« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,518 360 $368,050 $906,450

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 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 #: 7706
$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: 3.750% | 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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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
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 ($2,518)$1,718$800$537,600
2 ($2,518)$1,716$802$536,798
3 ($2,518)$1,713$805$535,994
4 ($2,518)$1,711$807$535,187
5 ($2,518)$1,708$810$534,377
6 ($2,518)$1,706$812$533,564
7 ($2,518)$1,703$815$532,749
8 ($2,518)$1,700$818$531,932
9 ($2,518)$1,698$820$531,112
10 ($2,518)$1,695$823$530,289
11 ($2,518)$1,693$825$529,464
12 ($2,518)$1,690$828$528,635
Year 2 - 13 ($2,518)$1,687$831$527,805
14 ($2,518)$1,685$833$526,971
15 ($2,518)$1,682$836$526,135
16 ($2,518)$1,679$839$525,297
17 ($2,518)$1,677$841$524,455
18 ($2,518)$1,674$844$523,611
19 ($2,518)$1,671$847$522,765
20 ($2,518)$1,668$849$521,915
21 ($2,518)$1,666$852$521,063
22 ($2,518)$1,663$855$520,208
23 ($2,518)$1,660$858$519,351
24 ($2,518)$1,658$860$518,490
Year 3 - 25 ($2,518)$1,655$863$517,627
26 ($2,518)$1,652$866$516,761
27 ($2,518)$1,649$869$515,893
28 ($2,518)$1,647$871$515,022
29 ($2,518)$1,644$874$514,147
30 ($2,518)$1,641$877$513,270
31 ($2,518)$1,638$880$512,391
32 ($2,518)$1,635$883$511,508
33 ($2,518)$1,633$885$510,623
34 ($2,518)$1,630$888$509,735
35 ($2,518)$1,627$891$508,844
36 ($2,518)$1,624$894$507,950
Year 4 - 37 ($2,518)$1,621$897$507,053
38 ($2,518)$1,618$900$506,153
39 ($2,518)$1,615$902$505,251
40 ($2,518)$1,613$905$504,346
41 ($2,518)$1,610$908$503,437
42 ($2,518)$1,607$911$502,526
43 ($2,518)$1,604$914$501,612
44 ($2,518)$1,601$917$500,695
45 ($2,518)$1,598$920$499,776
46 ($2,518)$1,595$923$498,853
47 ($2,518)$1,592$926$497,927
48 ($2,518)$1,589$929$496,998
Year 5 - 49 ($2,518)$1,586$932$496,067
50 ($2,518)$1,583$935$495,132
51 ($2,518)$1,580$938$494,194
52 ($2,518)$1,577$941$493,254
53 ($2,518)$1,574$944$492,310
54 ($2,518)$1,571$947$491,364
55 ($2,518)$1,568$950$490,414
56 ($2,518)$1,565$953$489,461
57 ($2,518)$1,562$956$488,505
58 ($2,518)$1,559$959$487,547
59 ($2,518)$1,556$962$486,585
60 ($2,518)$1,553$965$485,620
Year 6 - 61 ($2,518)$1,550$968$484,652
62 ($2,518)$1,547$971$483,681
63 ($2,518)$1,544$974$482,707
64 ($2,518)$1,541$977$481,729
65 ($2,518)$1,538$980$480,749
66 ($2,518)$1,534$984$479,766
67 ($2,518)$1,531$987$478,779
68 ($2,518)$1,528$990$477,789
69 ($2,518)$1,525$993$476,796
70 ($2,518)$1,522$996$475,800
71 ($2,518)$1,519$999$474,801
72 ($2,518)$1,515$1,003$473,798
Year 7 - 73 ($2,518)$1,512$1,006$472,792
74 ($2,518)$1,509$1,009$471,783
75 ($2,518)$1,506$1,012$470,771
76 ($2,518)$1,503$1,015$469,756
77 ($2,518)$1,499$1,019$468,737
78 ($2,518)$1,496$1,022$467,715
79 ($2,518)$1,493$1,025$466,690
80 ($2,518)$1,490$1,028$465,662
81 ($2,518)$1,486$1,032$464,630
82 ($2,518)$1,483$1,035$463,595
83 ($2,518)$1,480$1,038$462,557
