« 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 September 14, 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


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,499 360 $361,993 $899,593

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 790396
$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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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: 3.993% | Rate: 3.990% | Fees: $102 | 30 day rate lock

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | 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 ($2,499)$1,693$805$536,795
2 ($2,499)$1,691$808$535,987
3 ($2,499)$1,688$811$535,176
4 ($2,499)$1,686$813$534,363
5 ($2,499)$1,683$816$533,547
6 ($2,499)$1,681$818$532,729
7 ($2,499)$1,678$821$531,908
8 ($2,499)$1,676$823$531,085
9 ($2,499)$1,673$826$530,259
10 ($2,499)$1,670$829$529,431
11 ($2,499)$1,668$831$528,599
12 ($2,499)$1,665$834$527,766
Year 2 - 13 ($2,499)$1,662$836$526,929
14 ($2,499)$1,660$839$526,090
15 ($2,499)$1,657$842$525,248
16 ($2,499)$1,655$844$524,404
17 ($2,499)$1,652$847$523,557
18 ($2,499)$1,649$850$522,707
19 ($2,499)$1,647$852$521,855
20 ($2,499)$1,644$855$521,000
21 ($2,499)$1,641$858$520,142
22 ($2,499)$1,638$860$519,282
23 ($2,499)$1,636$863$518,419
24 ($2,499)$1,633$866$517,553
Year 3 - 25 ($2,499)$1,630$869$516,684
26 ($2,499)$1,628$871$515,813
27 ($2,499)$1,625$874$514,939
28 ($2,499)$1,622$877$514,062
29 ($2,499)$1,619$880$513,183
30 ($2,499)$1,617$882$512,300
31 ($2,499)$1,614$885$511,415
32 ($2,499)$1,611$888$510,527
33 ($2,499)$1,608$891$509,637
34 ($2,499)$1,605$894$508,743
35 ($2,499)$1,603$896$507,847
36 ($2,499)$1,600$899$506,948
Year 4 - 37 ($2,499)$1,597$902$506,046
38 ($2,499)$1,594$905$505,141
39 ($2,499)$1,591$908$504,233
40 ($2,499)$1,588$911$503,323
41 ($2,499)$1,585$913$502,409
42 ($2,499)$1,583$916$501,493
43 ($2,499)$1,580$919$500,574
44 ($2,499)$1,577$922$499,652
45 ($2,499)$1,574$925$498,727
46 ($2,499)$1,571$928$497,799
47 ($2,499)$1,568$931$496,868
48 ($2,499)$1,565$934$495,934
Year 5 - 49 ($2,499)$1,562$937$494,998
50 ($2,499)$1,559$940$494,058
51 ($2,499)$1,556$943$493,115
52 ($2,499)$1,553$946$492,170
53 ($2,499)$1,550$949$491,221
54 ($2,499)$1,547$952$490,270
55 ($2,499)$1,544$955$489,315
56 ($2,499)$1,541$958$488,358
57 ($2,499)$1,538$961$487,397
58 ($2,499)$1,535$964$486,434
59 ($2,499)$1,532$967$485,467
60 ($2,499)$1,529$970$484,497
Year 6 - 61 ($2,499)$1,526$973$483,525
62 ($2,499)$1,523$976$482,549
63 ($2,499)$1,520$979$481,570
64 ($2,499)$1,517$982$480,588
65 ($2,499)$1,514$985$479,603
66 ($2,499)$1,511$988$478,615
67 ($2,499)$1,508$991$477,624
68 ($2,499)$1,505$994$476,629
69 ($2,499)$1,501$997$475,632
70 ($2,499)$1,498$1,001$474,631
71 ($2,499)$1,495$1,004$473,627
72 ($2,499)$1,492$1,007$472,621
Year 7 - 73 ($2,499)$1,489$1,010$471,610
74 ($2,499)$1,486$1,013$470,597
75 ($2,499)$1,482$1,016$469,581
76 ($2,499)$1,479$1,020$468,561
77 ($2,499)$1,476$1,023$467,538
78 ($2,499)$1,473$1,026$466,512
79 ($2,499)$1,470$1,029$465,483
80 ($2,499)$1,466$1,033$464,450
