« Back to all home prices

Mortgage Payment Schedule for a $674,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($134,800) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,537 360 $374,142 $913,342

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 244476 | State Lic #: MC-5877
$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 #: 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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $674,000
Down Payment $134,800$539,200
Year 1 - 1 ($2,537)$1,743$794$538,406
2 ($2,537)$1,741$796$537,610
3 ($2,537)$1,738$799$536,811
4 ($2,537)$1,736$801$536,010
5 ($2,537)$1,733$804$535,206
6 ($2,537)$1,730$807$534,399
7 ($2,537)$1,728$809$533,590
8 ($2,537)$1,725$812$532,779
9 ($2,537)$1,723$814$531,964
10 ($2,537)$1,720$817$531,147
11 ($2,537)$1,717$820$530,327
12 ($2,537)$1,715$822$529,505
Year 2 - 13 ($2,537)$1,712$825$528,680
14 ($2,537)$1,709$828$527,852
15 ($2,537)$1,707$830$527,022
16 ($2,537)$1,704$833$526,189
17 ($2,537)$1,701$836$525,353
18 ($2,537)$1,699$838$524,515
19 ($2,537)$1,696$841$523,674
20 ($2,537)$1,693$844$522,830
21 ($2,537)$1,690$847$521,983
22 ($2,537)$1,688$849$521,134
23 ($2,537)$1,685$852$520,282
24 ($2,537)$1,682$855$519,427
Year 3 - 25 ($2,537)$1,679$858$518,570
26 ($2,537)$1,677$860$517,709
27 ($2,537)$1,674$863$516,846
28 ($2,537)$1,671$866$515,980
29 ($2,537)$1,668$869$515,111
30 ($2,537)$1,666$872$514,240
31 ($2,537)$1,663$874$513,366
32 ($2,537)$1,660$877$512,488
33 ($2,537)$1,657$880$511,608
34 ($2,537)$1,654$883$510,725
35 ($2,537)$1,651$886$509,840
36 ($2,537)$1,648$889$508,951
Year 4 - 37 ($2,537)$1,646$891$508,060
38 ($2,537)$1,643$894$507,165
39 ($2,537)$1,640$897$506,268
40 ($2,537)$1,637$900$505,368
41 ($2,537)$1,634$903$504,465
42 ($2,537)$1,631$906$503,559
43 ($2,537)$1,628$909$502,650
44 ($2,537)$1,625$912$501,738
45 ($2,537)$1,622$915$500,824
46 ($2,537)$1,619$918$499,906
47 ($2,537)$1,616$921$498,985
48 ($2,537)$1,613$924$498,061
Year 5 - 49 ($2,537)$1,610$927$497,135
50 ($2,537)$1,607$930$496,205
51 ($2,537)$1,604$933$495,272
52 ($2,537)$1,601$936$494,337
53 ($2,537)$1,598$939$493,398
54 ($2,537)$1,595$942$492,456
55 ($2,537)$1,592$945$491,512
56 ($2,537)$1,589$948$490,564
57 ($2,537)$1,586$951$489,613
58 ($2,537)$1,583$954$488,659
59 ($2,537)$1,580$957$487,702
60 ($2,537)$1,577$960$486,742
Year 6 - 61 ($2,537)$1,574$963$485,778
62 ($2,537)$1,571$966$484,812
63 ($2,537)$1,568$970$483,842
64 ($2,537)$1,564$973$482,870
65 ($2,537)$1,561$976$481,894
66 ($2,537)$1,558$979$480,915
67 ($2,537)$1,555$982$479,933
68 ($2,537)$1,552$985$478,948
69 ($2,537)$1,549$988$477,959
70 ($2,537)$1,545$992$476,968
71 ($2,537)$1,542$995$475,973
72 ($2,537)$1,539$998$474,975
Year 7 - 73 ($2,537)$1,536$1,001$473,973
74 ($2,537)$1,533$1,005$472,969
75 ($2,537)$1,529$1,008$471,961
76 ($2,537)$1,526$1,011$470,950
77 ($2,537)$1,523$1,014$469,936
78 ($2,537)$1,519$1,018$468,918
79 ($2,537)$1,516$1,021$467,897
80 ($2,537)$1,513$1,024$466,873
81 ($2,537)$1,510$1,028$465,845
82 ($2,537)$1,506$1,031$464,815
