ($2,554)$430$2,124$128,277
306 ($2,554)$423$2,131$126,146
307 ($2,554)$416$2,138$124,008
308 ($2,554)$409$2,145$121,863
309 ($2,554)$402$2,152$119,711
310 ($2,554)$395$2,159$117,552
311 ($2,554)$388$2,166$115,386
312 ($2,554)$381$2,173$113,212
Year 27 - 313 ($2,554)$374$2,181$111,032
314 ($2,554)$366$2,188$108,844
315 ($2,554)$359$2,195$106,649
316 ($2,554)$352$2,202$104,447
317 ($2,554)$345$2,210$102,237
318 ($2,554)$337$2,217$100,020
319 ($2,554)$330$2,224$97,796
320 ($2,554)$323$2,231$95,565
321 ($2,554)$315$2,239$93,326
322 ($2,554)$308$2,246$91,080
323 ($2,554)$301$2,254$88,826
324 ($2,554)$293$2,261$86,565
Year 28 - 325 ($2,554)$286$2,269$84,296
326 ($2,554)$278$2,276$82,020
327 ($2,554)$271$2,284$79,737
328 ($2,554)$263$2,291$77,446
329 ($2,554)$256$2,299$75,147
330 ($2,554)$248$2,306$72,841
331 ($2,554)$240$2,314$70,527
332 ($2,554)$233$2,321$68,206
333 ($2,554)$225$2,329$65,877
334 ($2,554)$217$2,337$63,540
335 ($2,554)$210$2,345$61,195
336 ($2,554)$202$2,352$58,843
Year 29 - 337 ($2,554)$194$2,360$56,483
338 ($2,554)$186$2,368$54,115
339 ($2,554)$179$2,376$51,739
340 ($2,554)$171$2,383$49,356
341 ($2,554)$163$2,391$46,965
342 ($2,554)$155$2,399$44,565
343 ($2,554)$147$2,407$42,158
344 ($2,554)$139$2,415$39,743
345 ($2,554)$131$2,423$37,320
346 ($2,554)$123$2,431$34,889
347 ($2,554)$115$2,439$32,450
348 ($2,554)$107$2,447$30,003
Year 30 - 349 ($2,554)$99$2,455$27,548
350 ($2,554)$91$2,463$25,084
351 ($2,554)$83$2,471$22,613
352 ($2,554)$75$2,480$20,133
353 ($2,554)$66$2,488$17,646
354 ($2,554)$58$2,496$15,150
355 ($2,554)$50$2,504$12,646
356 ($2,554)$42$2,512$10,133
357 ($2,554)$33$2,521$7,612
358 ($2,554)$25$2,529$5,083
359 ($2,554)$17$2,537$2,546
360 ($2,554)$8$2,546$0
TOTALS$381,913$537,600$919,513

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.