« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,686 360 $429,268 $966,868

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $672,000
Down Payment $134,400$537,600
Year 1 - 1 ($2,686)$1,962$724$536,876
2 ($2,686)$1,960$726$536,150
3 ($2,686)$1,957$729$535,422
4 ($2,686)$1,954$731$534,690
5 ($2,686)$1,952$734$533,956
6 ($2,686)$1,949$737$533,219
7 ($2,686)$1,946$739$532,480
8 ($2,686)$1,944$742$531,737
9 ($2,686)$1,941$745$530,993
10 ($2,686)$1,938$748$530,245
11 ($2,686)$1,935$750$529,495
12 ($2,686)$1,933$753$528,742
Year 2 - 13 ($2,686)$1,930$756$527,986
14 ($2,686)$1,927$759$527,227
15 ($2,686)$1,924$761$526,466
16 ($2,686)$1,922$764$525,702
17 ($2,686)$1,919$767$524,935
18 ($2,686)$1,916$770$524,165
19 ($2,686)$1,913$773$523,392
20 ($2,686)$1,910$775$522,617
21 ($2,686)$1,908$778$521,839
22 ($2,686)$1,905$781$521,058
23 ($2,686)$1,902$784$520,274
24 ($2,686)$1,899$787$519,487
Year 3 - 25 ($2,686)$1,896$790$518,698
26 ($2,686)$1,893$792$517,905
27 ($2,686)$1,890$795$517,110
28 ($2,686)$1,887$798$516,311
29 ($2,686)$1,885$801$515,510
30 ($2,686)$1,882$804$514,706
31 ($2,686)$1,879$807$513,899
32 ($2,686)$1,876$810$513,089
33 ($2,686)$1,873$813$512,276
34 ($2,686)$1,870$816$511,460
35 ($2,686)$1,867$819$510,641
36 ($2,686)$1,864$822$509,819
Year 4 - 37 ($2,686)$1,861$825$508,994
38 ($2,686)$1,858$828$508,166
39 ($2,686)$1,855$831$507,335
40 ($2,686)$1,852$834$506,502
41 ($2,686)$1,849$837$505,665
42 ($2,686)$1,846$840$504,824
43 ($2,686)$1,843$843$503,981
44 ($2,686)$1,840$846$503,135
45 ($2,686)$1,836$849$502,286
46 ($2,686)$1,833$852$501,433
47 ($2,686)$1,830$856$500,578
48 ($2,686)$1,827$859$499,719
Year 5 - 49 ($2,686)$1,824$862$498,857
50 ($2,686)$1,821$865$497,993
51 ($2,686)$1,818$868$497,125
52 ($2,686)$1,815$871$496,253
53 ($2,686)$1,811$874$495,379
54 ($2,686)$1,808$878$494,501
55 ($2,686)$1,805$881$493,620
56 ($2,686)$1,802$884$492,736
57 ($2,686)$1,798$887$491,849
58 ($2,686)$1,795$890$490,959
59 ($2,686)$1,792$894$490,065
60 ($2,686)$1,789$897$489,168
Year 6 - 61 ($2,686)$1,785$900$488,268
62 ($2,686)$1,782$904$487,364
63 ($2,686)$1,779$907$486,457
64 ($2,686)$1,776$910$485,547
65 ($2,686)$1,772$913$484,634
66 ($2,686)$1,769$917$483,717
67 ($2,686)$1,766$920$482,796
68 ($2,686)$1,762$924$481,873
69 ($2,686)$1,759$927$480,946
70 ($2,686)$1,755$930$480,016
71 ($2,686)$1,752$934$479,082
72 ($2,686)$1,749$937$478,145
Year 7 - 73 ($2,686)$1,745$941$477,204
74 ($2,686)$1,742$944$476,261
75 ($2,686)$1,738$947$475,313
76 ($2,686)$1,735$951$474,362
77 ($2,686)$1,731$954$473,408
78 ($2,686)$1,728$958$472,450
79 ($2,686)$1,724$961$471,489
80 ($2,686)$1,721$965$470,524
81 ($2,686)$1,717$968$469,556
82 ($2,686)$1,714$972$468,584
83 ($2,686)$1,710$975$467,608
84 ($2,686)$1,707$979$466,629
Year 8 - 85 ($2,686)$1,703$983$465,647
86 ($2,686)$1,700$986$464,661
87 ($2,686)$1,696$990$463,671
88 ($2,686)$1,692$993$462,678
89 ($2,686)$1,689$997$461,681
90 ($2,686)$1,685$1,001$460,680
91 ($2,686)$1,681$1,004$459,676