83 ($2,537)$1,503$1,034$463,780
84 ($2,537)$1,500$1,038$462,743
Year 8 - 85 ($2,537)$1,496$1,041$461,702
86 ($2,537)$1,493$1,044$460,658
87 ($2,537)$1,489$1,048$459,610
88 ($2,537)$1,486$1,051$458,559
89 ($2,537)$1,483$1,054$457,505
90 ($2,537)$1,479$1,058$456,447
91 ($2,537)$1,476$1,061$455,386
92 ($2,537)$1,472$1,065$454,321
93 ($2,537)$1,469$1,068$453,253
94 ($2,537)$1,466$1,072$452,182
95 ($2,537)$1,462$1,075$451,107
96 ($2,537)$1,459$1,078$450,028
Year 9 - 97 ($2,537)$1,455$1,082$448,946
98 ($2,537)$1,452$1,085$447,861
99 ($2,537)$1,448$1,089$446,772
100 ($2,537)$1,445$1,092$445,679
101 ($2,537)$1,441$1,096$444,583
102 ($2,537)$1,437$1,100$443,484
103 ($2,537)$1,434$1,103$442,380
104 ($2,537)$1,430$1,107$441,274
105 ($2,537)$1,427$1,110$440,164
106 ($2,537)$1,423$1,114$439,050
107 ($2,537)$1,420$1,117$437,932
108 ($2,537)$1,416$1,121$436,811
Year 10 - 109 ($2,537)$1,412$1,125$435,686
110 ($2,537)$1,409$1,128$434,558
111 ($2,537)$1,405$1,132$433,426
112 ($2,537)$1,401$1,136$432,290
113 ($2,537)$1,398$1,139$431,151
114 ($2,537)$1,394$1,143$430,008
115 ($2,537)$1,390$1,147$428,861
116 ($2,537)$1,387$1,150$427,711
117 ($2,537)$1,383$1,154$426,557
118 ($2,537)$1,379$1,158$425,399
119 ($2,537)$1,375$1,162$424,237
120 ($2,537)$1,372$1,165$423,072
Year 11 - 121 ($2,537)$1,368$1,169$421,903
122 ($2,537)$1,364$1,173$420,730
123 ($2,537)$1,360$1,177$419,553
124 ($2,537)$1,357$1,181$418,373
125 ($2,537)$1,353$1,184$417,188
126 ($2,537)$1,349$1,188$416,000
127 ($2,537)$1,345$1,192$414,808
128 ($2,537)$1,341$1,196$413,612
129 ($2,537)$1,337$1,200$412,413
130 ($2,537)$1,333$1,204$411,209
131 ($2,537)$1,330$1,207$410,002
132 ($2,537)$1,326$1,211$408,790
Year 12 - 133 ($2,537)$1,322$1,215$407,575
134 ($2,537)$1,318$1,219$406,356
135 ($2,537)$1,314$1,223$405,133
136 ($2,537)$1,310$1,227$403,905
137 ($2,537)$1,306$1,231$402,674
138 ($2,537)$1,302$1,235$401,439
139 ($2,537)$1,298$1,239$400,200
140 ($2,537)$1,294$1,243$398,957
141 ($2,537)$1,290$1,247$397,710
142 ($2,537)$1,286$1,251$396,459
143 ($2,537)$1,282$1,255$395,204
144 ($2,537)$1,278$1,259$393,944
Year 13 - 145 ($2,537)$1,274$1,263$392,681
146 ($2,537)$1,270$1,267$391,414
147 ($2,537)$1,266$1,271$390,142
148 ($2,537)$1,261$1,276$388,867
149 ($2,537)$1,257$1,280$387,587
150 ($2,537)$1,253$1,284$386,303
151 ($2,537)$1,249$1,288$385,015
152 ($2,537)$1,245$1,292$383,723
153 ($2,537)$1,241$1,296$382,427
154 ($2,537)$1,237$1,301$381,126
155 ($2,537)$1,232$1,305$379,821
156 ($2,537)$1,228$1,309$378,512
Year 14 - 157 ($2,537)$1,224$1,313$377,199
158 ($2,537)$1,220$1,317$375,882
159 ($2,537)$1,215$1,322$374,560
160 ($2,537)$1,211$1,326$373,234
161 ($2,537)$1,207$1,330$371,904
162 ($2,537)$1,202$1,335$370,569
163 ($2,537)$1,198$1,339$369,230
164 ($2,537)$1,194$1,343$367,887
165 ($2,537)$1,190$1,348$366,539
166 ($2,537)$1,185$1,352$365,187
167 ($2,537)$1,181$1,356$363,831
168 ($2,537)$1,176$1,361$362,471
Year 15 - 169 ($2,537)$1,172$1,365$361,105
170 ($2,537)$1,168$1,369$359,736
171 ($2,537)$1,163$1,374$358,362
172 ($2,537)$1,159$1,378$356,984
