« Back to all home prices

Mortgage Payment Schedule for a $676,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($135,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,551 360 $377,481 $918,281

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $676,000
Down Payment $135,200$540,800
Year 1 - 1 ($2,551)$1,758$793$540,007
2 ($2,551)$1,755$796$539,211
3 ($2,551)$1,752$798$538,413
4 ($2,551)$1,750$801$537,612
5 ($2,551)$1,747$804$536,808
6 ($2,551)$1,745$806$536,002
7 ($2,551)$1,742$809$535,193
8 ($2,551)$1,739$811$534,382
9 ($2,551)$1,737$814$533,568
10 ($2,551)$1,734$817$532,751
11 ($2,551)$1,731$819$531,932
12 ($2,551)$1,729$822$531,110
Year 2 - 13 ($2,551)$1,726$825$530,285
14 ($2,551)$1,723$827$529,458
15 ($2,551)$1,721$830$528,628
16 ($2,551)$1,718$833$527,795
17 ($2,551)$1,715$835$526,960
18 ($2,551)$1,713$838$526,121
19 ($2,551)$1,710$841$525,281
20 ($2,551)$1,707$844$524,437
21 ($2,551)$1,704$846$523,591
22 ($2,551)$1,702$849$522,741
23 ($2,551)$1,699$852$521,890
24 ($2,551)$1,696$855$521,035
Year 3 - 25 ($2,551)$1,693$857$520,177
26 ($2,551)$1,691$860$519,317
27 ($2,551)$1,688$863$518,454
28 ($2,551)$1,685$866$517,588
29 ($2,551)$1,682$869$516,720
30 ($2,551)$1,679$871$515,848
31 ($2,551)$1,677$874$514,974
32 ($2,551)$1,674$877$514,097
33 ($2,551)$1,671$880$513,217
34 ($2,551)$1,668$883$512,334
35 ($2,551)$1,665$886$511,449
36 ($2,551)$1,662$889$510,560
Year 4 - 37 ($2,551)$1,659$891$509,669
38 ($2,551)$1,656$894$508,774
39 ($2,551)$1,654$897$507,877
40 ($2,551)$1,651$900$506,977
41 ($2,551)$1,648$903$506,074
42 ($2,551)$1,645$906$505,168
43 ($2,551)$1,642$909$504,259
44 ($2,551)$1,639$912$503,347
45 ($2,551)$1,636$915$502,432
46 ($2,551)$1,633$918$501,514
47 ($2,551)$1,630$921$500,593
48 ($2,551)$1,627$924$499,669
Year 5 - 49 ($2,551)$1,624$927$498,742
50 ($2,551)$1,621$930$497,812
51 ($2,551)$1,618$933$496,880
52 ($2,551)$1,615$936$495,944
53 ($2,551)$1,612$939$495,005
54 ($2,551)$1,609$942$494,063
55 ($2,551)$1,606$945$493,118
56 ($2,551)$1,603$948$492,169
57 ($2,551)$1,600$951$491,218
58 ($2,551)$1,596$954$490,264
59 ($2,551)$1,593$957$489,306
60 ($2,551)$1,590$961$488,346
Year 6 - 61 ($2,551)$1,587$964$487,382
62 ($2,551)$1,584$967$486,415
63 ($2,551)$1,581$970$485,445
64 ($2,551)$1,578$973$484,472
65 ($2,551)$1,575$976$483,496
66 ($2,551)$1,571$979$482,517
67 ($2,551)$1,568$983$481,534
68 ($2,551)$1,565$986$480,548
69 ($2,551)$1,562$989$479,559
70 ($2,551)$1,559$992$478,567
71 ($2,551)$1,555$995$477,572
72 ($2,551)$1,552$999$476,573
Year 7 - 73 ($2,551)$1,549$1,002$475,571
74 ($2,551)$1,546$1,005$474,566
75 ($2,551)$1,542$1,008$473,557
76 ($2,551)$1,539$1,012$472,546
77 ($2,551)$1,536$1,015$471,531
78 ($2,551)$1,532$1,018$470,512
79 ($2,551)$1,529$1,022$469,491
80 ($2,551)$1,526$1,025$468,466
81 ($2,551)$1,523$1,028$467,438
82 ($2,551)$1,519$1,032$466,406
83 ($2,551)$1,516$1,035$465,371
84 ($2,551)$1,512$1,038$464,333
Year 8 - 85 ($2,551)$1,509$1,042$463,291
86 ($2,551)$1,506$1,045$462,246
