« 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 November 23, 2017. 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,542 360 $377,467 $915,067

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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 #: 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 #: 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
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  $672,000
Down Payment $134,400$537,600
Year 1 - 1 ($2,542)$1,756$786$536,814
2 ($2,542)$1,754$788$536,026
3 ($2,542)$1,751$791$535,235
4 ($2,542)$1,748$793$534,442
5 ($2,542)$1,746$796$533,646
6 ($2,542)$1,743$799$532,847
7 ($2,542)$1,741$801$532,046
8 ($2,542)$1,738$804$531,242
9 ($2,542)$1,735$806$530,436
10 ($2,542)$1,733$809$529,627
11 ($2,542)$1,730$812$528,815
12 ($2,542)$1,727$814$528,000
Year 2 - 13 ($2,542)$1,725$817$527,183
14 ($2,542)$1,722$820$526,364
15 ($2,542)$1,719$822$525,541
16 ($2,542)$1,717$825$524,716
17 ($2,542)$1,714$828$523,888
18 ($2,542)$1,711$830$523,058
19 ($2,542)$1,709$833$522,225
20 ($2,542)$1,706$836$521,389
21 ($2,542)$1,703$839$520,550
22 ($2,542)$1,700$841$519,709
23 ($2,542)$1,698$844$518,865
24 ($2,542)$1,695$847$518,018
Year 3 - 25 ($2,542)$1,692$850$517,168
26 ($2,542)$1,689$852$516,316
27 ($2,542)$1,687$855$515,460
28 ($2,542)$1,684$858$514,602
29 ($2,542)$1,681$861$513,742
30 ($2,542)$1,678$864$512,878
31 ($2,542)$1,675$866$512,012
32 ($2,542)$1,673$869$511,142
33 ($2,542)$1,670$872$510,270
34 ($2,542)$1,667$875$509,395
35 ($2,542)$1,664$878$508,517
36 ($2,542)$1,661$881$507,637
Year 4 - 37 ($2,542)$1,658$884$506,753
38 ($2,542)$1,655$886$505,867
39 ($2,542)$1,652$889$504,977
40 ($2,542)$1,650$892$504,085
41 ($2,542)$1,647$895$503,190
42 ($2,542)$1,644$898$502,292
43 ($2,542)$1,641$901$501,391
44 ($2,542)$1,638$904$500,487
45 ($2,542)$1,635$907$499,580
46 ($2,542)$1,632$910$498,670
47 ($2,542)$1,629$913$497,757
48 ($2,542)$1,626$916$496,841
Year 5 - 49 ($2,542)$1,623$919$495,922
50 ($2,542)$1,620$922$495,000
51 ($2,542)$1,617$925$494,076
52 ($2,542)$1,614$928$493,148
53 ($2,542)$1,611$931$492,217
54 ($2,542)$1,608$934$491,283
55 ($2,542)$1,605$937$490,346
56 ($2,542)$1,602$940$489,406
57 ($2,542)$1,599$943$488,463
58 ($2,542)$1,596$946$487,517
59 ($2,542)$1,593$949$486,567
60 ($2,542)$1,589$952$485,615
Year 6 - 61 ($2,542)$1,586$956$484,659
62 ($2,542)$1,583$959$483,701
63 ($2,542)$1,580$962$482,739
64 ($2,542)$1,577$965$481,774
65 ($2,542)$1,574$968$480,806
66 ($2,542)$1,571$971$479,835
67 ($2,542)$1,567$974$478,860
68 ($2,542)$1,564$978$477,883
69 ($2,542)$1,561$981$476,902
70 ($2,542)$1,558$984$475,918
71 ($2,542)$1,555$987$474,931
72 ($2,542)$1,551$990$473,940
Year 7 - 73 ($2,542)$1,548$994$472,947
74 ($2,542)$1,545$997$471,950
75 ($2,542)$1,542$1,000$470,950
76 ($2,542)$1,538$1,003$469,946
77 ($2,542)$1,535$1,007$468,940
78 ($2,542)$1,532$1,010$467,930
79 ($2,542)$1,529$1,013$466,916
80 ($2,542)$1,525$1,017$465,900
81 ($2,542)$1,522$1,020$464,880
82 ($2,542)$1,519$1,023$463,857
83 ($2,542)$1,515$1,027$462,830