173 ($2,537)$1,154$1,383$355,601
174 ($2,537)$1,150$1,387$354,214
175 ($2,537)$1,145$1,392$352,822
176 ($2,537)$1,141$1,396$351,426
177 ($2,537)$1,136$1,401$350,025
178 ($2,537)$1,132$1,405$348,619
179 ($2,537)$1,127$1,410$347,210
180 ($2,537)$1,123$1,414$345,795
Year 16 - 181 ($2,537)$1,118$1,419$344,376
182 ($2,537)$1,113$1,424$342,953
183 ($2,537)$1,109$1,428$341,524
184 ($2,537)$1,104$1,433$340,092
185 ($2,537)$1,100$1,437$338,654
186 ($2,537)$1,095$1,442$337,212
187 ($2,537)$1,090$1,447$335,765
188 ($2,537)$1,086$1,451$334,314
189 ($2,537)$1,081$1,456$332,858
190 ($2,537)$1,076$1,461$331,397
191 ($2,537)$1,072$1,466$329,931
192 ($2,537)$1,067$1,470$328,461
Year 17 - 193 ($2,537)$1,062$1,475$326,986
194 ($2,537)$1,057$1,480$325,506
195 ($2,537)$1,052$1,485$324,022
196 ($2,537)$1,048$1,489$322,532
197 ($2,537)$1,043$1,494$321,038
198 ($2,537)$1,038$1,499$319,539
199 ($2,537)$1,033$1,504$318,035
200 ($2,537)$1,028$1,509$316,527
201 ($2,537)$1,023$1,514$315,013
202 ($2,537)$1,019$1,519$313,494
203 ($2,537)$1,014$1,523$311,971
204 ($2,537)$1,009$1,528$310,443
Year 18 - 205 ($2,537)$1,004$1,533$308,909
206 ($2,537)$999$1,538$307,371
207 ($2,537)$994$1,543$305,828
208 ($2,537)$989$1,548$304,280
209 ($2,537)$984$1,553$302,726
210 ($2,537)$979$1,558$301,168
211 ($2,537)$974$1,563$299,605
212 ($2,537)$969$1,568$298,036
213 ($2,537)$964$1,573$296,463
214 ($2,537)$959$1,578$294,885
215 ($2,537)$953$1,584$293,301
216 ($2,537)$948$1,589$291,712
Year 19 - 217 ($2,537)$943$1,594$290,118
218 ($2,537)$938$1,599$288,519
219 ($2,537)$933$1,604$286,915
220 ($2,537)$928$1,609$285,306
221 ($2,537)$922$1,615$283,691
222 ($2,537)$917$1,620$282,071
223 ($2,537)$912$1,625$280,446
224 ($2,537)$907$1,630$278,816
225 ($2,537)$902$1,636$277,181
226 ($2,537)$896$1,641$275,540
227 ($2,537)$891$1,646$273,894
228 ($2,537)$886$1,651$272,242
Year 20 - 229 ($2,537)$880$1,657$270,585
230 ($2,537)$875$1,662$268,923
231 ($2,537)$870$1,668$267,256
232 ($2,537)$864$1,673$265,583
233 ($2,537)$859$1,678$263,904
234 ($2,537)$853$1,684$262,221
235 ($2,537)$848$1,689$260,531
236 ($2,537)$842$1,695$258,837
237 ($2,537)$837$1,700$257,137
238 ($2,537)$831$1,706$255,431
239 ($2,537)$826$1,711$253,720
240 ($2,537)$820$1,717$252,003
Year 21 - 241 ($2,537)$815$1,722$250,281
242 ($2,537)$809$1,728$248,553
243 ($2,537)$804$1,733$246,820
244 ($2,537)$798$1,739$245,081
245 ($2,537)$792$1,745$243,336
246 ($2,537)$787$1,750$241,586
247 ($2,537)$781$1,756$239,830
248 ($2,537)$775$1,762$238,068
249 ($2,537)$770$1,767$236,301
250 ($2,537)$764$1,773$234,528
251 ($2,537)$758$1,779$232,749
252 ($2,537)$753$1,785$230,964
Year 22 - 253 ($2,537)$747$1,790$229,174
254 ($2,537)$741$1,796$227,378
255 ($2,537)$735$1,802$225,576
256 ($2,537)$729$1,808$223,769
257 ($2,537)$724$1,814$221,955
258 ($2,537)$718$1,819$220,136
259 ($2,537)$712$1,825$218,310
260 ($2,537)$706$1,831$216,479
261 ($2,537)$700$1,837$214,642
262 ($2,537)$694$1,843$212,799
263 ($2,537)$688$1,849$210,950
264 ($2,537)$682$1,855$209,095
Year 23 - 265 ($2,537)$676$1,861$207,234