87 ($2,551)$1,502$1,048$461,197
88 ($2,551)$1,499$1,052$460,146
89 ($2,551)$1,495$1,055$459,090
90 ($2,551)$1,492$1,059$458,032
91 ($2,551)$1,489$1,062$456,969
92 ($2,551)$1,485$1,066$455,904
93 ($2,551)$1,482$1,069$454,835
94 ($2,551)$1,478$1,073$453,762
95 ($2,551)$1,475$1,076$452,686
96 ($2,551)$1,471$1,080$451,606
Year 9 - 97 ($2,551)$1,468$1,083$450,523
98 ($2,551)$1,464$1,087$449,437
99 ($2,551)$1,461$1,090$448,347
100 ($2,551)$1,457$1,094$447,253
101 ($2,551)$1,454$1,097$446,156
102 ($2,551)$1,450$1,101$445,055
103 ($2,551)$1,446$1,104$443,951
104 ($2,551)$1,443$1,108$442,843
105 ($2,551)$1,439$1,112$441,731
106 ($2,551)$1,436$1,115$440,616
107 ($2,551)$1,432$1,119$439,497
108 ($2,551)$1,428$1,122$438,375
Year 10 - 109 ($2,551)$1,425$1,126$437,249
110 ($2,551)$1,421$1,130$436,119
111 ($2,551)$1,417$1,133$434,986
112 ($2,551)$1,414$1,137$433,849
113 ($2,551)$1,410$1,141$432,708
114 ($2,551)$1,406$1,144$431,563
115 ($2,551)$1,403$1,148$430,415
116 ($2,551)$1,399$1,152$429,263
117 ($2,551)$1,395$1,156$428,108
118 ($2,551)$1,391$1,159$426,948
119 ($2,551)$1,388$1,163$425,785
120 ($2,551)$1,384$1,167$424,618
Year 11 - 121 ($2,551)$1,380$1,171$423,447
122 ($2,551)$1,376$1,175$422,273
123 ($2,551)$1,372$1,178$421,094
124 ($2,551)$1,369$1,182$419,912
125 ($2,551)$1,365$1,186$418,726
126 ($2,551)$1,361$1,190$417,536
127 ($2,551)$1,357$1,194$416,342
128 ($2,551)$1,353$1,198$415,144
129 ($2,551)$1,349$1,202$413,943
130 ($2,551)$1,345$1,205$412,737
131 ($2,551)$1,341$1,209$411,528
132 ($2,551)$1,337$1,213$410,315
Year 12 - 133 ($2,551)$1,334$1,217$409,097
134 ($2,551)$1,330$1,221$407,876
135 ($2,551)$1,326$1,225$406,651
136 ($2,551)$1,322$1,229$405,422
137 ($2,551)$1,318$1,233$404,189
138 ($2,551)$1,314$1,237$402,952
139 ($2,551)$1,310$1,241$401,710
140 ($2,551)$1,306$1,245$400,465
141 ($2,551)$1,302$1,249$399,216
142 ($2,551)$1,297$1,253$397,963
143 ($2,551)$1,293$1,257$396,705
144 ($2,551)$1,289$1,261$395,444
Year 13 - 145 ($2,551)$1,285$1,266$394,178
146 ($2,551)$1,281$1,270$392,908
147 ($2,551)$1,277$1,274$391,635
148 ($2,551)$1,273$1,278$390,357
149 ($2,551)$1,269$1,282$389,074
150 ($2,551)$1,264$1,286$387,788
151 ($2,551)$1,260$1,290$386,498
152 ($2,551)$1,256$1,295$385,203
153 ($2,551)$1,252$1,299$383,904
154 ($2,551)$1,248$1,303$382,601
155 ($2,551)$1,243$1,307$381,294
156 ($2,551)$1,239$1,312$379,982
Year 14 - 157 ($2,551)$1,235$1,316$378,666
158 ($2,551)$1,231$1,320$377,346
159 ($2,551)$1,226$1,324$376,022
160 ($2,551)$1,222$1,329$374,693
161 ($2,551)$1,218$1,333$373,360
162 ($2,551)$1,213$1,337$372,023
163 ($2,551)$1,209$1,342$370,681
164 ($2,551)$1,205$1,346$369,335
165 ($2,551)$1,200$1,350$367,985
166 ($2,551)$1,196$1,355$366,630
167 ($2,551)$1,192$1,359$365,270
168 ($2,551)$1,187$1,364$363,907
Year 15 - 169 ($2,551)$1,183$1,368$362,539
170 ($2,551)$1,178$1,373$361,166
171 ($2,551)$1,174$1,377$359,789
172 ($2,551)$1,169$1,381$358,408
173 ($2,551)$1,165$1,386$357,022
174 ($2,551)$1,160$1,390$355,631
175 ($2,551)$1,156$1,395$354,236