84 ($2,542)$1,512$1,030$461,800
Year 8 - 85 ($2,542)$1,509$1,033$460,767
86 ($2,542)$1,505$1,037$459,730
87 ($2,542)$1,502$1,040$458,690
88 ($2,542)$1,498$1,043$457,647
89 ($2,542)$1,495$1,047$456,600
90 ($2,542)$1,492$1,050$455,549
91 ($2,542)$1,488$1,054$454,496
92 ($2,542)$1,485$1,057$453,439
93 ($2,542)$1,481$1,061$452,378
94 ($2,542)$1,478$1,064$451,314
95 ($2,542)$1,474$1,068$450,246
96 ($2,542)$1,471$1,071$449,175
Year 9 - 97 ($2,542)$1,467$1,075$448,101
98 ($2,542)$1,464$1,078$447,023
99 ($2,542)$1,460$1,082$445,941
100 ($2,542)$1,457$1,085$444,856
101 ($2,542)$1,453$1,089$443,767
102 ($2,542)$1,450$1,092$442,675
103 ($2,542)$1,446$1,096$441,579
104 ($2,542)$1,442$1,099$440,480
105 ($2,542)$1,439$1,103$439,377
106 ($2,542)$1,435$1,107$438,270
107 ($2,542)$1,432$1,110$437,160
108 ($2,542)$1,428$1,114$436,046
Year 10 - 109 ($2,542)$1,424$1,117$434,929
110 ($2,542)$1,421$1,121$433,808
111 ($2,542)$1,417$1,125$432,683
112 ($2,542)$1,413$1,128$431,555
113 ($2,542)$1,410$1,132$430,423
114 ($2,542)$1,406$1,136$429,287
115 ($2,542)$1,402$1,140$428,147
116 ($2,542)$1,399$1,143$427,004
117 ($2,542)$1,395$1,147$425,857
118 ($2,542)$1,391$1,151$424,706
119 ($2,542)$1,387$1,154$423,552
120 ($2,542)$1,384$1,158$422,394
Year 11 - 121 ($2,542)$1,380$1,162$421,232
122 ($2,542)$1,376$1,166$420,066
123 ($2,542)$1,372$1,170$418,896
124 ($2,542)$1,368$1,173$417,723
125 ($2,542)$1,365$1,177$416,545
126 ($2,542)$1,361$1,181$415,364
127 ($2,542)$1,357$1,185$414,179
128 ($2,542)$1,353$1,189$412,990
129 ($2,542)$1,349$1,193$411,798
130 ($2,542)$1,345$1,197$410,601
131 ($2,542)$1,341$1,201$409,401
132 ($2,542)$1,337$1,204$408,196
Year 12 - 133 ($2,542)$1,333$1,208$406,988
134 ($2,542)$1,329$1,212$405,775
135 ($2,542)$1,326$1,216$404,559
136 ($2,542)$1,322$1,220$403,339
137 ($2,542)$1,318$1,224$402,114
138 ($2,542)$1,314$1,228$400,886
139 ($2,542)$1,310$1,232$399,654
140 ($2,542)$1,306$1,236$398,417
141 ($2,542)$1,301$1,240$397,177
142 ($2,542)$1,297$1,244$395,933
143 ($2,542)$1,293$1,248$394,684
144 ($2,542)$1,289$1,253$393,432
Year 13 - 145 ($2,542)$1,285$1,257$392,175
146 ($2,542)$1,281$1,261$390,914
147 ($2,542)$1,277$1,265$389,649
148 ($2,542)$1,273$1,269$388,380
149 ($2,542)$1,269$1,273$387,107
150 ($2,542)$1,265$1,277$385,830
151 ($2,542)$1,260$1,281$384,549
152 ($2,542)$1,256$1,286$383,263
153 ($2,542)$1,252$1,290$381,973
154 ($2,542)$1,248$1,294$380,679
155 ($2,542)$1,244$1,298$379,381
156 ($2,542)$1,239$1,303$378,078
Year 14 - 157 ($2,542)$1,235$1,307$376,771
158 ($2,542)$1,231$1,311$375,460
159 ($2,542)$1,227$1,315$374,145
160 ($2,542)$1,222$1,320$372,825
161 ($2,542)$1,218$1,324$371,501
162 ($2,542)$1,214$1,328$370,173
163 ($2,542)$1,209$1,333$368,840
164 ($2,542)$1,205$1,337$367,503
165 ($2,542)$1,201$1,341$366,162
166 ($2,542)$1,196$1,346$364,816
167 ($2,542)$1,192$1,350$363,466
168 ($2,542)$1,187$1,355$362,112
Year 15 - 169 ($2,542)$1,183$1,359$360,753
170 ($2,542)$1,178$1,363$359,389
171 ($2,542)$1,174$1,368$358,021
172 ($2,542)$1,170$1,372$356,649
173 ($2,542)$1,165$1,377$355,272