84 ($2,518)$1,476$1,042$461,515
Year 8 - 85 ($2,518)$1,473$1,045$460,471
86 ($2,518)$1,470$1,048$459,422
87 ($2,518)$1,466$1,052$458,371
88 ($2,518)$1,463$1,055$457,316
89 ($2,518)$1,460$1,058$456,257
90 ($2,518)$1,456$1,062$455,196
91 ($2,518)$1,453$1,065$454,131
92 ($2,518)$1,449$1,068$453,062
93 ($2,518)$1,446$1,072$451,990
94 ($2,518)$1,443$1,075$450,915
95 ($2,518)$1,439$1,079$449,836
96 ($2,518)$1,436$1,082$448,754
Year 9 - 97 ($2,518)$1,432$1,086$447,668
98 ($2,518)$1,429$1,089$446,579
99 ($2,518)$1,425$1,093$445,487
100 ($2,518)$1,422$1,096$444,391
101 ($2,518)$1,418$1,100$443,291
102 ($2,518)$1,415$1,103$442,188
103 ($2,518)$1,411$1,107$441,081
104 ($2,518)$1,408$1,110$439,971
105 ($2,518)$1,404$1,114$438,858
106 ($2,518)$1,401$1,117$437,740
107 ($2,518)$1,397$1,121$436,619
108 ($2,518)$1,394$1,124$435,495
Year 10 - 109 ($2,518)$1,390$1,128$434,367
110 ($2,518)$1,386$1,132$433,236
111 ($2,518)$1,383$1,135$432,100
112 ($2,518)$1,379$1,139$430,962
113 ($2,518)$1,375$1,142$429,819
114 ($2,518)$1,372$1,146$428,673
115 ($2,518)$1,368$1,150$427,523
116 ($2,518)$1,365$1,153$426,370
117 ($2,518)$1,361$1,157$425,213
118 ($2,518)$1,357$1,161$424,052
119 ($2,518)$1,353$1,164$422,888
120 ($2,518)$1,350$1,168$421,719
Year 11 - 121 ($2,518)$1,346$1,172$420,547
122 ($2,518)$1,342$1,176$419,372
123 ($2,518)$1,338$1,179$418,192
124 ($2,518)$1,335$1,183$417,009
125 ($2,518)$1,331$1,187$415,822
126 ($2,518)$1,327$1,191$414,631
127 ($2,518)$1,323$1,195$413,437
128 ($2,518)$1,320$1,198$412,239
129 ($2,518)$1,316$1,202$411,036
130 ($2,518)$1,312$1,206$409,830
131 ($2,518)$1,308$1,210$408,620
132 ($2,518)$1,304$1,214$407,407
Year 12 - 133 ($2,518)$1,300$1,218$406,189
134 ($2,518)$1,296$1,221$404,968
135 ($2,518)$1,293$1,225$403,742
136 ($2,518)$1,289$1,229$402,513
137 ($2,518)$1,285$1,233$401,280
138 ($2,518)$1,281$1,237$400,043
139 ($2,518)$1,277$1,241$398,801
140 ($2,518)$1,273$1,245$397,556
141 ($2,518)$1,269$1,249$396,307
142 ($2,518)$1,265$1,253$395,054
143 ($2,518)$1,261$1,257$393,797
144 ($2,518)$1,257$1,261$392,536
Year 13 - 145 ($2,518)$1,253$1,265$391,271
146 ($2,518)$1,249$1,269$390,002
147 ($2,518)$1,245$1,273$388,729
148 ($2,518)$1,241$1,277$387,452
149 ($2,518)$1,237$1,281$386,170
150 ($2,518)$1,233$1,285$384,885
151 ($2,518)$1,228$1,289$383,595
152 ($2,518)$1,224$1,294$382,302
153 ($2,518)$1,220$1,298$381,004
154 ($2,518)$1,216$1,302$379,702
155 ($2,518)$1,212$1,306$378,396
156 ($2,518)$1,208$1,310$377,086
Year 14 - 157 ($2,518)$1,204$1,314$375,772
158 ($2,518)$1,199$1,319$374,453
159 ($2,518)$1,195$1,323$373,130
160 ($2,518)$1,191$1,327$371,803
161 ($2,518)$1,187$1,331$370,472
162 ($2,518)$1,182$1,335$369,136
163 ($2,518)$1,178$1,340$367,797
164 ($2,518)$1,174$1,344$366,453
165 ($2,518)$1,170$1,348$365,104
166 ($2,518)$1,165$1,353$363,752
167 ($2,518)$1,161$1,357$362,395
168 ($2,518)$1,157$1,361$361,033
Year 15 - 169 ($2,518)$1,152$1,366$359,668
170 ($2,518)$1,148$1,370$358,298
171 ($2,518)$1,144$1,374$356,924
172 ($2,518)$1,139$1,379$355,545