176 ($2,551)$1,151$1,400$352,837
177 ($2,551)$1,147$1,404$351,433
178 ($2,551)$1,142$1,409$350,024
179 ($2,551)$1,138$1,413$348,611
180 ($2,551)$1,133$1,418$347,193
Year 16 - 181 ($2,551)$1,128$1,422$345,771
182 ($2,551)$1,124$1,427$344,344
183 ($2,551)$1,119$1,432$342,912
184 ($2,551)$1,114$1,436$341,476
185 ($2,551)$1,110$1,441$340,035
186 ($2,551)$1,105$1,446$338,589
187 ($2,551)$1,100$1,450$337,139
188 ($2,551)$1,096$1,455$335,684
189 ($2,551)$1,091$1,460$334,224
190 ($2,551)$1,086$1,465$332,759
191 ($2,551)$1,081$1,469$331,290
192 ($2,551)$1,077$1,474$329,816
Year 17 - 193 ($2,551)$1,072$1,479$328,337
194 ($2,551)$1,067$1,484$326,853
195 ($2,551)$1,062$1,489$325,365
196 ($2,551)$1,057$1,493$323,871
197 ($2,551)$1,053$1,498$322,373
198 ($2,551)$1,048$1,503$320,870
199 ($2,551)$1,043$1,508$319,362
200 ($2,551)$1,038$1,513$317,849
201 ($2,551)$1,033$1,518$316,332
202 ($2,551)$1,028$1,523$314,809
203 ($2,551)$1,023$1,528$313,281
204 ($2,551)$1,018$1,533$311,749
Year 18 - 205 ($2,551)$1,013$1,538$310,211
206 ($2,551)$1,008$1,543$308,668
207 ($2,551)$1,003$1,548$307,121
208 ($2,551)$998$1,553$305,568
209 ($2,551)$993$1,558$304,010
210 ($2,551)$988$1,563$302,448
211 ($2,551)$983$1,568$300,880
212 ($2,551)$978$1,573$299,307
213 ($2,551)$973$1,578$297,729
214 ($2,551)$968$1,583$296,146
215 ($2,551)$962$1,588$294,557
216 ($2,551)$957$1,593$292,964
Year 19 - 217 ($2,551)$952$1,599$291,365
218 ($2,551)$947$1,604$289,761
219 ($2,551)$942$1,609$288,152
220 ($2,551)$936$1,614$286,538
221 ($2,551)$931$1,620$284,919
222 ($2,551)$926$1,625$283,294
223 ($2,551)$921$1,630$281,664
224 ($2,551)$915$1,635$280,028
225 ($2,551)$910$1,641$278,388
226 ($2,551)$905$1,646$276,742
227 ($2,551)$899$1,651$275,090
228 ($2,551)$894$1,657$273,434
Year 20 - 229 ($2,551)$889$1,662$271,771
230 ($2,551)$883$1,668$270,104
231 ($2,551)$878$1,673$268,431
232 ($2,551)$872$1,678$266,753
233 ($2,551)$867$1,684$265,069
234 ($2,551)$861$1,689$263,379
235 ($2,551)$856$1,695$261,685
236 ($2,551)$850$1,700$259,984
237 ($2,551)$845$1,706$258,279
238 ($2,551)$839$1,711$256,567
239 ($2,551)$834$1,717$254,850
240 ($2,551)$828$1,723$253,128
Year 21 - 241 ($2,551)$823$1,728$251,400
242 ($2,551)$817$1,734$249,666
243 ($2,551)$811$1,739$247,926
244 ($2,551)$806$1,745$246,181
245 ($2,551)$800$1,751$244,431
246 ($2,551)$794$1,756$242,674
247 ($2,551)$789$1,762$240,912
248 ($2,551)$783$1,768$239,144
249 ($2,551)$777$1,774$237,371
250 ($2,551)$771$1,779$235,592
251 ($2,551)$766$1,785$233,806
252 ($2,551)$760$1,791$232,016
Year 22 - 253 ($2,551)$754$1,797$230,219
254 ($2,551)$748$1,803$228,416
255 ($2,551)$742$1,808$226,608
256 ($2,551)$736$1,814$224,794
257 ($2,551)$731$1,820$222,973
258 ($2,551)$725$1,826$221,147
259 ($2,551)$719$1,832$219,315
260 ($2,551)$713$1,838$217,477
261 ($2,551)$707$1,844$215,633
262 ($2,551)$701$1,850$213,783
263 ($2,551)$695$1,856$211,927
264 ($2,551)$689$1,862$210,065
Year 23 - 265 ($2,551)$683$1,868$208,197
266 ($2,551)$677$1,874$206,323
267 ($2,551)$671$1,880$204,443
