« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,557 360 $383,026 $920,626

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $672,000
Down Payment $134,400$537,600
Year 1 - 1 ($2,557)$1,779$779$536,821
2 ($2,557)$1,776$781$536,040
3 ($2,557)$1,773$784$535,256
4 ($2,557)$1,771$786$534,470
5 ($2,557)$1,768$789$533,680
6 ($2,557)$1,766$792$532,889
7 ($2,557)$1,763$794$532,094
8 ($2,557)$1,760$797$531,298
9 ($2,557)$1,758$800$530,498
10 ($2,557)$1,755$802$529,696
11 ($2,557)$1,752$805$528,891
12 ($2,557)$1,750$808$528,083
Year 2 - 13 ($2,557)$1,747$810$527,273
14 ($2,557)$1,744$813$526,460
15 ($2,557)$1,742$816$525,645
16 ($2,557)$1,739$818$524,826
17 ($2,557)$1,736$821$524,005
18 ($2,557)$1,734$824$523,182
19 ($2,557)$1,731$826$522,355
20 ($2,557)$1,728$829$521,526
21 ($2,557)$1,725$832$520,694
22 ($2,557)$1,723$835$519,859
23 ($2,557)$1,720$837$519,022
24 ($2,557)$1,717$840$518,182
Year 3 - 25 ($2,557)$1,714$843$517,339
26 ($2,557)$1,712$846$516,493
27 ($2,557)$1,709$849$515,644
28 ($2,557)$1,706$851$514,793
29 ($2,557)$1,703$854$513,939
30 ($2,557)$1,700$857$513,082
31 ($2,557)$1,697$860$512,222
32 ($2,557)$1,695$863$511,359
33 ($2,557)$1,692$866$510,494
34 ($2,557)$1,689$868$509,625
35 ($2,557)$1,686$871$508,754
36 ($2,557)$1,683$874$507,880
Year 4 - 37 ($2,557)$1,680$877$507,003
38 ($2,557)$1,677$880$506,123
39 ($2,557)$1,674$883$505,240
40 ($2,557)$1,672$886$504,354
41 ($2,557)$1,669$889$503,465
42 ($2,557)$1,666$892$502,574
43 ($2,557)$1,663$895$501,679
44 ($2,557)$1,660$898$500,782
45 ($2,557)$1,657$901$499,881
46 ($2,557)$1,654$904$498,978
47 ($2,557)$1,651$907$498,071
48 ($2,557)$1,648$910$497,162
Year 5 - 49 ($2,557)$1,645$913$496,249
50 ($2,557)$1,642$916$495,333
51 ($2,557)$1,639$919$494,415
52 ($2,557)$1,636$922$493,493
53 ($2,557)$1,633$925$492,569
54 ($2,557)$1,630$928$491,641
55 ($2,557)$1,627$931$490,710
56 ($2,557)$1,623$934$489,776
57 ($2,557)$1,620$937$488,839
58 ($2,557)$1,617$940$487,899
59 ($2,557)$1,614$943$486,956
60 ($2,557)$1,611$946$486,010
Year 6 - 61 ($2,557)$1,608$949$485,060
62 ($2,557)$1,605$953$484,108
63 ($2,557)$1,602$956$483,152
64 ($2,557)$1,598$959$482,193
65 ($2,557)$1,595$962$481,231
66 ($2,557)$1,592$965$480,266
67 ($2,557)$1,589$968$479,298
68 ($2,557)$1,586$972$478,326
69 ($2,557)$1,582$975$477,351
70 ($2,557)$1,579$978$476,373
71 ($2,557)$1,576$981$475,392
72 ($2,557)$1,573$985$474,407
Year 7 - 73 ($2,557)$1,569$988$473,419
74 ($2,557)$1,566$991$472,428
75 ($2,557)$1,563$994$471,434
76 ($2,557)$1,560$998$470,436
77 ($2,557)$1,556$1,001$469,436
78 ($2,557)$1,553$1,004$468,431
79 ($2,557)$1,550$1,008$467,424
80 ($2,557)$1,546$1,011$466,413
81 ($2,557)$1,543$1,014$465,399
82 ($2,557)$1,540$1,018$464,381
83 ($2,557)$1,536$1,021$463,360
84 ($2,557)$1,533$1,024$462,336
Year 8 - 85 ($2,557)$1,530$1,028$461,308
86 ($2,557)$1,526$1,031$460,277
87 ($2,557)$1,523$1,035$459,242
88 ($2,557)$1,519$1,038$458,204
89 ($2,557)$1,516$1,041$457,163
90 ($2,557)$1,512$1,045$456,118
