« Back to all home prices

Mortgage Payment Schedule for a $673,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($134,600) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,555 360 $381,367 $919,767

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 30 day rate lock

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 #: 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 #: 258821
$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: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.374% | Rate: 4.374% | Fees: $0 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $673,000
Down Payment $134,600$538,400
Year 1 - 1 ($2,555)$1,772$783$537,617
2 ($2,555)$1,770$785$536,832
3 ($2,555)$1,767$788$536,044
4 ($2,555)$1,764$790$535,254
5 ($2,555)$1,762$793$534,461
6 ($2,555)$1,759$796$533,665
7 ($2,555)$1,757$798$532,867
8 ($2,555)$1,754$801$532,066
9 ($2,555)$1,751$804$531,262
10 ($2,555)$1,749$806$530,456
11 ($2,555)$1,746$809$529,647
12 ($2,555)$1,743$811$528,836
Year 2 - 13 ($2,555)$1,741$814$528,022
14 ($2,555)$1,738$817$527,205
15 ($2,555)$1,735$820$526,385
16 ($2,555)$1,733$822$525,563
17 ($2,555)$1,730$825$524,738
18 ($2,555)$1,727$828$523,911
19 ($2,555)$1,725$830$523,080
20 ($2,555)$1,722$833$522,247
21 ($2,555)$1,719$836$521,411
22 ($2,555)$1,716$839$520,573
23 ($2,555)$1,714$841$519,731
24 ($2,555)$1,711$844$518,887
Year 3 - 25 ($2,555)$1,708$847$518,040
26 ($2,555)$1,705$850$517,191
27 ($2,555)$1,702$852$516,338
28 ($2,555)$1,700$855$515,483
29 ($2,555)$1,697$858$514,625
30 ($2,555)$1,694$861$513,764
31 ($2,555)$1,691$864$512,900
32 ($2,555)$1,688$867$512,033
33 ($2,555)$1,685$869$511,164
34 ($2,555)$1,683$872$510,292
35 ($2,555)$1,680$875$509,416
36 ($2,555)$1,677$878$508,538
Year 4 - 37 ($2,555)$1,674$881$507,657
38 ($2,555)$1,671$884$506,774
39 ($2,555)$1,668$887$505,887
40 ($2,555)$1,665$890$504,997
41 ($2,555)$1,662$893$504,104
42 ($2,555)$1,659$896$503,209
43 ($2,555)$1,656$899$502,310
44 ($2,555)$1,653$901$501,409
45 ($2,555)$1,650$904$500,504
46 ($2,555)$1,647$907$499,597
47 ($2,555)$1,645$910$498,687
48 ($2,555)$1,642$913$497,773
Year 5 - 49 ($2,555)$1,639$916$496,857
50 ($2,555)$1,635$919$495,937
51 ($2,555)$1,632$922$495,015
52 ($2,555)$1,629$925$494,089
53 ($2,555)$1,626$929$493,161
54 ($2,555)$1,623$932$492,229
55 ($2,555)$1,620$935$491,295
56 ($2,555)$1,617$938$490,357
57 ($2,555)$1,614$941$489,416
58 ($2,555)$1,611$944$488,472
59 ($2,555)$1,608$947$487,525
60 ($2,555)$1,605$950$486,575
Year 6 - 61 ($2,555)$1,602$953$485,622
62 ($2,555)$1,599$956$484,665
63 ($2,555)$1,595$960$483,706
64 ($2,555)$1,592$963$482,743
65 ($2,555)$1,589$966$481,777
66 ($2,555)$1,586$969$480,808
67 ($2,555)$1,583$972$479,836
68 ($2,555)$1,579$975$478,861
69 ($2,555)$1,576$979$477,882
70 ($2,555)$1,573$982$476,900
71 ($2,555)$1,570$985$475,915
72 ($2,555)$1,567$988$474,927
Year 7 - 73 ($2,555)$1,563$992$473,935
74 ($2,555)$1,560$995$472,940
75 ($2,555)$1,557$998$471,942
76 ($2,555)$1,553$1,001$470,940
77 ($2,555)$1,550$1,005$469,936
78 ($2,555)$1,547$1,008$468,928
79 ($2,555)$1,544$1,011$467,916
