« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,591 360 $392,041 $932,841

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $676,000
Down Payment $135,200$540,800
Year 1 - 1 ($2,591)$1,816$775$540,025
2 ($2,591)$1,814$778$539,247
3 ($2,591)$1,811$780$538,467
4 ($2,591)$1,808$783$537,684
5 ($2,591)$1,806$786$536,899
6 ($2,591)$1,803$788$536,111
7 ($2,591)$1,800$791$535,320
8 ($2,591)$1,798$793$534,526
9 ($2,591)$1,795$796$533,730
10 ($2,591)$1,792$799$532,931
11 ($2,591)$1,790$801$532,130
12 ($2,591)$1,787$804$531,326
Year 2 - 13 ($2,591)$1,784$807$530,519
14 ($2,591)$1,782$810$529,709
15 ($2,591)$1,779$812$528,897
16 ($2,591)$1,776$815$528,082
17 ($2,591)$1,773$818$527,264
18 ($2,591)$1,771$820$526,444
19 ($2,591)$1,768$823$525,621
20 ($2,591)$1,765$826$524,795
21 ($2,591)$1,762$829$523,966
22 ($2,591)$1,760$832$523,134
23 ($2,591)$1,757$834$522,300
24 ($2,591)$1,754$837$521,463
Year 3 - 25 ($2,591)$1,751$840$520,623
26 ($2,591)$1,748$843$519,780
27 ($2,591)$1,746$846$518,934
28 ($2,591)$1,743$848$518,086
29 ($2,591)$1,740$851$517,235
30 ($2,591)$1,737$854$516,380
31 ($2,591)$1,734$857$515,523
32 ($2,591)$1,731$860$514,663
33 ($2,591)$1,728$863$513,801
34 ($2,591)$1,726$866$512,935
35 ($2,591)$1,723$869$512,066
36 ($2,591)$1,720$872$511,195
Year 4 - 37 ($2,591)$1,717$874$510,320
38 ($2,591)$1,714$877$509,443
39 ($2,591)$1,711$880$508,562
40 ($2,591)$1,708$883$507,679
41 ($2,591)$1,705$886$506,793
42 ($2,591)$1,702$889$505,904
43 ($2,591)$1,699$892$505,011
44 ($2,591)$1,696$895$504,116
45 ($2,591)$1,693$898$503,218
46 ($2,591)$1,690$901$502,317
47 ($2,591)$1,687$904$501,412
48 ($2,591)$1,684$907$500,505
Year 5 - 49 ($2,591)$1,681$910$499,595
50 ($2,591)$1,678$913$498,681
51 ($2,591)$1,675$916$497,765
52 ($2,591)$1,672$920$496,845
53 ($2,591)$1,669$923$495,923
54 ($2,591)$1,665$926$494,997
55 ($2,591)$1,662$929$494,068
56 ($2,591)$1,659$932$493,136
57 ($2,591)$1,656$935$492,201
58 ($2,591)$1,653$938$491,263
59 ($2,591)$1,650$941$490,321
60 ($2,591)$1,647$945$489,377
Year 6 - 61 ($2,591)$1,643$948$488,429
62 ($2,591)$1,640$951$487,478
63 ($2,591)$1,637$954$486,524
64 ($2,591)$1,634$957$485,567
65 ($2,591)$1,631$961$484,606
66 ($2,591)$1,627$964$483,642
67 ($2,591)$1,624$967$482,675
68 ($2,591)$1,621$970$481,705
69 ($2,591)$1,618$973$480,732
70 ($2,591)$1,614$977$479,755
71 ($2,591)$1,611$980$478,775
72 ($2,591)$1,608$983$477,792
Year 7 - 73 ($2,591)$1,605$987$476,805
74 ($2,591)$1,601$990$475,815
75 ($2,591)$1,598$993$474,822
76 ($2,591)$1,595$997$473,825
77 ($2,591)$1,591$1,000$472,825
78 ($2,591)$1,588$1,003$471,822
79 ($2,591)$1,585$1,007$470,815
80 ($2,591)$1,581$1,010$469,805
81 ($2,591)$1,578$1,013$468,792
82 ($2,591)$1,574$1,017$467,775
83 ($2,591)$1,571$1,020$466,754
84 ($2,591)$1,568$1,024$465,731
Year 8 - 85 ($2,591)$1,564$1,027$464,704
86 ($2,591)$1,561$1,031$463,673
87 ($2,591)$1,557$1,034$462,639
88 ($2,591)$1,554$1,038$461,601
89 ($2,591)$1,550$1,041$460,560
90 ($2,591)$1,547$1,045$459,516