81 ($2,499)$1,463$1,036$463,414
82 ($2,499)$1,460$1,039$462,375
83 ($2,499)$1,456$1,042$461,333
84 ($2,499)$1,453$1,046$460,287
Year 8 - 85 ($2,499)$1,450$1,049$459,238
86 ($2,499)$1,447$1,052$458,186
87 ($2,499)$1,443$1,056$457,130
88 ($2,499)$1,440$1,059$456,071
89 ($2,499)$1,437$1,062$455,009
90 ($2,499)$1,433$1,066$453,943
91 ($2,499)$1,430$1,069$452,874
92 ($2,499)$1,427$1,072$451,802
93 ($2,499)$1,423$1,076$450,726
94 ($2,499)$1,420$1,079$449,647
95 ($2,499)$1,416$1,082$448,565
96 ($2,499)$1,413$1,086$447,479
Year 9 - 97 ($2,499)$1,410$1,089$446,390
98 ($2,499)$1,406$1,093$445,297
99 ($2,499)$1,403$1,096$444,201
100 ($2,499)$1,399$1,100$443,101
101 ($2,499)$1,396$1,103$441,998
102 ($2,499)$1,392$1,107$440,891
103 ($2,499)$1,389$1,110$439,781
104 ($2,499)$1,385$1,114$438,668
105 ($2,499)$1,382$1,117$437,551
106 ($2,499)$1,378$1,121$436,430
107 ($2,499)$1,375$1,124$435,306
108 ($2,499)$1,371$1,128$434,178
Year 10 - 109 ($2,499)$1,368$1,131$433,047
110 ($2,499)$1,364$1,135$431,912
111 ($2,499)$1,361$1,138$430,774
112 ($2,499)$1,357$1,142$429,632
113 ($2,499)$1,353$1,146$428,487
114 ($2,499)$1,350$1,149$427,337
115 ($2,499)$1,346$1,153$426,185
116 ($2,499)$1,342$1,156$425,028
117 ($2,499)$1,339$1,160$423,868
118 ($2,499)$1,335$1,164$422,705
119 ($2,499)$1,332$1,167$421,537
120 ($2,499)$1,328$1,171$420,366
Year 11 - 121 ($2,499)$1,324$1,175$419,191
122 ($2,499)$1,320$1,178$418,013
123 ($2,499)$1,317$1,182$416,831
124 ($2,499)$1,313$1,186$415,645
125 ($2,499)$1,309$1,190$414,455
126 ($2,499)$1,306$1,193$413,262
127 ($2,499)$1,302$1,197$412,065
128 ($2,499)$1,298$1,201$410,864
129 ($2,499)$1,294$1,205$409,660
130 ($2,499)$1,290$1,208$408,451
131 ($2,499)$1,287$1,212$407,239
132 ($2,499)$1,283$1,216$406,023
Year 12 - 133 ($2,499)$1,279$1,220$404,803
134 ($2,499)$1,275$1,224$403,579
135 ($2,499)$1,271$1,228$402,352
136 ($2,499)$1,267$1,231$401,120
137 ($2,499)$1,264$1,235$399,885
138 ($2,499)$1,260$1,239$398,646
139 ($2,499)$1,256$1,243$397,402
140 ($2,499)$1,252$1,247$396,155
141 ($2,499)$1,248$1,251$394,904
142 ($2,499)$1,244$1,255$393,649
143 ($2,499)$1,240$1,259$392,391
144 ($2,499)$1,236$1,263$391,128
Year 13 - 145 ($2,499)$1,232$1,267$389,861
146 ($2,499)$1,228$1,271$388,590
147 ($2,499)$1,224$1,275$387,315
148 ($2,499)$1,220$1,279$386,036
149 ($2,499)$1,216$1,283$384,754
150 ($2,499)$1,212$1,287$383,467
151 ($2,499)$1,208$1,291$382,176
152 ($2,499)$1,204$1,295$380,881
153 ($2,499)$1,200$1,299$379,582
154 ($2,499)$1,196$1,303$378,278
155 ($2,499)$1,192$1,307$376,971
156 ($2,499)$1,187$1,311$375,660
Year 14 - 157 ($2,499)$1,183$1,316$374,344
158 ($2,499)$1,179$1,320$373,025
159 ($2,499)$1,175$1,324$371,701
160 ($2,499)$1,171$1,328$370,373
161 ($2,499)$1,167$1,332$369,040
162 ($2,499)$1,162$1,336$367,704
163 ($2,499)$1,158$1,341$366,363
164 ($2,499)$1,154$1,345$365,019
165 ($2,499)$1,150$1,349$363,670
166 ($2,499)$1,146$1,353$362,316
167 ($2,499)$1,141$1,358$360,959
168 ($2,499)$1,137$1,362$359,597
Year 15 - 169 ($2,499)$1,133$1,366$358,231
170 ($2,499)$1,128$1,370$356,860