174 ($2,542)$1,161$1,381$353,891
175 ($2,542)$1,156$1,386$352,505
176 ($2,542)$1,152$1,390$351,115
177 ($2,542)$1,147$1,395$349,720
178 ($2,542)$1,142$1,399$348,321
179 ($2,542)$1,138$1,404$346,917
180 ($2,542)$1,133$1,409$345,508
Year 16 - 181 ($2,542)$1,129$1,413$344,095
182 ($2,542)$1,124$1,418$342,677
183 ($2,542)$1,119$1,422$341,255
184 ($2,542)$1,115$1,427$339,828
185 ($2,542)$1,110$1,432$338,396
186 ($2,542)$1,105$1,436$336,959
187 ($2,542)$1,101$1,441$335,518
188 ($2,542)$1,096$1,446$334,072
189 ($2,542)$1,091$1,451$332,622
190 ($2,542)$1,087$1,455$331,167
191 ($2,542)$1,082$1,460$329,707
192 ($2,542)$1,077$1,465$328,242
Year 17 - 193 ($2,542)$1,072$1,470$326,772
194 ($2,542)$1,067$1,474$325,298
195 ($2,542)$1,063$1,479$323,818
196 ($2,542)$1,058$1,484$322,334
197 ($2,542)$1,053$1,489$320,846
198 ($2,542)$1,048$1,494$319,352
199 ($2,542)$1,043$1,499$317,853
200 ($2,542)$1,038$1,504$316,350
201 ($2,542)$1,033$1,508$314,841
202 ($2,542)$1,028$1,513$313,328
203 ($2,542)$1,024$1,518$311,810
204 ($2,542)$1,019$1,523$310,286
Year 18 - 205 ($2,542)$1,014$1,528$308,758
206 ($2,542)$1,009$1,533$307,225
207 ($2,542)$1,004$1,538$305,686
208 ($2,542)$999$1,543$304,143
209 ($2,542)$994$1,548$302,595
210 ($2,542)$988$1,553$301,042
211 ($2,542)$983$1,558$299,483
212 ($2,542)$978$1,564$297,920
213 ($2,542)$973$1,569$296,351
214 ($2,542)$968$1,574$294,777
215 ($2,542)$963$1,579$293,198
216 ($2,542)$958$1,584$291,614
Year 19 - 217 ($2,542)$953$1,589$290,025
218 ($2,542)$947$1,594$288,430
219 ($2,542)$942$1,600$286,831
220 ($2,542)$937$1,605$285,226
221 ($2,542)$932$1,610$283,616
222 ($2,542)$926$1,615$282,000
223 ($2,542)$921$1,621$280,380
224 ($2,542)$916$1,626$278,754
225 ($2,542)$911$1,631$277,123
226 ($2,542)$905$1,637$275,486
227 ($2,542)$900$1,642$273,844
228 ($2,542)$895$1,647$272,197
Year 20 - 229 ($2,542)$889$1,653$270,544
230 ($2,542)$884$1,658$268,886
231 ($2,542)$878$1,663$267,223
232 ($2,542)$873$1,669$265,554
233 ($2,542)$867$1,674$263,879
234 ($2,542)$862$1,680$262,199
235 ($2,542)$857$1,685$260,514
236 ($2,542)$851$1,691$258,823
237 ($2,542)$845$1,696$257,127
238 ($2,542)$840$1,702$255,425
239 ($2,542)$834$1,707$253,717
240 ($2,542)$829$1,713$252,004
Year 21 - 241 ($2,542)$823$1,719$250,286
242 ($2,542)$818$1,724$248,562
243 ($2,542)$812$1,730$246,832
244 ($2,542)$806$1,736$245,096
245 ($2,542)$801$1,741$243,355
246 ($2,542)$795$1,747$241,608
247 ($2,542)$789$1,753$239,855
248 ($2,542)$784$1,758$238,097
249 ($2,542)$778$1,764$236,333
250 ($2,542)$772$1,770$234,563
251 ($2,542)$766$1,776$232,788
252 ($2,542)$760$1,781$231,006
Year 22 - 253 ($2,542)$755$1,787$229,219
254 ($2,542)$749$1,793$227,426
255 ($2,542)$743$1,799$225,627
256 ($2,542)$737$1,805$223,822
257 ($2,542)$731$1,811$222,011
258 ($2,542)$725$1,817$220,195
259 ($2,542)$719$1,823$218,372
260 ($2,542)$713$1,829$216,544
261 ($2,542)$707$1,834$214,709
262 ($2,542)$701$1,840$212,869
263 ($2,542)$695$1,846$211,022
264 ($2,542)$689$1,853$209,170
Year 23 - 265 ($2,542)$683$1,859$207,311