173 ($2,518)$1,135$1,383$354,162
174 ($2,518)$1,130$1,388$352,774
175 ($2,518)$1,126$1,392$351,382
176 ($2,518)$1,121$1,396$349,986
177 ($2,518)$1,117$1,401$348,585
178 ($2,518)$1,113$1,405$347,179
179 ($2,518)$1,108$1,410$345,770
180 ($2,518)$1,104$1,414$344,355
Year 16 - 181 ($2,518)$1,099$1,419$342,936
182 ($2,518)$1,095$1,423$341,513
183 ($2,518)$1,090$1,428$340,085
184 ($2,518)$1,085$1,432$338,653
185 ($2,518)$1,081$1,437$337,216
186 ($2,518)$1,076$1,442$335,774
187 ($2,518)$1,072$1,446$334,328
188 ($2,518)$1,067$1,451$332,877
189 ($2,518)$1,062$1,455$331,421
190 ($2,518)$1,058$1,460$329,961
191 ($2,518)$1,053$1,465$328,496
192 ($2,518)$1,048$1,469$327,027
Year 17 - 193 ($2,518)$1,044$1,474$325,553
194 ($2,518)$1,039$1,479$324,074
195 ($2,518)$1,034$1,484$322,590
196 ($2,518)$1,030$1,488$321,102
197 ($2,518)$1,025$1,493$319,609
198 ($2,518)$1,020$1,498$318,111
199 ($2,518)$1,015$1,503$316,609
200 ($2,518)$1,011$1,507$315,101
201 ($2,518)$1,006$1,512$313,589
202 ($2,518)$1,001$1,517$312,072
203 ($2,518)$996$1,522$310,550
204 ($2,518)$991$1,527$309,023
Year 18 - 205 ($2,518)$986$1,532$307,492
206 ($2,518)$981$1,537$305,955
207 ($2,518)$977$1,541$304,414
208 ($2,518)$972$1,546$302,867
209 ($2,518)$967$1,551$301,316
210 ($2,518)$962$1,556$299,760
211 ($2,518)$957$1,561$298,199
212 ($2,518)$952$1,566$296,633
213 ($2,518)$947$1,571$295,061
214 ($2,518)$942$1,576$293,485
215 ($2,518)$937$1,581$291,904
216 ($2,518)$932$1,586$290,318
Year 19 - 217 ($2,518)$927$1,591$288,726
218 ($2,518)$922$1,596$287,130
219 ($2,518)$916$1,601$285,528
220 ($2,518)$911$1,607$283,922
221 ($2,518)$906$1,612$282,310
222 ($2,518)$901$1,617$280,693
223 ($2,518)$896$1,622$279,071
224 ($2,518)$891$1,627$277,444
225 ($2,518)$886$1,632$275,812
226 ($2,518)$880$1,638$274,174
227 ($2,518)$875$1,643$272,531
228 ($2,518)$870$1,648$270,883
Year 20 - 229 ($2,518)$865$1,653$269,230
230 ($2,518)$859$1,659$267,571
231 ($2,518)$854$1,664$265,907
232 ($2,518)$849$1,669$264,238
233 ($2,518)$843$1,675$262,563
234 ($2,518)$838$1,680$260,883
235 ($2,518)$833$1,685$259,198
236 ($2,518)$827$1,691$257,508
237 ($2,518)$822$1,696$255,812
238 ($2,518)$816$1,701$254,110
239 ($2,518)$811$1,707$252,403
240 ($2,518)$806$1,712$250,691
Year 21 - 241 ($2,518)$800$1,718$248,973
242 ($2,518)$795$1,723$247,250
243 ($2,518)$789$1,729$245,521
244 ($2,518)$784$1,734$243,787
245 ($2,518)$778$1,740$242,047
246 ($2,518)$773$1,745$240,301
247 ($2,518)$767$1,751$238,551
248 ($2,518)$761$1,757$236,794
249 ($2,518)$756$1,762$235,032
250 ($2,518)$750$1,768$233,264
251 ($2,518)$745$1,773$231,491
252 ($2,518)$739$1,779$229,712
Year 22 - 253 ($2,518)$733$1,785$227,927
254 ($2,518)$727$1,790$226,136
255 ($2,518)$722$1,796$224,340
256 ($2,518)$716$1,802$222,538
257 ($2,518)$710$1,808$220,731
258 ($2,518)$704$1,813$218,917
259 ($2,518)$699$1,819$217,098
260 ($2,518)$693$1,825$215,273
261 ($2,518)$687$1,831$213,442
262 ($2,518)$681$1,837$211,605
263 ($2,518)$675$1,843$209,763
264 ($2,518)$669$1,848$207,915
Year 23 - 265 ($2,518)$664$1,854$206,060