171 ($2,499)$1,124$1,375$355,485
172 ($2,499)$1,120$1,379$354,106
173 ($2,499)$1,115$1,383$352,723
174 ($2,499)$1,111$1,388$351,335
175 ($2,499)$1,107$1,392$349,943
176 ($2,499)$1,102$1,397$348,546
177 ($2,499)$1,098$1,401$347,146
178 ($2,499)$1,094$1,405$345,740
179 ($2,499)$1,089$1,410$344,330
180 ($2,499)$1,085$1,414$342,916
Year 16 - 181 ($2,499)$1,080$1,419$341,497
182 ($2,499)$1,076$1,423$340,074
183 ($2,499)$1,071$1,428$338,647
184 ($2,499)$1,067$1,432$337,215
185 ($2,499)$1,062$1,437$335,778
186 ($2,499)$1,058$1,441$334,337
187 ($2,499)$1,053$1,446$332,891
188 ($2,499)$1,049$1,450$331,441
189 ($2,499)$1,044$1,455$329,986
190 ($2,499)$1,039$1,459$328,526
191 ($2,499)$1,035$1,464$327,062
192 ($2,499)$1,030$1,469$325,594
Year 17 - 193 ($2,499)$1,026$1,473$324,121
194 ($2,499)$1,021$1,478$322,643
195 ($2,499)$1,016$1,483$321,160
196 ($2,499)$1,012$1,487$319,673
197 ($2,499)$1,007$1,492$318,181
198 ($2,499)$1,002$1,497$316,684
199 ($2,499)$998$1,501$315,183
200 ($2,499)$993$1,506$313,677
201 ($2,499)$988$1,511$312,166
202 ($2,499)$983$1,516$310,651
203 ($2,499)$979$1,520$309,130
204 ($2,499)$974$1,525$307,605
Year 18 - 205 ($2,499)$969$1,530$306,075
206 ($2,499)$964$1,535$304,541
207 ($2,499)$959$1,540$303,001
208 ($2,499)$954$1,544$301,457
209 ($2,499)$950$1,549$299,907
210 ($2,499)$945$1,554$298,353
211 ($2,499)$940$1,559$296,794
212 ($2,499)$935$1,564$295,230
213 ($2,499)$930$1,569$293,661
214 ($2,499)$925$1,574$292,088
215 ($2,499)$920$1,579$290,509
216 ($2,499)$915$1,584$288,925
Year 19 - 217 ($2,499)$910$1,589$287,336
218 ($2,499)$905$1,594$285,742
219 ($2,499)$900$1,599$284,144
220 ($2,499)$895$1,604$282,540
221 ($2,499)$890$1,609$280,931
222 ($2,499)$885$1,614$279,317
223 ($2,499)$880$1,619$277,698
224 ($2,499)$875$1,624$276,074
225 ($2,499)$870$1,629$274,445
226 ($2,499)$865$1,634$272,810
227 ($2,499)$859$1,640$271,171
228 ($2,499)$854$1,645$269,526
Year 20 - 229 ($2,499)$849$1,650$267,876
230 ($2,499)$844$1,655$266,221
231 ($2,499)$839$1,660$264,561
232 ($2,499)$833$1,666$262,895
233 ($2,499)$828$1,671$261,225
234 ($2,499)$823$1,676$259,549
235 ($2,499)$818$1,681$257,867
236 ($2,499)$812$1,687$256,181
237 ($2,499)$807$1,692$254,489
238 ($2,499)$802$1,697$252,792
239 ($2,499)$796$1,703$251,089
240 ($2,499)$791$1,708$249,381
Year 21 - 241 ($2,499)$786$1,713$247,668
242 ($2,499)$780$1,719$245,949
243 ($2,499)$775$1,724$244,225
244 ($2,499)$769$1,730$242,495
245 ($2,499)$764$1,735$240,760
246 ($2,499)$758$1,740$239,020
247 ($2,499)$753$1,746$237,274
248 ($2,499)$747$1,751$235,522
249 ($2,499)$742$1,757$233,765
250 ($2,499)$736$1,763$232,003
251 ($2,499)$731$1,768$230,235
252 ($2,499)$725$1,774$228,461
Year 22 - 253 ($2,499)$720$1,779$226,682
254 ($2,499)$714$1,785$224,897
255 ($2,499)$708$1,790$223,107
256 ($2,499)$703$1,796$221,311
257 ($2,499)$697$1,802$219,509
258 ($2,499)$691$1,807$217,702
259 ($2,499)$686$1,813$215,888
260 ($2,499)$680$1,819$214,070
261 ($2,499)$674$1,825$212,245
262 ($2,499)$669$1,830$210,415
263 ($2,499)$663$1,836$208,579
264 ($2,499)$657$1,842$206,737
Year 23 - 265 ($2,499)$651$1,848$204,889