92 ($2,686)$1,678$1,008$458,668
93 ($2,686)$1,674$1,012$457,656
94 ($2,686)$1,670$1,015$456,641
95 ($2,686)$1,667$1,019$455,622
96 ($2,686)$1,663$1,023$454,599
Year 9 - 97 ($2,686)$1,659$1,026$453,573
98 ($2,686)$1,656$1,030$452,543
99 ($2,686)$1,652$1,034$451,509
100 ($2,686)$1,648$1,038$450,471
101 ($2,686)$1,644$1,042$449,429
102 ($2,686)$1,640$1,045$448,384
103 ($2,686)$1,637$1,049$447,335
104 ($2,686)$1,633$1,053$446,282
105 ($2,686)$1,629$1,057$445,225
106 ($2,686)$1,625$1,061$444,165
107 ($2,686)$1,621$1,065$443,100
108 ($2,686)$1,617$1,068$442,032
Year 10 - 109 ($2,686)$1,613$1,072$440,959
110 ($2,686)$1,610$1,076$439,883
111 ($2,686)$1,606$1,080$438,803
112 ($2,686)$1,602$1,084$437,719
113 ($2,686)$1,598$1,088$436,631
114 ($2,686)$1,594$1,092$435,539
115 ($2,686)$1,590$1,096$434,443
116 ($2,686)$1,586$1,100$433,343
117 ($2,686)$1,582$1,104$432,238
118 ($2,686)$1,578$1,108$431,130
119 ($2,686)$1,574$1,112$430,018
120 ($2,686)$1,570$1,116$428,902
Year 11 - 121 ($2,686)$1,565$1,120$427,782
122 ($2,686)$1,561$1,124$426,658
123 ($2,686)$1,557$1,128$425,529
124 ($2,686)$1,553$1,133$424,397
125 ($2,686)$1,549$1,137$423,260
126 ($2,686)$1,545$1,141$422,119
127 ($2,686)$1,541$1,145$420,974
128 ($2,686)$1,537$1,149$419,825
129 ($2,686)$1,532$1,153$418,671
130 ($2,686)$1,528$1,158$417,514
131 ($2,686)$1,524$1,162$416,352
132 ($2,686)$1,520$1,166$415,186
Year 12 - 133 ($2,686)$1,515$1,170$414,016
134 ($2,686)$1,511$1,175$412,841
135 ($2,686)$1,507$1,179$411,662
136 ($2,686)$1,503$1,183$410,479
137 ($2,686)$1,498$1,187$409,291
138 ($2,686)$1,494$1,192$408,100
139 ($2,686)$1,490$1,196$406,903
140 ($2,686)$1,485$1,201$405,703
141 ($2,686)$1,481$1,205$404,498
142 ($2,686)$1,476$1,209$403,289
143 ($2,686)$1,472$1,214$402,075
144 ($2,686)$1,468$1,218$400,857
Year 13 - 145 ($2,686)$1,463$1,223$399,634
146 ($2,686)$1,459$1,227$398,407
147 ($2,686)$1,454$1,232$397,176
148 ($2,686)$1,450$1,236$395,939
149 ($2,686)$1,445$1,241$394,699
150 ($2,686)$1,441$1,245$393,454
151 ($2,686)$1,436$1,250$392,204
152 ($2,686)$1,432$1,254$390,950
153 ($2,686)$1,427$1,259$389,691
154 ($2,686)$1,422$1,263$388,428
155 ($2,686)$1,418$1,268$387,160
156 ($2,686)$1,413$1,273$385,887
Year 14 - 157 ($2,686)$1,408$1,277$384,610
158 ($2,686)$1,404$1,282$383,328
159 ($2,686)$1,399$1,287$382,041
160 ($2,686)$1,394$1,291$380,750
161 ($2,686)$1,390$1,296$379,454
162 ($2,686)$1,385$1,301$378,153
163 ($2,686)$1,380$1,305$376,848
164 ($2,686)$1,375$1,310$375,538
165 ($2,686)$1,371$1,315$374,223
166 ($2,686)$1,366$1,320$372,903
167 ($2,686)$1,361$1,325$371,578
168 ($2,686)$1,356$1,329$370,249
Year 15 - 169 ($2,686)$1,351$1,334$368,914
170 ($2,686)$1,347$1,339$367,575
171 ($2,686)$1,342$1,344$366,231
172 ($2,686)$1,337$1,349$364,882
173 ($2,686)$1,332$1,354$363,528
174 ($2,686)$1,327$1,359$362,169
175 ($2,686)$1,322$1,364$360,805
176 ($2,686)$1,317$1,369$359,437
177 ($2,686)$1,312$1,374$358,063
178 ($2,686)$1,307$1,379$356,684