91 ($2,557)$1,509$1,048$455,070
92 ($2,557)$1,506$1,052$454,018
93 ($2,557)$1,502$1,055$452,963
94 ($2,557)$1,499$1,059$451,904
95 ($2,557)$1,495$1,062$450,842
96 ($2,557)$1,492$1,066$449,776
Year 9 - 97 ($2,557)$1,488$1,069$448,707
98 ($2,557)$1,484$1,073$447,634
99 ($2,557)$1,481$1,076$446,557
100 ($2,557)$1,477$1,080$445,478
101 ($2,557)$1,474$1,084$444,394
102 ($2,557)$1,470$1,087$443,307
103 ($2,557)$1,467$1,091$442,216
104 ($2,557)$1,463$1,094$441,122
105 ($2,557)$1,459$1,098$440,024
106 ($2,557)$1,456$1,102$438,922
107 ($2,557)$1,452$1,105$437,817
108 ($2,557)$1,448$1,109$436,708
Year 10 - 109 ($2,557)$1,445$1,113$435,596
110 ($2,557)$1,441$1,116$434,480
111 ($2,557)$1,437$1,120$433,360
112 ($2,557)$1,434$1,124$432,236
113 ($2,557)$1,430$1,127$431,109
114 ($2,557)$1,426$1,131$429,978
115 ($2,557)$1,423$1,135$428,843
116 ($2,557)$1,419$1,139$427,705
117 ($2,557)$1,415$1,142$426,562
118 ($2,557)$1,411$1,146$425,416
119 ($2,557)$1,407$1,150$424,266
120 ($2,557)$1,404$1,154$423,113
Year 11 - 121 ($2,557)$1,400$1,157$421,955
122 ($2,557)$1,396$1,161$420,794
123 ($2,557)$1,392$1,165$419,629
124 ($2,557)$1,388$1,169$418,460
125 ($2,557)$1,384$1,173$417,287
126 ($2,557)$1,381$1,177$416,110
127 ($2,557)$1,377$1,181$414,929
128 ($2,557)$1,373$1,185$413,745
129 ($2,557)$1,369$1,188$412,556
130 ($2,557)$1,365$1,192$411,364
131 ($2,557)$1,361$1,196$410,167
132 ($2,557)$1,357$1,200$408,967
Year 12 - 133 ($2,557)$1,353$1,204$407,763
134 ($2,557)$1,349$1,208$406,554
135 ($2,557)$1,345$1,212$405,342
136 ($2,557)$1,341$1,216$404,126
137 ($2,557)$1,337$1,220$402,906
138 ($2,557)$1,333$1,224$401,681
139 ($2,557)$1,329$1,228$400,453
140 ($2,557)$1,325$1,232$399,220
141 ($2,557)$1,321$1,237$397,984
142 ($2,557)$1,317$1,241$396,743
143 ($2,557)$1,313$1,245$395,498
144 ($2,557)$1,308$1,249$394,250
Year 13 - 145 ($2,557)$1,304$1,253$392,997
146 ($2,557)$1,300$1,257$391,739
147 ($2,557)$1,296$1,261$390,478
148 ($2,557)$1,292$1,265$389,213
149 ($2,557)$1,288$1,270$387,943
150 ($2,557)$1,283$1,274$386,669
151 ($2,557)$1,279$1,278$385,391
152 ($2,557)$1,275$1,282$384,109
153 ($2,557)$1,271$1,287$382,822
154 ($2,557)$1,267$1,291$381,532
155 ($2,557)$1,262$1,295$380,236
156 ($2,557)$1,258$1,299$378,937
Year 14 - 157 ($2,557)$1,254$1,304$377,634
158 ($2,557)$1,249$1,308$376,326
159 ($2,557)$1,245$1,312$375,013
160 ($2,557)$1,241$1,317$373,697
161 ($2,557)$1,236$1,321$372,376
162 ($2,557)$1,232$1,325$371,050
163 ($2,557)$1,228$1,330$369,721
164 ($2,557)$1,223$1,334$368,386
165 ($2,557)$1,219$1,339$367,048
166 ($2,557)$1,214$1,343$365,705
167 ($2,557)$1,210$1,347$364,357
168 ($2,557)$1,205$1,352$363,006
Year 15 - 169 ($2,557)$1,201$1,356$361,649
170 ($2,557)$1,196$1,361$360,288
171 ($2,557)$1,192$1,365$358,923
172 ($2,557)$1,187$1,370$357,553
173 ($2,557)$1,183$1,374$356,179
174 ($2,557)$1,178$1,379$354,800
175 ($2,557)$1,174$1,383$353,416
176 ($2,557)$1,169$1,388$352,028
177 ($2,557)$1,165$1,393$350,636