266 ($2,499)$645$1,853$203,036
267 ($2,499)$640$1,859$201,176
268 ($2,499)$634$1,865$199,311
269 ($2,499)$628$1,871$197,440
270 ($2,499)$622$1,877$195,563
271 ($2,499)$616$1,883$193,680
272 ($2,499)$610$1,889$191,792
273 ($2,499)$604$1,895$189,897
274 ($2,499)$598$1,901$187,996
275 ($2,499)$592$1,907$186,090
276 ($2,499)$586$1,913$184,177
Year 24 - 277 ($2,499)$580$1,919$182,258
278 ($2,499)$574$1,925$180,333
279 ($2,499)$568$1,931$178,403
280 ($2,499)$562$1,937$176,466
281 ($2,499)$556$1,943$174,523
282 ($2,499)$550$1,949$172,574
283 ($2,499)$544$1,955$170,618
284 ($2,499)$537$1,961$168,657
285 ($2,499)$531$1,968$166,689
286 ($2,499)$525$1,974$164,716
287 ($2,499)$519$1,980$162,735
288 ($2,499)$513$1,986$160,749
Year 25 - 289 ($2,499)$506$1,993$158,757
290 ($2,499)$500$1,999$156,758
291 ($2,499)$494$2,005$154,753
292 ($2,499)$487$2,011$152,741
293 ($2,499)$481$2,018$150,724
294 ($2,499)$475$2,024$148,700
295 ($2,499)$468$2,030$146,669
296 ($2,499)$462$2,037$144,632
297 ($2,499)$456$2,043$142,589
298 ($2,499)$449$2,050$140,539
299 ($2,499)$443$2,056$138,483
300 ($2,499)$436$2,063$136,420
Year 26 - 301 ($2,499)$430$2,069$134,351
302 ($2,499)$423$2,076$132,276
303 ($2,499)$417$2,082$130,193
304 ($2,499)$410$2,089$128,105
305 ($2,499)$404$2,095$126,009
306 ($2,499)$397$2,102$123,907
307 ($2,499)$390$2,109$121,799
308 ($2,499)$384$2,115$119,684
309 ($2,499)$377$2,122$117,562
310 ($2,499)$370$2,129$115,433
311 ($2,499)$364$2,135$113,298
312 ($2,499)$357$2,142$111,156
Year 27 - 313 ($2,499)$350$2,149$109,007
314 ($2,499)$343$2,155$106,852
315 ($2,499)$337$2,162$104,690
316 ($2,499)$330$2,169$102,520
317 ($2,499)$323$2,176$100,344
318 ($2,499)$316$2,183$98,162
319 ($2,499)$309$2,190$95,972
320 ($2,499)$302$2,197$93,775
321 ($2,499)$295$2,203$91,572
322 ($2,499)$288$2,210$89,362
323 ($2,499)$281$2,217$87,144
324 ($2,499)$275$2,224$84,920
Year 28 - 325 ($2,499)$267$2,231$82,688
326 ($2,499)$260$2,238$80,450
327 ($2,499)$253$2,245$78,205
328 ($2,499)$246$2,253$75,952
329 ($2,499)$239$2,260$73,692
330 ($2,499)$232$2,267$71,426
331 ($2,499)$225$2,274$69,152
332 ($2,499)$218$2,281$66,871
333 ($2,499)$211$2,288$64,583
334 ($2,499)$203$2,295$62,287
335 ($2,499)$196$2,303$59,984
336 ($2,499)$189$2,310$57,675
Year 29 - 337 ($2,499)$182$2,317$55,357
338 ($2,499)$174$2,324$53,033
339 ($2,499)$167$2,332$50,701
340 ($2,499)$160$2,339$48,362
341 ($2,499)$152$2,347$46,015
342 ($2,499)$145$2,354$43,661
343 ($2,499)$138$2,361$41,300
344 ($2,499)$130$2,369$38,931
345 ($2,499)$123$2,376$36,555
346 ($2,499)$115$2,384$34,171
347 ($2,499)$108$2,391$31,780
348 ($2,499)$100$2,399$29,381
Year 30 - 349 ($2,499)$93$2,406$26,975
350 ($2,499)$85$2,414$24,561
351 ($2,499)$77$2,422$22,140
352 ($2,499)$70$2,429$19,711
353 ($2,499)$62$2,437$17,274
354 ($2,499)$54$2,444$14,829
355 ($2,499)$47$2,452$12,377
356 ($2,499)$39$2,460$9,917
357 ($2,499)$31$2,468$7,450
358 ($2,499)$23$2,475$4,974
359 ($2,499)$16$2,483$2,491
360 ($2,499)$8$2,491$0
TOTALS$361,993$537,600$899,593

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.