80 ($2,555)$1,540$1,015$466,902
81 ($2,555)$1,537$1,018$465,884
82 ($2,555)$1,534$1,021$464,862
83 ($2,555)$1,530$1,025$463,838
84 ($2,555)$1,527$1,028$462,809
Year 8 - 85 ($2,555)$1,523$1,031$461,778
86 ($2,555)$1,520$1,035$460,743
87 ($2,555)$1,517$1,038$459,705
88 ($2,555)$1,513$1,042$458,663
89 ($2,555)$1,510$1,045$457,618
90 ($2,555)$1,506$1,049$456,569
91 ($2,555)$1,503$1,052$455,517
92 ($2,555)$1,499$1,055$454,462
93 ($2,555)$1,496$1,059$453,403
94 ($2,555)$1,492$1,062$452,340
95 ($2,555)$1,489$1,066$451,274
96 ($2,555)$1,485$1,069$450,205
Year 9 - 97 ($2,555)$1,482$1,073$449,132
98 ($2,555)$1,478$1,077$448,055
99 ($2,555)$1,475$1,080$446,975
100 ($2,555)$1,471$1,084$445,892
101 ($2,555)$1,468$1,087$444,805
102 ($2,555)$1,464$1,091$443,714
103 ($2,555)$1,461$1,094$442,619
104 ($2,555)$1,457$1,098$441,522
105 ($2,555)$1,453$1,102$440,420
106 ($2,555)$1,450$1,105$439,315
107 ($2,555)$1,446$1,109$438,206
108 ($2,555)$1,442$1,112$437,093
Year 10 - 109 ($2,555)$1,439$1,116$435,977
110 ($2,555)$1,435$1,120$434,857
111 ($2,555)$1,431$1,124$433,734
112 ($2,555)$1,428$1,127$432,607
113 ($2,555)$1,424$1,131$431,476
114 ($2,555)$1,420$1,135$430,341
115 ($2,555)$1,417$1,138$429,203
116 ($2,555)$1,413$1,142$428,061
117 ($2,555)$1,409$1,146$426,915
118 ($2,555)$1,405$1,150$425,765
119 ($2,555)$1,401$1,153$424,612
120 ($2,555)$1,398$1,157$423,455
Year 11 - 121 ($2,555)$1,394$1,161$422,294
122 ($2,555)$1,390$1,165$421,129
123 ($2,555)$1,386$1,169$419,960
124 ($2,555)$1,382$1,173$418,787
125 ($2,555)$1,379$1,176$417,611
126 ($2,555)$1,375$1,180$416,431
127 ($2,555)$1,371$1,184$415,247
128 ($2,555)$1,367$1,188$414,059
129 ($2,555)$1,363$1,192$412,867
130 ($2,555)$1,359$1,196$411,671
131 ($2,555)$1,355$1,200$410,471
132 ($2,555)$1,351$1,204$409,267
Year 12 - 133 ($2,555)$1,347$1,208$408,059
134 ($2,555)$1,343$1,212$406,848
135 ($2,555)$1,339$1,216$405,632
136 ($2,555)$1,335$1,220$404,412
137 ($2,555)$1,331$1,224$403,189
138 ($2,555)$1,327$1,228$401,961
139 ($2,555)$1,323$1,232$400,729
140 ($2,555)$1,319$1,236$399,493
141 ($2,555)$1,315$1,240$398,253
142 ($2,555)$1,311$1,244$397,009
143 ($2,555)$1,307$1,248$395,761
144 ($2,555)$1,303$1,252$394,509
Year 13 - 145 ($2,555)$1,299$1,256$393,253
146 ($2,555)$1,294$1,260$391,992
147 ($2,555)$1,290$1,265$390,728
148 ($2,555)$1,286$1,269$389,459
149 ($2,555)$1,282$1,273$388,186
150 ($2,555)$1,278$1,277$386,909
151 ($2,555)$1,274$1,281$385,627
152 ($2,555)$1,269$1,286$384,342
153 ($2,555)$1,265$1,290$383,052
154 ($2,555)$1,261$1,294$381,758
155 ($2,555)$1,257$1,298$380,460
156 ($2,555)$1,252$1,303$379,157
Year 14 - 157 ($2,555)$1,248$1,307$377,850
158 ($2,555)$1,244$1,311$376,539
159 ($2,555)$1,239$1,315$375,224
160 ($2,555)$1,235$1,320$373,904
161 ($2,555)$1,231$1,324$372,580
162 ($2,555)$1,226$1,328$371,251
163 ($2,555)$1,222$1,333$369,918
164 ($2,555)$1,218$1,337$368,581
165 ($2,555)$1,213$1,342$367,240
166 ($2,555)$1,209$1,346$365,893
167 ($2,555)$1,204$1,351$364,543
168 ($2,555)$1,200$1,355$363,188
Year 15 - 169 ($2,555)$1,195$1,359$361,829
170 ($2,555)$1,191$1,364$360,465