266 ($2,542)$677$1,865$205,447
267 ($2,542)$671$1,871$203,576
268 ($2,542)$665$1,877$201,699
269 ($2,542)$659$1,883$199,816
270 ($2,542)$653$1,889$197,927
271 ($2,542)$647$1,895$196,032
272 ($2,542)$640$1,901$194,130
273 ($2,542)$634$1,908$192,223
274 ($2,542)$628$1,914$190,309
275 ($2,542)$622$1,920$188,388
276 ($2,542)$615$1,926$186,462
Year 24 - 277 ($2,542)$609$1,933$184,529
278 ($2,542)$603$1,939$182,590
279 ($2,542)$596$1,945$180,645
280 ($2,542)$590$1,952$178,693
281 ($2,542)$584$1,958$176,735
282 ($2,542)$577$1,965$174,770
283 ($2,542)$571$1,971$172,799
284 ($2,542)$564$1,977$170,822
285 ($2,542)$558$1,984$168,838
286 ($2,542)$552$1,990$166,848
287 ($2,542)$545$1,997$164,851
288 ($2,542)$539$2,003$162,848
Year 25 - 289 ($2,542)$532$2,010$160,838
290 ($2,542)$525$2,016$158,821
291 ($2,542)$519$2,023$156,798
292 ($2,542)$512$2,030$154,769
293 ($2,542)$506$2,036$152,733
294 ($2,542)$499$2,043$150,690
295 ($2,542)$492$2,050$148,640
296 ($2,542)$486$2,056$146,584
297 ($2,542)$479$2,063$144,521
298 ($2,542)$472$2,070$142,451
299 ($2,542)$465$2,077$140,374
300 ($2,542)$459$2,083$138,291
Year 26 - 301 ($2,542)$452$2,090$136,201
302 ($2,542)$445$2,097$134,104
303 ($2,542)$438$2,104$132,000
304 ($2,542)$431$2,111$129,890
305 ($2,542)$424$2,118$127,772
306 ($2,542)$417$2,124$125,648
307 ($2,542)$410$2,131$123,516
308 ($2,542)$403$2,138$121,378
309 ($2,542)$397$2,145$119,233
310 ($2,542)$389$2,152$117,080
311 ($2,542)$382$2,159$114,921
312 ($2,542)$375$2,166$112,754
Year 27 - 313 ($2,542)$368$2,174$110,581
314 ($2,542)$361$2,181$108,400
315 ($2,542)$354$2,188$106,212
316 ($2,542)$347$2,195$104,018
317 ($2,542)$340$2,202$101,816
318 ($2,542)$333$2,209$99,606
319 ($2,542)$325$2,216$97,390
320 ($2,542)$318$2,224$95,166
321 ($2,542)$311$2,231$92,935
322 ($2,542)$304$2,238$90,697
323 ($2,542)$296$2,246$88,451
324 ($2,542)$289$2,253$86,198
Year 28 - 325 ($2,542)$282$2,260$83,938
326 ($2,542)$274$2,268$81,670
327 ($2,542)$267$2,275$79,395
328 ($2,542)$259$2,282$77,113
329 ($2,542)$252$2,290$74,823
330 ($2,542)$244$2,297$72,525
331 ($2,542)$237$2,305$70,221
332 ($2,542)$229$2,312$67,908
333 ($2,542)$222$2,320$65,588
334 ($2,542)$214$2,328$63,260
335 ($2,542)$207$2,335$60,925
336 ($2,542)$199$2,343$58,582
Year 29 - 337 ($2,542)$191$2,350$56,232
338 ($2,542)$184$2,358$53,874
339 ($2,542)$176$2,366$51,508
340 ($2,542)$168$2,374$49,134
341 ($2,542)$161$2,381$46,753
342 ($2,542)$153$2,389$44,364
343 ($2,542)$145$2,397$41,967
344 ($2,542)$137$2,405$39,562
345 ($2,542)$129$2,413$37,150
346 ($2,542)$121$2,420$34,729
347 ($2,542)$113$2,428$32,301
348 ($2,542)$106$2,436$29,864
Year 30 - 349 ($2,542)$98$2,444$27,420
350 ($2,542)$90$2,452$24,968
351 ($2,542)$82$2,460$22,507
352 ($2,542)$74$2,468$20,039
353 ($2,542)$65$2,476$17,563
354 ($2,542)$57$2,484$15,078
355 ($2,542)$49$2,493$12,586
356 ($2,542)$41$2,501$10,085
357 ($2,542)$33$2,509$7,576
358 ($2,542)$25$2,517$5,059
359 ($2,542)$17$2,525$2,534
360 ($2,542)$8$2,534$0
TOTALS$377,467$537,600$915,067

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.