266 ($2,537)$670$1,867$205,367
267 ($2,537)$664$1,873$203,494
268 ($2,537)$658$1,879$201,615
269 ($2,537)$652$1,885$199,730
270 ($2,537)$646$1,891$197,838
271 ($2,537)$640$1,897$195,941
272 ($2,537)$634$1,904$194,038
273 ($2,537)$627$1,910$192,128
274 ($2,537)$621$1,916$190,212
275 ($2,537)$615$1,922$188,290
276 ($2,537)$609$1,928$186,362
Year 24 - 277 ($2,537)$603$1,934$184,427
278 ($2,537)$596$1,941$182,486
279 ($2,537)$590$1,947$180,539
280 ($2,537)$584$1,953$178,586
281 ($2,537)$577$1,960$176,626
282 ($2,537)$571$1,966$174,661
283 ($2,537)$565$1,972$172,688
284 ($2,537)$558$1,979$170,709
285 ($2,537)$552$1,985$168,724
286 ($2,537)$546$1,992$166,733
287 ($2,537)$539$1,998$164,735
288 ($2,537)$533$2,004$162,731
Year 25 - 289 ($2,537)$526$2,011$160,720
290 ($2,537)$520$2,017$158,702
291 ($2,537)$513$2,024$156,678
292 ($2,537)$507$2,030$154,648
293 ($2,537)$500$2,037$152,611
294 ($2,537)$493$2,044$150,567
295 ($2,537)$487$2,050$148,517
296 ($2,537)$480$2,057$146,460
297 ($2,537)$474$2,064$144,397
298 ($2,537)$467$2,070$142,326
299 ($2,537)$460$2,077$140,250
300 ($2,537)$453$2,084$138,166
Year 26 - 301 ($2,537)$447$2,090$136,076
302 ($2,537)$440$2,097$133,979
303 ($2,537)$433$2,104$131,875
304 ($2,537)$426$2,111$129,764
305 ($2,537)$420$2,117$127,647
306 ($2,537)$413$2,124$125,522
307 ($2,537)$406$2,131$123,391
308 ($2,537)$399$2,138$121,253
309 ($2,537)$392$2,145$119,108
310 ($2,537)$385$2,152$116,956
311 ($2,537)$378$2,159$114,797
312 ($2,537)$371$2,166$112,631
Year 27 - 313 ($2,537)$364$2,173$110,458
314 ($2,537)$357$2,180$108,278
315 ($2,537)$350$2,187$106,091
316 ($2,537)$343$2,194$103,897
317 ($2,537)$336$2,201$101,696
318 ($2,537)$329$2,208$99,488
319 ($2,537)$322$2,215$97,273
320 ($2,537)$315$2,223$95,050
321 ($2,537)$307$2,230$92,820
322 ($2,537)$300$2,237$90,583
323 ($2,537)$293$2,244$88,339
324 ($2,537)$286$2,251$86,088
Year 28 - 325 ($2,537)$278$2,259$83,829
326 ($2,537)$271$2,266$81,563
327 ($2,537)$264$2,273$79,290
328 ($2,537)$256$2,281$77,009
329 ($2,537)$249$2,288$74,721
330 ($2,537)$242$2,295$72,425
331 ($2,537)$234$2,303$70,123
332 ($2,537)$227$2,310$67,812
333 ($2,537)$219$2,318$65,494
334 ($2,537)$212$2,325$63,169
335 ($2,537)$204$2,333$60,836
336 ($2,537)$197$2,340$58,496
Year 29 - 337 ($2,537)$189$2,348$56,148
338 ($2,537)$182$2,356$53,793
339 ($2,537)$174$2,363$51,429
340 ($2,537)$166$2,371$49,059
341 ($2,537)$159$2,378$46,680
342 ($2,537)$151$2,386$44,294
343 ($2,537)$143$2,394$41,900
344 ($2,537)$135$2,402$39,499
345 ($2,537)$128$2,409$37,089
346 ($2,537)$120$2,417$34,672
347 ($2,537)$112$2,425$32,247
348 ($2,537)$104$2,433$29,814
Year 30 - 349 ($2,537)$96$2,441$27,374
350 ($2,537)$89$2,449$24,925
351 ($2,537)$81$2,456$22,469
352 ($2,537)$73$2,464$20,004
353 ($2,537)$65$2,472$17,532
354 ($2,537)$57$2,480$15,052
355 ($2,537)$49$2,488$12,563
356 ($2,537)$41$2,496$10,067
357 ($2,537)$33$2,505$7,562
358 ($2,537)$24$2,513$5,050
359 ($2,537)$16$2,521$2,529
360 ($2,537)$8$2,529$0
TOTALS$374,142$539,200$913,342

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.