171 ($2,555)$1,187$1,368$359,096
172 ($2,555)$1,182$1,373$357,723
173 ($2,555)$1,178$1,377$356,346
174 ($2,555)$1,173$1,382$354,964
175 ($2,555)$1,168$1,386$353,578
176 ($2,555)$1,164$1,391$352,187
177 ($2,555)$1,159$1,396$350,791
178 ($2,555)$1,155$1,400$349,391
179 ($2,555)$1,150$1,405$347,986
180 ($2,555)$1,145$1,409$346,576
Year 16 - 181 ($2,555)$1,141$1,414$345,162
182 ($2,555)$1,136$1,419$343,744
183 ($2,555)$1,131$1,423$342,320
184 ($2,555)$1,127$1,428$340,892
185 ($2,555)$1,122$1,433$339,459
186 ($2,555)$1,117$1,438$338,022
187 ($2,555)$1,113$1,442$336,579
188 ($2,555)$1,108$1,447$335,132
189 ($2,555)$1,103$1,452$333,681
190 ($2,555)$1,098$1,457$332,224
191 ($2,555)$1,094$1,461$330,763
192 ($2,555)$1,089$1,466$329,297
Year 17 - 193 ($2,555)$1,084$1,471$327,826
194 ($2,555)$1,079$1,476$326,350
195 ($2,555)$1,074$1,481$324,869
196 ($2,555)$1,069$1,486$323,384
197 ($2,555)$1,064$1,490$321,893
198 ($2,555)$1,060$1,495$320,398
199 ($2,555)$1,055$1,500$318,898
200 ($2,555)$1,050$1,505$317,392
201 ($2,555)$1,045$1,510$315,882
202 ($2,555)$1,040$1,515$314,367
203 ($2,555)$1,035$1,520$312,847
204 ($2,555)$1,030$1,525$311,322
Year 18 - 205 ($2,555)$1,025$1,530$309,792
206 ($2,555)$1,020$1,535$308,257
207 ($2,555)$1,015$1,540$306,716
208 ($2,555)$1,010$1,545$305,171
209 ($2,555)$1,005$1,550$303,621
210 ($2,555)$999$1,555$302,065
211 ($2,555)$994$1,561$300,505
212 ($2,555)$989$1,566$298,939
213 ($2,555)$984$1,571$297,368
214 ($2,555)$979$1,576$295,792
215 ($2,555)$974$1,581$294,211
216 ($2,555)$968$1,586$292,624
Year 19 - 217 ($2,555)$963$1,592$291,032
218 ($2,555)$958$1,597$289,435
219 ($2,555)$953$1,602$287,833
220 ($2,555)$947$1,607$286,226
221 ($2,555)$942$1,613$284,613
222 ($2,555)$937$1,618$282,995
223 ($2,555)$932$1,623$281,372
224 ($2,555)$926$1,629$279,743
225 ($2,555)$921$1,634$278,109
226 ($2,555)$915$1,639$276,469
227 ($2,555)$910$1,645$274,824
228 ($2,555)$905$1,650$273,174
Year 20 - 229 ($2,555)$899$1,656$271,518
230 ($2,555)$894$1,661$269,857
231 ($2,555)$888$1,667$268,191
232 ($2,555)$883$1,672$266,519
233 ($2,555)$877$1,678$264,841
234 ($2,555)$872$1,683$263,158
235 ($2,555)$866$1,689$261,469
236 ($2,555)$861$1,694$259,775
237 ($2,555)$855$1,700$258,075
238 ($2,555)$849$1,705$256,370
239 ($2,555)$844$1,711$254,659
240 ($2,555)$838$1,717$252,942
Year 21 - 241 ($2,555)$833$1,722$251,220
242 ($2,555)$827$1,728$249,492
243 ($2,555)$821$1,734$247,758
244 ($2,555)$816$1,739$246,019
245 ($2,555)$810$1,745$244,274
246 ($2,555)$804$1,751$242,523
247 ($2,555)$798$1,757$240,766
248 ($2,555)$793$1,762$239,004
249 ($2,555)$787$1,768$237,236
250 ($2,555)$781$1,774$235,462
251 ($2,555)$775$1,780$233,682
252 ($2,555)$769$1,786$231,896
Year 22 - 253 ($2,555)$763$1,792$230,104
254 ($2,555)$757$1,797$228,307
255 ($2,555)$752$1,803$226,504
256 ($2,555)$746$1,809$224,694
257 ($2,555)$740$1,815$222,879
258 ($2,555)$734$1,821$221,058
259 ($2,555)$728$1,827$219,230
260 ($2,555)$722$1,833$217,397
261 ($2,555)$716$1,839$215,558
262 ($2,555)$710$1,845$213,712
263 ($2,555)$703$1,851$211,861
264 ($2,555)$697$1,858$210,003