91 ($2,591)$1,543$1,048$458,468
92 ($2,591)$1,540$1,052$457,416
93 ($2,591)$1,536$1,055$456,361
94 ($2,591)$1,533$1,059$455,303
95 ($2,591)$1,529$1,062$454,240
96 ($2,591)$1,525$1,066$453,175
Year 9 - 97 ($2,591)$1,522$1,069$452,105
98 ($2,591)$1,518$1,073$451,032
99 ($2,591)$1,515$1,077$449,956
100 ($2,591)$1,511$1,080$448,876
101 ($2,591)$1,507$1,084$447,792
102 ($2,591)$1,504$1,087$446,705
103 ($2,591)$1,500$1,091$445,614
104 ($2,591)$1,497$1,095$444,519
105 ($2,591)$1,493$1,098$443,421
106 ($2,591)$1,489$1,102$442,319
107 ($2,591)$1,485$1,106$441,213
108 ($2,591)$1,482$1,109$440,103
Year 10 - 109 ($2,591)$1,478$1,113$438,990
110 ($2,591)$1,474$1,117$437,873
111 ($2,591)$1,471$1,121$436,752
112 ($2,591)$1,467$1,124$435,628
113 ($2,591)$1,463$1,128$434,500
114 ($2,591)$1,459$1,132$433,368
115 ($2,591)$1,455$1,136$432,232
116 ($2,591)$1,452$1,140$431,092
117 ($2,591)$1,448$1,143$429,949
118 ($2,591)$1,444$1,147$428,801
119 ($2,591)$1,440$1,151$427,650
120 ($2,591)$1,436$1,155$426,495
Year 11 - 121 ($2,591)$1,432$1,159$425,336
122 ($2,591)$1,428$1,163$424,173
123 ($2,591)$1,425$1,167$423,007
124 ($2,591)$1,421$1,171$421,836
125 ($2,591)$1,417$1,175$420,662
126 ($2,591)$1,413$1,179$419,483
127 ($2,591)$1,409$1,182$418,301
128 ($2,591)$1,405$1,186$417,114
129 ($2,591)$1,401$1,190$415,924
130 ($2,591)$1,397$1,194$414,729
131 ($2,591)$1,393$1,198$413,531
132 ($2,591)$1,389$1,202$412,328
Year 12 - 133 ($2,591)$1,385$1,206$411,122
134 ($2,591)$1,381$1,211$409,911
135 ($2,591)$1,377$1,215$408,697
136 ($2,591)$1,373$1,219$407,478
137 ($2,591)$1,368$1,223$406,255
138 ($2,591)$1,364$1,227$405,029
139 ($2,591)$1,360$1,231$403,798
140 ($2,591)$1,356$1,235$402,562
141 ($2,591)$1,352$1,239$401,323
142 ($2,591)$1,348$1,243$400,080
143 ($2,591)$1,344$1,248$398,832
144 ($2,591)$1,339$1,252$397,580
Year 13 - 145 ($2,591)$1,335$1,256$396,324
146 ($2,591)$1,331$1,260$395,064
147 ($2,591)$1,327$1,264$393,799
148 ($2,591)$1,323$1,269$392,531
149 ($2,591)$1,318$1,273$391,258
150 ($2,591)$1,314$1,277$389,981
151 ($2,591)$1,310$1,282$388,699
152 ($2,591)$1,305$1,286$387,413
153 ($2,591)$1,301$1,290$386,123
154 ($2,591)$1,297$1,294$384,829
155 ($2,591)$1,292$1,299$383,530
156 ($2,591)$1,288$1,303$382,226
Year 14 - 157 ($2,591)$1,284$1,308$380,919
158 ($2,591)$1,279$1,312$379,607
159 ($2,591)$1,275$1,316$378,291
160 ($2,591)$1,270$1,321$376,970
161 ($2,591)$1,266$1,325$375,645
162 ($2,591)$1,262$1,330$374,315
163 ($2,591)$1,257$1,334$372,981
164 ($2,591)$1,253$1,339$371,642
165 ($2,591)$1,248$1,343$370,299
166 ($2,591)$1,244$1,348$368,951
167 ($2,591)$1,239$1,352$367,599
168 ($2,591)$1,235$1,357$366,242
Year 15 - 169 ($2,591)$1,230$1,361$364,881
170 ($2,591)$1,225$1,366$363,515
171 ($2,591)$1,221$1,370$362,145
172 ($2,591)$1,216$1,375$360,770
173 ($2,591)$1,212$1,380$359,390
174 ($2,591)$1,207$1,384$358,006
175 ($2,591)$1,202$1,389$356,617
176 ($2,591)$1,198$1,394$355,223
177 ($2,591)$1,193$1,398$353,825