178 ($2,557)$1,160$1,397$349,238
179 ($2,557)$1,155$1,402$347,836
180 ($2,557)$1,151$1,407$346,430
Year 16 - 181 ($2,557)$1,146$1,411$345,019
182 ($2,557)$1,141$1,416$343,603
183 ($2,557)$1,137$1,421$342,182
184 ($2,557)$1,132$1,425$340,757
185 ($2,557)$1,127$1,430$339,327
186 ($2,557)$1,123$1,435$337,892
187 ($2,557)$1,118$1,439$336,453
188 ($2,557)$1,113$1,444$335,009
189 ($2,557)$1,108$1,449$333,560
190 ($2,557)$1,104$1,454$332,106
191 ($2,557)$1,099$1,459$330,647
192 ($2,557)$1,094$1,463$329,184
Year 17 - 193 ($2,557)$1,089$1,468$327,716
194 ($2,557)$1,084$1,473$326,243
195 ($2,557)$1,079$1,478$324,765
196 ($2,557)$1,074$1,483$323,282
197 ($2,557)$1,070$1,488$321,794
198 ($2,557)$1,065$1,493$320,301
199 ($2,557)$1,060$1,498$318,804
200 ($2,557)$1,055$1,503$317,301
201 ($2,557)$1,050$1,508$315,794
202 ($2,557)$1,045$1,513$314,281
203 ($2,557)$1,040$1,518$312,764
204 ($2,557)$1,035$1,523$311,241
Year 18 - 205 ($2,557)$1,030$1,528$309,713
206 ($2,557)$1,025$1,533$308,181
207 ($2,557)$1,020$1,538$306,643
208 ($2,557)$1,014$1,543$305,100
209 ($2,557)$1,009$1,548$303,552
210 ($2,557)$1,004$1,553$301,999
211 ($2,557)$999$1,558$300,441
212 ($2,557)$994$1,563$298,878
213 ($2,557)$989$1,569$297,309
214 ($2,557)$984$1,574$295,736
215 ($2,557)$978$1,579$294,157
216 ($2,557)$973$1,584$292,572
Year 19 - 217 ($2,557)$968$1,589$290,983
218 ($2,557)$963$1,595$289,388
219 ($2,557)$957$1,600$287,789
220 ($2,557)$952$1,605$286,183
221 ($2,557)$947$1,611$284,573
222 ($2,557)$941$1,616$282,957
223 ($2,557)$936$1,621$281,336
224 ($2,557)$931$1,627$279,709
225 ($2,557)$925$1,632$278,077
226 ($2,557)$920$1,637$276,440
227 ($2,557)$915$1,643$274,797
228 ($2,557)$909$1,648$273,149
Year 20 - 229 ($2,557)$904$1,654$271,496
230 ($2,557)$898$1,659$269,836
231 ($2,557)$893$1,665$268,172
232 ($2,557)$887$1,670$266,502
233 ($2,557)$882$1,676$264,826
234 ($2,557)$876$1,681$263,145
235 ($2,557)$871$1,687$261,458
236 ($2,557)$865$1,692$259,766
237 ($2,557)$859$1,698$258,068
238 ($2,557)$854$1,704$256,365
239 ($2,557)$848$1,709$254,655
240 ($2,557)$842$1,715$252,941
Year 21 - 241 ($2,557)$837$1,720$251,220
242 ($2,557)$831$1,726$249,494
243 ($2,557)$825$1,732$247,762
244 ($2,557)$820$1,738$246,024
245 ($2,557)$814$1,743$244,281
246 ($2,557)$808$1,749$242,532
247 ($2,557)$802$1,755$240,777
248 ($2,557)$797$1,761$239,016
249 ($2,557)$791$1,767$237,250
250 ($2,557)$785$1,772$235,477
251 ($2,557)$779$1,778$233,699
252 ($2,557)$773$1,784$231,915
Year 22 - 253 ($2,557)$767$1,790$230,125
254 ($2,557)$761$1,796$228,329
255 ($2,557)$755$1,802$226,527
256 ($2,557)$749$1,808$224,719
257 ($2,557)$743$1,814$222,905
258 ($2,557)$737$1,820$221,085
259 ($2,557)$731$1,826$219,260
260 ($2,557)$725$1,832$217,428
261 ($2,557)$719$1,838$215,590
262 ($2,557)$713$1,844$213,746
263 ($2,557)$707$1,850$211,895
264 ($2,557)$701$1,856$210,039
Year 23 - 265 ($2,557)$695$1,862$208,177
266 ($2,557)$689$1,869$206,308
267 ($2,557)$683$1,875$204,433
268 ($2,557)$676$1,881$202,552