Year 23 - 265 ($2,555)$691$1,864$208,140
266 ($2,555)$685$1,870$206,270
267 ($2,555)$679$1,876$204,394
268 ($2,555)$673$1,882$202,512
269 ($2,555)$667$1,888$200,624
270 ($2,555)$660$1,895$198,729
271 ($2,555)$654$1,901$196,828
272 ($2,555)$648$1,907$194,921
273 ($2,555)$642$1,913$193,008
274 ($2,555)$635$1,920$191,089
275 ($2,555)$629$1,926$189,163
276 ($2,555)$623$1,932$187,230
Year 24 - 277 ($2,555)$616$1,939$185,292
278 ($2,555)$610$1,945$183,347
279 ($2,555)$604$1,951$181,395
280 ($2,555)$597$1,958$179,438
281 ($2,555)$591$1,964$177,473
282 ($2,555)$584$1,971$175,503
283 ($2,555)$578$1,977$173,525
284 ($2,555)$571$1,984$171,542
285 ($2,555)$565$1,990$169,551
286 ($2,555)$558$1,997$167,555
287 ($2,555)$552$2,003$165,551
288 ($2,555)$545$2,010$163,541
Year 25 - 289 ($2,555)$538$2,017$161,525
290 ($2,555)$532$2,023$159,501
291 ($2,555)$525$2,030$157,472
292 ($2,555)$518$2,037$155,435
293 ($2,555)$512$2,043$153,392
294 ($2,555)$505$2,050$151,342
295 ($2,555)$498$2,057$149,285
296 ($2,555)$491$2,064$147,221
297 ($2,555)$485$2,070$145,151
298 ($2,555)$478$2,077$143,074
299 ($2,555)$471$2,084$140,990
300 ($2,555)$464$2,091$138,899
Year 26 - 301 ($2,555)$457$2,098$136,802
302 ($2,555)$450$2,105$134,697
303 ($2,555)$443$2,112$132,585
304 ($2,555)$436$2,118$130,467
305 ($2,555)$429$2,125$128,341
306 ($2,555)$422$2,132$126,209
307 ($2,555)$415$2,139$124,070
308 ($2,555)$408$2,147$121,923
309 ($2,555)$401$2,154$119,769
310 ($2,555)$394$2,161$117,609
311 ($2,555)$387$2,168$115,441
312 ($2,555)$380$2,175$113,266
Year 27 - 313 ($2,555)$373$2,182$111,084
314 ($2,555)$366$2,189$108,895
315 ($2,555)$358$2,196$106,698
316 ($2,555)$351$2,204$104,495
317 ($2,555)$344$2,211$102,284
318 ($2,555)$337$2,218$100,065
319 ($2,555)$329$2,226$97,840
320 ($2,555)$322$2,233$95,607
321 ($2,555)$315$2,240$93,367
322 ($2,555)$307$2,248$91,119
323 ($2,555)$300$2,255$88,864
324 ($2,555)$293$2,262$86,602
Year 28 - 325 ($2,555)$285$2,270$84,332
326 ($2,555)$278$2,277$82,055
327 ($2,555)$270$2,285$79,770
328 ($2,555)$263$2,292$77,478
329 ($2,555)$255$2,300$75,178
330 ($2,555)$247$2,307$72,870
331 ($2,555)$240$2,315$70,555
332 ($2,555)$232$2,323$68,233
333 ($2,555)$225$2,330$65,902
334 ($2,555)$217$2,338$63,564
335 ($2,555)$209$2,346$61,219
336 ($2,555)$202$2,353$58,865
Year 29 - 337 ($2,555)$194$2,361$56,504
338 ($2,555)$186$2,369$54,135
339 ($2,555)$178$2,377$51,758
340 ($2,555)$170$2,385$49,374
341 ($2,555)$163$2,392$46,982
342 ($2,555)$155$2,400$44,581
343 ($2,555)$147$2,408$42,173
344 ($2,555)$139$2,416$39,757
345 ($2,555)$131$2,424$37,333
346 ($2,555)$123$2,432$34,901
347 ($2,555)$115$2,440$32,461
348 ($2,555)$107$2,448$30,013
Year 30 - 349 ($2,555)$99$2,456$27,557
350 ($2,555)$91$2,464$25,093
351 ($2,555)$83$2,472$22,620
352 ($2,555)$74$2,480$20,140
353 ($2,555)$66$2,489$17,651
354 ($2,555)$58$2,497$15,154
355 ($2,555)$50$2,505$12,649
356 ($2,555)$42$2,513$10,136
357 ($2,555)$33$2,522$7,615
358 ($2,555)$25$2,530$5,085
359 ($2,555)$17$2,538$2,547
360 ($2,555)$8$2,547$0
TOTALS$381,367$538,400$919,767

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.