179 ($2,686)$1,302$1,384$355,300
180 ($2,686)$1,297$1,389$353,911
Year 16 - 181 ($2,686)$1,292$1,394$352,517
182 ($2,686)$1,287$1,399$351,118
183 ($2,686)$1,282$1,404$349,714
184 ($2,686)$1,276$1,409$348,305
185 ($2,686)$1,271$1,414$346,890
186 ($2,686)$1,266$1,420$345,471
187 ($2,686)$1,261$1,425$344,046
188 ($2,686)$1,256$1,430$342,616
189 ($2,686)$1,251$1,435$341,181
190 ($2,686)$1,245$1,440$339,740
191 ($2,686)$1,240$1,446$338,295
192 ($2,686)$1,235$1,451$336,844
Year 17 - 193 ($2,686)$1,229$1,456$335,388
194 ($2,686)$1,224$1,462$333,926
195 ($2,686)$1,219$1,467$332,459
196 ($2,686)$1,213$1,472$330,987
197 ($2,686)$1,208$1,478$329,509
198 ($2,686)$1,203$1,483$328,026
199 ($2,686)$1,197$1,488$326,538
200 ($2,686)$1,192$1,494$325,044
201 ($2,686)$1,186$1,499$323,544
202 ($2,686)$1,181$1,505$322,040
203 ($2,686)$1,175$1,510$320,529
204 ($2,686)$1,170$1,516$319,013
Year 18 - 205 ($2,686)$1,164$1,521$317,492
206 ($2,686)$1,159$1,527$315,965
207 ($2,686)$1,153$1,532$314,433
208 ($2,686)$1,148$1,538$312,895
209 ($2,686)$1,142$1,544$311,351
210 ($2,686)$1,136$1,549$309,802
211 ($2,686)$1,131$1,555$308,247
212 ($2,686)$1,125$1,561$306,686
213 ($2,686)$1,119$1,566$305,120
214 ($2,686)$1,114$1,572$303,548
215 ($2,686)$1,108$1,578$301,970
216 ($2,686)$1,102$1,584$300,386
Year 19 - 217 ($2,686)$1,096$1,589$298,797
218 ($2,686)$1,091$1,595$297,202
219 ($2,686)$1,085$1,601$295,601
220 ($2,686)$1,079$1,607$293,994
221 ($2,686)$1,073$1,613$292,381
222 ($2,686)$1,067$1,619$290,763
223 ($2,686)$1,061$1,624$289,138
224 ($2,686)$1,055$1,630$287,508
225 ($2,686)$1,049$1,636$285,872
226 ($2,686)$1,043$1,642$284,229
227 ($2,686)$1,037$1,648$282,581
228 ($2,686)$1,031$1,654$280,927
Year 20 - 229 ($2,686)$1,025$1,660$279,266
230 ($2,686)$1,019$1,666$277,600
231 ($2,686)$1,013$1,673$275,928
232 ($2,686)$1,007$1,679$274,249
233 ($2,686)$1,001$1,685$272,564
234 ($2,686)$995$1,691$270,873
235 ($2,686)$989$1,697$269,176
236 ($2,686)$982$1,703$267,473
237 ($2,686)$976$1,709$265,764
238 ($2,686)$970$1,716$264,048
239 ($2,686)$964$1,722$262,326
240 ($2,686)$957$1,728$260,598
Year 21 - 241 ($2,686)$951$1,735$258,863
242 ($2,686)$945$1,741$257,122
243 ($2,686)$938$1,747$255,375
244 ($2,686)$932$1,754$253,621
245 ($2,686)$926$1,760$251,861
246 ($2,686)$919$1,766$250,095
247 ($2,686)$913$1,773$248,322
248 ($2,686)$906$1,779$246,543
249 ($2,686)$900$1,786$244,757
250 ($2,686)$893$1,792$242,964
251 ($2,686)$887$1,799$241,165
252 ($2,686)$880$1,805$239,360
Year 22 - 253 ($2,686)$874$1,812$237,548
254 ($2,686)$867$1,819$235,729
255 ($2,686)$860$1,825$233,904
256 ($2,686)$854$1,832$232,072
257 ($2,686)$847$1,839$230,233
258 ($2,686)$840$1,845$228,388
259 ($2,686)$834$1,852$226,536
260 ($2,686)$827$1,859$224,677
261 ($2,686)$820$1,866$222,811
262 ($2,686)$813$1,872$220,939
263 ($2,686)$806$1,879$219,059
264 ($2,686)$800$1,886$217,173
Year 23 - 265 ($2,686)$793$1,893$215,280
266 ($2,686)$786$1,900$213,380
267 ($2,686)$779$1,907$211,473
268 ($2,686)$772$1,914$209,559