269 ($2,557)$670$1,887$200,665
270 ($2,557)$664$1,893$198,772
271 ($2,557)$658$1,900$196,872
272 ($2,557)$651$1,906$194,966
273 ($2,557)$645$1,912$193,054
274 ($2,557)$639$1,919$191,135
275 ($2,557)$632$1,925$189,210
276 ($2,557)$626$1,931$187,279
Year 24 - 277 ($2,557)$620$1,938$185,341
278 ($2,557)$613$1,944$183,397
279 ($2,557)$607$1,951$181,447
280 ($2,557)$600$1,957$179,490
281 ($2,557)$594$1,963$177,526
282 ($2,557)$587$1,970$175,556
283 ($2,557)$581$1,976$173,580
284 ($2,557)$574$1,983$171,597
285 ($2,557)$568$1,990$169,607
286 ($2,557)$561$1,996$167,611
287 ($2,557)$555$2,003$165,608
288 ($2,557)$548$2,009$163,599
Year 25 - 289 ($2,557)$541$2,016$161,583
290 ($2,557)$535$2,023$159,560
291 ($2,557)$528$2,029$157,530
292 ($2,557)$521$2,036$155,494
293 ($2,557)$514$2,043$153,451
294 ($2,557)$508$2,050$151,402
295 ($2,557)$501$2,056$149,345
296 ($2,557)$494$2,063$147,282
297 ($2,557)$487$2,070$145,212
298 ($2,557)$480$2,077$143,135
299 ($2,557)$474$2,084$141,052
300 ($2,557)$467$2,091$138,961
Year 26 - 301 ($2,557)$460$2,098$136,863
302 ($2,557)$453$2,105$134,759
303 ($2,557)$446$2,111$132,647
304 ($2,557)$439$2,118$130,529
305 ($2,557)$432$2,125$128,403
306 ($2,557)$425$2,132$126,271
307 ($2,557)$418$2,140$124,131
308 ($2,557)$411$2,147$121,985
309 ($2,557)$404$2,154$119,831
310 ($2,557)$396$2,161$117,670
311 ($2,557)$389$2,168$115,502
312 ($2,557)$382$2,175$113,327
Year 27 - 313 ($2,557)$375$2,182$111,145
314 ($2,557)$368$2,190$108,955
315 ($2,557)$360$2,197$106,758
316 ($2,557)$353$2,204$104,554
317 ($2,557)$346$2,211$102,343
318 ($2,557)$339$2,219$100,124
319 ($2,557)$331$2,226$97,898
320 ($2,557)$324$2,233$95,665
321 ($2,557)$316$2,241$93,424
322 ($2,557)$309$2,248$91,175
323 ($2,557)$302$2,256$88,920
324 ($2,557)$294$2,263$86,657
Year 28 - 325 ($2,557)$287$2,271$84,386
326 ($2,557)$279$2,278$82,108
327 ($2,557)$272$2,286$79,822
328 ($2,557)$264$2,293$77,529
329 ($2,557)$256$2,301$75,228
330 ($2,557)$249$2,308$72,920
331 ($2,557)$241$2,316$70,604
332 ($2,557)$234$2,324$68,280
333 ($2,557)$226$2,331$65,949
334 ($2,557)$218$2,339$63,610
335 ($2,557)$210$2,347$61,263
336 ($2,557)$203$2,355$58,908
Year 29 - 337 ($2,557)$195$2,362$56,546
338 ($2,557)$187$2,370$54,176
339 ($2,557)$179$2,378$51,797
340 ($2,557)$171$2,386$49,412
341 ($2,557)$163$2,394$47,018
342 ($2,557)$156$2,402$44,616
343 ($2,557)$148$2,410$42,206
344 ($2,557)$140$2,418$39,789
345 ($2,557)$132$2,426$37,363
346 ($2,557)$124$2,434$34,929
347 ($2,557)$116$2,442$32,488
348 ($2,557)$107$2,450$30,038
Year 30 - 349 ($2,557)$99$2,458$27,580
350 ($2,557)$91$2,466$25,114
351 ($2,557)$83$2,474$22,640
352 ($2,557)$75$2,482$20,157
353 ($2,557)$67$2,491$17,667
354 ($2,557)$58$2,499$15,168
355 ($2,557)$50$2,507$12,661
356 ($2,557)$42$2,515$10,145
357 ($2,557)$34$2,524$7,621
358 ($2,557)$25$2,532$5,089
359 ($2,557)$17$2,540$2,549
360 ($2,557)$8$2,549$0
TOTALS$383,026$537,600$920,626

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.