266 ($2,518)$658$1,860$204,200
267 ($2,518)$652$1,866$202,334
268 ($2,518)$646$1,872$200,462
269 ($2,518)$640$1,878$198,584
270 ($2,518)$634$1,884$196,699
271 ($2,518)$628$1,890$194,809
272 ($2,518)$622$1,896$192,913
273 ($2,518)$616$1,902$191,011
274 ($2,518)$610$1,908$189,103
275 ($2,518)$604$1,914$187,188
276 ($2,518)$597$1,920$185,268
Year 24 - 277 ($2,518)$591$1,927$183,341
278 ($2,518)$585$1,933$181,408
279 ($2,518)$579$1,939$179,470
280 ($2,518)$573$1,945$177,524
281 ($2,518)$567$1,951$175,573
282 ($2,518)$560$1,958$173,616
283 ($2,518)$554$1,964$171,652
284 ($2,518)$548$1,970$169,682
285 ($2,518)$542$1,976$167,705
286 ($2,518)$535$1,983$165,723
287 ($2,518)$529$1,989$163,734
288 ($2,518)$523$1,995$161,738
Year 25 - 289 ($2,518)$516$2,002$159,737
290 ($2,518)$510$2,008$157,729
291 ($2,518)$503$2,015$155,714
292 ($2,518)$497$2,021$153,693
293 ($2,518)$491$2,027$151,666
294 ($2,518)$484$2,034$149,632
295 ($2,518)$478$2,040$147,592
296 ($2,518)$471$2,047$145,545
297 ($2,518)$465$2,053$143,491
298 ($2,518)$458$2,060$141,431
299 ($2,518)$451$2,067$139,365
300 ($2,518)$445$2,073$137,292
Year 26 - 301 ($2,518)$438$2,080$135,212
302 ($2,518)$432$2,086$133,126
303 ($2,518)$425$2,093$131,033
304 ($2,518)$418$2,100$128,933
305 ($2,518)$412$2,106$126,827
306 ($2,518)$405$2,113$124,713
307 ($2,518)$398$2,120$122,594
308 ($2,518)$391$2,127$120,467
309 ($2,518)$384$2,133$118,333
310 ($2,518)$378$2,140$116,193
311 ($2,518)$371$2,147$114,046
312 ($2,518)$364$2,154$111,892
Year 27 - 313 ($2,518)$357$2,161$109,731
314 ($2,518)$350$2,168$107,564
315 ($2,518)$343$2,175$105,389
316 ($2,518)$336$2,182$103,208
317 ($2,518)$329$2,189$101,019
318 ($2,518)$322$2,195$98,824
319 ($2,518)$315$2,203$96,621
320 ($2,518)$308$2,210$94,412
321 ($2,518)$301$2,217$92,195
322 ($2,518)$294$2,224$89,971
323 ($2,518)$287$2,231$87,741
324 ($2,518)$280$2,238$85,503
Year 28 - 325 ($2,518)$273$2,245$83,258
326 ($2,518)$266$2,252$81,005
327 ($2,518)$259$2,259$78,746
328 ($2,518)$251$2,267$76,479
329 ($2,518)$244$2,274$74,206
330 ($2,518)$237$2,281$71,925
331 ($2,518)$230$2,288$69,636
332 ($2,518)$222$2,296$67,341
333 ($2,518)$215$2,303$65,038
334 ($2,518)$208$2,310$62,727
335 ($2,518)$200$2,318$60,410
336 ($2,518)$193$2,325$58,084
Year 29 - 337 ($2,518)$185$2,333$55,752
338 ($2,518)$178$2,340$53,412
339 ($2,518)$170$2,347$51,064
340 ($2,518)$163$2,355$48,710
341 ($2,518)$155$2,362$46,347
342 ($2,518)$148$2,370$43,977
343 ($2,518)$140$2,378$41,600
344 ($2,518)$133$2,385$39,214
345 ($2,518)$125$2,393$36,822
346 ($2,518)$118$2,400$34,421
347 ($2,518)$110$2,408$32,013
348 ($2,518)$102$2,416$29,597
Year 30 - 349 ($2,518)$94$2,423$27,174
350 ($2,518)$87$2,431$24,743
351 ($2,518)$79$2,439$22,304
352 ($2,518)$71$2,447$19,857
353 ($2,518)$63$2,455$17,403
354 ($2,518)$56$2,462$14,940
355 ($2,518)$48$2,470$12,470
356 ($2,518)$40$2,478$9,992
357 ($2,518)$32$2,486$7,506
358 ($2,518)$24$2,494$5,012
359 ($2,518)$16$2,502$2,510
360 ($2,518)$8$2,510$0
TOTALS$368,050$538,400$906,450

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.