178 ($2,591)$1,188$1,403$352,422
179 ($2,591)$1,184$1,408$351,015
180 ($2,591)$1,179$1,412$349,602
Year 16 - 181 ($2,591)$1,174$1,417$348,185
182 ($2,591)$1,169$1,422$346,763
183 ($2,591)$1,165$1,427$345,336
184 ($2,591)$1,160$1,431$343,905
185 ($2,591)$1,155$1,436$342,469
186 ($2,591)$1,150$1,441$341,028
187 ($2,591)$1,145$1,446$339,582
188 ($2,591)$1,140$1,451$338,131
189 ($2,591)$1,136$1,456$336,675
190 ($2,591)$1,131$1,461$335,215
191 ($2,591)$1,126$1,465$333,749
192 ($2,591)$1,121$1,470$332,279
Year 17 - 193 ($2,591)$1,116$1,475$330,803
194 ($2,591)$1,111$1,480$329,323
195 ($2,591)$1,106$1,485$327,838
196 ($2,591)$1,101$1,490$326,348
197 ($2,591)$1,096$1,495$324,852
198 ($2,591)$1,091$1,500$323,352
199 ($2,591)$1,086$1,505$321,847
200 ($2,591)$1,081$1,510$320,337
201 ($2,591)$1,076$1,515$318,821
202 ($2,591)$1,071$1,521$317,301
203 ($2,591)$1,066$1,526$315,775
204 ($2,591)$1,060$1,531$314,244
Year 18 - 205 ($2,591)$1,055$1,536$312,708
206 ($2,591)$1,050$1,541$311,167
207 ($2,591)$1,045$1,546$309,621
208 ($2,591)$1,040$1,551$308,070
209 ($2,591)$1,035$1,557$306,513
210 ($2,591)$1,029$1,562$304,951
211 ($2,591)$1,024$1,567$303,384
212 ($2,591)$1,019$1,572$301,812
213 ($2,591)$1,014$1,578$300,234
214 ($2,591)$1,008$1,583$298,651
215 ($2,591)$1,003$1,588$297,063
216 ($2,591)$998$1,594$295,469
Year 19 - 217 ($2,591)$992$1,599$293,870
218 ($2,591)$987$1,604$292,266
219 ($2,591)$982$1,610$290,656
220 ($2,591)$976$1,615$289,041
221 ($2,591)$971$1,621$287,421
222 ($2,591)$965$1,626$285,795
223 ($2,591)$960$1,631$284,163
224 ($2,591)$954$1,637$282,526
225 ($2,591)$949$1,642$280,884
226 ($2,591)$943$1,648$279,236
227 ($2,591)$938$1,653$277,583
228 ($2,591)$932$1,659$275,924
Year 20 - 229 ($2,591)$927$1,665$274,259
230 ($2,591)$921$1,670$272,589
231 ($2,591)$915$1,676$270,913
232 ($2,591)$910$1,681$269,232
233 ($2,591)$904$1,687$267,545
234 ($2,591)$899$1,693$265,852
235 ($2,591)$893$1,698$264,154
236 ($2,591)$887$1,704$262,449
237 ($2,591)$881$1,710$260,740
238 ($2,591)$876$1,716$259,024
239 ($2,591)$870$1,721$257,303
240 ($2,591)$864$1,727$255,576
Year 21 - 241 ($2,591)$858$1,733$253,843
242 ($2,591)$852$1,739$252,104
243 ($2,591)$847$1,745$250,359
244 ($2,591)$841$1,750$248,609
245 ($2,591)$835$1,756$246,853
246 ($2,591)$829$1,762$245,090
247 ($2,591)$823$1,768$243,322
248 ($2,591)$817$1,774$241,548
249 ($2,591)$811$1,780$239,768
250 ($2,591)$805$1,786$237,982
251 ($2,591)$799$1,792$236,190
252 ($2,591)$793$1,798$234,392
Year 22 - 253 ($2,591)$787$1,804$232,588
254 ($2,591)$781$1,810$230,778
255 ($2,591)$775$1,816$228,962
256 ($2,591)$769$1,822$227,139
257 ($2,591)$763$1,828$225,311
258 ($2,591)$757$1,835$223,477
259 ($2,591)$751$1,841$221,636
260 ($2,591)$744$1,847$219,789
261 ($2,591)$738$1,853$217,936
262 ($2,591)$732$1,859$216,076
263 ($2,591)$726$1,866$214,211
264 ($2,591)$719$1,872$212,339
Year 23 - 265 ($2,591)$713$1,878$210,461
266 ($2,591)$707$1,884$208,577
267 ($2,591)$700$1,891$206,686
268 ($2,591)$694$1,897$204,789