269 ($2,686)$765$1,921$207,638
270 ($2,686)$758$1,928$205,711
271 ($2,686)$751$1,935$203,776
272 ($2,686)$744$1,942$201,834
273 ($2,686)$737$1,949$199,885
274 ($2,686)$730$1,956$197,928
275 ($2,686)$722$1,963$195,965
276 ($2,686)$715$1,970$193,995
Year 24 - 277 ($2,686)$708$1,978$192,017
278 ($2,686)$701$1,985$190,032
279 ($2,686)$694$1,992$188,040
280 ($2,686)$686$1,999$186,041
281 ($2,686)$679$2,007$184,034
282 ($2,686)$672$2,014$182,020
283 ($2,686)$664$2,021$179,999
284 ($2,686)$657$2,029$177,970
285 ($2,686)$650$2,036$175,934
286 ($2,686)$642$2,044$173,890
287 ($2,686)$635$2,051$171,839
288 ($2,686)$627$2,059$169,780
Year 25 - 289 ($2,686)$620$2,066$167,714
290 ($2,686)$612$2,074$165,641
291 ($2,686)$605$2,081$163,560
292 ($2,686)$597$2,089$161,471
293 ($2,686)$589$2,096$159,375
294 ($2,686)$582$2,104$157,271
295 ($2,686)$574$2,112$155,159
296 ($2,686)$566$2,119$153,039
297 ($2,686)$559$2,127$150,912
298 ($2,686)$551$2,135$148,777
299 ($2,686)$543$2,143$146,635
300 ($2,686)$535$2,151$144,484
Year 26 - 301 ($2,686)$527$2,158$142,326
302 ($2,686)$519$2,166$140,159
303 ($2,686)$512$2,174$137,985
304 ($2,686)$504$2,182$135,803
305 ($2,686)$496$2,190$133,613
306 ($2,686)$488$2,198$131,415
307 ($2,686)$480$2,206$129,209
308 ($2,686)$472$2,214$126,995
309 ($2,686)$464$2,222$124,773
310 ($2,686)$455$2,230$122,542
311 ($2,686)$447$2,238$120,304
312 ($2,686)$439$2,247$118,057
Year 27 - 313 ($2,686)$431$2,255$115,802
314 ($2,686)$423$2,263$113,539
315 ($2,686)$414$2,271$111,268
316 ($2,686)$406$2,280$108,988
317 ($2,686)$398$2,288$106,700
318 ($2,686)$389$2,296$104,404
319 ($2,686)$381$2,305$102,100
320 ($2,686)$373$2,313$99,786
321 ($2,686)$364$2,322$97,465
322 ($2,686)$356$2,330$95,135
323 ($2,686)$347$2,339$92,796
324 ($2,686)$339$2,347$90,449
Year 28 - 325 ($2,686)$330$2,356$88,094
326 ($2,686)$322$2,364$85,730
327 ($2,686)$313$2,373$83,357
328 ($2,686)$304$2,381$80,975
329 ($2,686)$296$2,390$78,585
330 ($2,686)$287$2,399$76,186
331 ($2,686)$278$2,408$73,779
332 ($2,686)$269$2,416$71,362
333 ($2,686)$260$2,425$68,937
334 ($2,686)$252$2,434$66,503
335 ($2,686)$243$2,443$64,060
336 ($2,686)$234$2,452$61,608
Year 29 - 337 ($2,686)$225$2,461$59,147
338 ($2,686)$216$2,470$56,677
339 ($2,686)$207$2,479$54,198
340 ($2,686)$198$2,488$51,710
341 ($2,686)$189$2,497$49,213
342 ($2,686)$180$2,506$46,707
343 ($2,686)$170$2,515$44,192
344 ($2,686)$161$2,524$41,667
345 ($2,686)$152$2,534$39,134
346 ($2,686)$143$2,543$36,591
347 ($2,686)$134$2,552$34,039
348 ($2,686)$124$2,562$31,477
Year 30 - 349 ($2,686)$115$2,571$28,906
350 ($2,686)$106$2,580$26,326
351 ($2,686)$96$2,590$23,736
352 ($2,686)$87$2,599$21,137
353 ($2,686)$77$2,609$18,529
354 ($2,686)$68$2,618$15,911
355 ($2,686)$58$2,628$13,283
356 ($2,686)$48$2,637$10,646
357 ($2,686)$39$2,647$7,999
358 ($2,686)$29$2,657$5,342
359 ($2,686)$19$2,666$2,676
360 ($2,686)$10$2,676$0
TOTALS$429,268$537,600$966,868

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.