268 ($2,551)$664$1,886$202,556
269 ($2,551)$658$1,892$200,664
270 ($2,551)$652$1,899$198,765
271 ($2,551)$646$1,905$196,860
272 ($2,551)$640$1,911$194,949
273 ($2,551)$634$1,917$193,032
274 ($2,551)$627$1,923$191,109
275 ($2,551)$621$1,930$189,179
276 ($2,551)$615$1,936$187,243
Year 24 - 277 ($2,551)$609$1,942$185,301
278 ($2,551)$602$1,949$183,352
279 ($2,551)$596$1,955$181,398
280 ($2,551)$590$1,961$179,436
281 ($2,551)$583$1,968$177,469
282 ($2,551)$577$1,974$175,495
283 ($2,551)$570$1,980$173,514
284 ($2,551)$564$1,987$171,527
285 ($2,551)$557$1,993$169,534
286 ($2,551)$551$2,000$167,534
287 ($2,551)$544$2,006$165,528
288 ($2,551)$538$2,013$163,515
Year 25 - 289 ($2,551)$531$2,019$161,496
290 ($2,551)$525$2,026$159,470
291 ($2,551)$518$2,033$157,437
292 ($2,551)$512$2,039$155,398
293 ($2,551)$505$2,046$153,353
294 ($2,551)$498$2,052$151,300
295 ($2,551)$492$2,059$149,241
296 ($2,551)$485$2,066$147,175
297 ($2,551)$478$2,072$145,103
298 ($2,551)$472$2,079$143,024
299 ($2,551)$465$2,086$140,938
300 ($2,551)$458$2,093$138,845
Year 26 - 301 ($2,551)$451$2,100$136,745
302 ($2,551)$444$2,106$134,639
303 ($2,551)$438$2,113$132,526
304 ($2,551)$431$2,120$130,406
305 ($2,551)$424$2,127$128,279
306 ($2,551)$417$2,134$126,145
307 ($2,551)$410$2,141$124,004
308 ($2,551)$403$2,148$121,856
309 ($2,551)$396$2,155$119,702
310 ($2,551)$389$2,162$117,540
311 ($2,551)$382$2,169$115,371
312 ($2,551)$375$2,176$113,195
Year 27 - 313 ($2,551)$368$2,183$111,012
314 ($2,551)$361$2,190$108,822
315 ($2,551)$354$2,197$106,625
316 ($2,551)$347$2,204$104,421
317 ($2,551)$339$2,211$102,210
318 ($2,551)$332$2,219$99,991
319 ($2,551)$325$2,226$97,765
320 ($2,551)$318$2,233$95,532
321 ($2,551)$310$2,240$93,292
322 ($2,551)$303$2,248$91,044
323 ($2,551)$296$2,255$88,789
324 ($2,551)$289$2,262$86,527
Year 28 - 325 ($2,551)$281$2,270$84,258
326 ($2,551)$274$2,277$81,981
327 ($2,551)$266$2,284$79,696
328 ($2,551)$259$2,292$77,405
329 ($2,551)$252$2,299$75,105
330 ($2,551)$244$2,307$72,799
331 ($2,551)$237$2,314$70,485
332 ($2,551)$229$2,322$68,163
333 ($2,551)$222$2,329$65,834
334 ($2,551)$214$2,337$63,497
335 ($2,551)$206$2,344$61,152
336 ($2,551)$199$2,352$58,800
Year 29 - 337 ($2,551)$191$2,360$56,441
338 ($2,551)$183$2,367$54,073
339 ($2,551)$176$2,375$51,698
340 ($2,551)$168$2,383$49,315
341 ($2,551)$160$2,391$46,925
342 ($2,551)$153$2,398$44,527
343 ($2,551)$145$2,406$42,121
344 ($2,551)$137$2,414$39,707
345 ($2,551)$129$2,422$37,285
346 ($2,551)$121$2,430$34,855
347 ($2,551)$113$2,438$32,418
348 ($2,551)$105$2,445$29,972
Year 30 - 349 ($2,551)$97$2,453$27,519
350 ($2,551)$89$2,461$25,058
351 ($2,551)$81$2,469$22,588
352 ($2,551)$73$2,477$20,111
353 ($2,551)$65$2,485$17,626
354 ($2,551)$57$2,493$15,132
355 ($2,551)$49$2,502$12,630
356 ($2,551)$41$2,510$10,121
357 ($2,551)$33$2,518$7,603
358 ($2,551)$25$2,526$5,077
359 ($2,551)$16$2,534$2,543
360 ($2,551)$8$2,543$0
TOTALS$377,481$540,800$918,281

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.