269 ($2,591)$688$1,903$202,885
270 ($2,591)$681$1,910$200,975
271 ($2,591)$675$1,916$199,059
272 ($2,591)$669$1,923$197,136
273 ($2,591)$662$1,929$195,207
274 ($2,591)$656$1,936$193,272
275 ($2,591)$649$1,942$191,329
276 ($2,591)$643$1,949$189,381
Year 24 - 277 ($2,591)$636$1,955$187,425
278 ($2,591)$629$1,962$185,464
279 ($2,591)$623$1,968$183,495
280 ($2,591)$616$1,975$181,520
281 ($2,591)$610$1,982$179,539
282 ($2,591)$603$1,988$177,550
283 ($2,591)$596$1,995$175,555
284 ($2,591)$590$2,002$173,554
285 ($2,591)$583$2,008$171,545
286 ($2,591)$576$2,015$169,530
287 ($2,591)$569$2,022$167,508
288 ($2,591)$563$2,029$165,480
Year 25 - 289 ($2,591)$556$2,035$163,444
290 ($2,591)$549$2,042$161,402
291 ($2,591)$542$2,049$159,353
292 ($2,591)$535$2,056$157,297
293 ($2,591)$528$2,063$155,234
294 ($2,591)$521$2,070$153,164
295 ($2,591)$514$2,077$151,087
296 ($2,591)$507$2,084$149,003
297 ($2,591)$500$2,091$146,912
298 ($2,591)$493$2,098$144,815
299 ($2,591)$486$2,105$142,710
300 ($2,591)$479$2,112$140,598
Year 26 - 301 ($2,591)$472$2,119$138,479
302 ($2,591)$465$2,126$136,352
303 ($2,591)$458$2,133$134,219
304 ($2,591)$451$2,140$132,079
305 ($2,591)$444$2,148$129,931
306 ($2,591)$436$2,155$127,776
307 ($2,591)$429$2,162$125,614
308 ($2,591)$422$2,169$123,445
309 ($2,591)$415$2,177$121,268
310 ($2,591)$407$2,184$119,084
311 ($2,591)$400$2,191$116,893
312 ($2,591)$393$2,199$114,694
Year 27 - 313 ($2,591)$385$2,206$112,488
314 ($2,591)$378$2,213$110,275
315 ($2,591)$370$2,221$108,054
316 ($2,591)$363$2,228$105,825
317 ($2,591)$355$2,236$103,590
318 ($2,591)$348$2,243$101,346
319 ($2,591)$340$2,251$99,095
320 ($2,591)$333$2,258$96,837
321 ($2,591)$325$2,266$94,571
322 ($2,591)$318$2,274$92,297
323 ($2,591)$310$2,281$90,016
324 ($2,591)$302$2,289$87,727
Year 28 - 325 ($2,591)$295$2,297$85,430
326 ($2,591)$287$2,304$83,126
327 ($2,591)$279$2,312$80,814
328 ($2,591)$271$2,320$78,494
329 ($2,591)$264$2,328$76,167
330 ($2,591)$256$2,335$73,831
331 ($2,591)$248$2,343$71,488
332 ($2,591)$240$2,351$69,137
333 ($2,591)$232$2,359$66,778
334 ($2,591)$224$2,367$64,411
335 ($2,591)$216$2,375$62,036
336 ($2,591)$208$2,383$59,653
Year 29 - 337 ($2,591)$200$2,391$57,262
338 ($2,591)$192$2,399$54,863
339 ($2,591)$184$2,407$52,456
340 ($2,591)$176$2,415$50,041
341 ($2,591)$168$2,423$47,618
342 ($2,591)$160$2,431$45,187
343 ($2,591)$152$2,439$42,747
344 ($2,591)$144$2,448$40,300
345 ($2,591)$135$2,456$37,844
346 ($2,591)$127$2,464$35,380
347 ($2,591)$119$2,472$32,907
348 ($2,591)$111$2,481$30,426
Year 30 - 349 ($2,591)$102$2,489$27,937
350 ($2,591)$94$2,497$25,440
351 ($2,591)$85$2,506$22,934
352 ($2,591)$77$2,514$20,420
353 ($2,591)$69$2,523$17,897
354 ($2,591)$60$2,531$15,366
355 ($2,591)$52$2,540$12,827
356 ($2,591)$43$2,548$10,278
357 ($2,591)$35$2,557$7,722
358 ($2,591)$26$2,565$5,156
359 ($2,591)$17$2,574$2,583
360 ($2,591)$9$2,583$0
TOTALS$392,041$540,800$932,841

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.