« Back to all home prices

Mortgage Payment Schedule for a $677,000 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% ($135,400) 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
$2,533 360 $370,238 $911,838

Mortgage Providers

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


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $677,000
Down Payment $135,400$541,600
Year 1 - 1 ($2,533)$1,729$804$540,796
2 ($2,533)$1,726$807$539,989
3 ($2,533)$1,723$809$539,179
4 ($2,533)$1,721$812$538,367
5 ($2,533)$1,718$815$537,553
6 ($2,533)$1,716$817$536,736
7 ($2,533)$1,713$820$535,916
8 ($2,533)$1,710$822$535,093
9 ($2,533)$1,708$825$534,268
10 ($2,533)$1,705$828$533,441
11 ($2,533)$1,703$830$532,610
12 ($2,533)$1,700$833$531,777
Year 2 - 13 ($2,533)$1,697$836$530,942
14 ($2,533)$1,695$838$530,104
15 ($2,533)$1,692$841$529,263
16 ($2,533)$1,689$844$528,419
17 ($2,533)$1,687$846$527,573
18 ($2,533)$1,684$849$526,724
19 ($2,533)$1,681$852$525,872
20 ($2,533)$1,678$854$525,017
21 ($2,533)$1,676$857$524,160
22 ($2,533)$1,673$860$523,300
23 ($2,533)$1,670$863$522,437
24 ($2,533)$1,667$865$521,572
Year 3 - 25 ($2,533)$1,665$868$520,704
26 ($2,533)$1,662$871$519,833
27 ($2,533)$1,659$874$518,959
28 ($2,533)$1,656$877$518,083
29 ($2,533)$1,654$879$517,203
30 ($2,533)$1,651$882$516,321
31 ($2,533)$1,648$885$515,436
32 ($2,533)$1,645$888$514,548
33 ($2,533)$1,642$891$513,658
34 ($2,533)$1,639$893$512,764
35 ($2,533)$1,637$896$511,868
36 ($2,533)$1,634$899$510,969
Year 4 - 37 ($2,533)$1,631$902$510,067
38 ($2,533)$1,628$905$509,162
39 ($2,533)$1,625$908$508,254
40 ($2,533)$1,622$911$507,343
41 ($2,533)$1,619$914$506,430
42 ($2,533)$1,616$917$505,513
43 ($2,533)$1,613$919$504,594
44 ($2,533)$1,610$922$503,671
45 ($2,533)$1,608$925$502,746
46 ($2,533)$1,605$928$501,818
47 ($2,533)$1,602$931$500,886
48 ($2,533)$1,599$934$499,952
Year 5 - 49 ($2,533)$1,596$937$499,015
50 ($2,533)$1,593$940$498,075
51 ($2,533)$1,590$943$497,132
52 ($2,533)$1,587$946$496,185
53 ($2,533)$1,584$949$495,236
54 ($2,533)$1,581$952$494,284
55 ($2,533)$1,578$955$493,329
56 ($2,533)$1,575$958$492,370
57 ($2,533)$1,571$961$491,409
58 ($2,533)$1,568$964$490,444
59 ($2,533)$1,565$968$489,477
60 ($2,533)$1,562$971$488,506
Year 6 - 61 ($2,533)$1,559$974$487,533
62 ($2,533)$1,556$977$486,556
63 ($2,533)$1,553$980$485,576
64 ($2,533)$1,550$983$484,593
65 ($2,533)$1,547$986$483,606
66 ($2,533)$1,544$989$482,617
67 ($2,533)$1,540$993$481,625
68 ($2,533)$1,537$996$480,629
69 ($2,533)$1,534$999$479,630
70 ($2,533)$1,531$1,002$478,628
71 ($2,533)$1,528$1,005$477,623
72 ($2,533)$1,524$1,008$476,614
Year 7 - 73 ($2,533)$1,521$1,012$475,602
74 ($2,533)$1,518$1,015$474,588
75 ($2,533)$1,515$1,018$473,569
76 ($2,533)$1,511$1,021$472,548
77 ($2,533)$1,508$1,025$471,523
78 ($2,533)$1,505$1,028$470,495
79 ($2,533)$1,502$1,031$469,464
80 ($2,533)$1,498$1,035$468,430
81 ($2,533)$1,495$1,038$467,392
82 ($2,533)$1,492$1,041$466,351
83 ($2,533)$1,488$1,044$465,306
84 ($2,533)$1,485$1,048$464,258
Year 8 - 85 ($2,533)$1,482$1,051$463,207
86 ($2,533)$1,478$1,054$462,153
87 ($2,533)$1,475$1,058$461,095
88 ($2,533)$1,472$1,061$460,034
89 ($2,533)$1,468$1,065$458,969
90 ($2,533)$1,465$1,068$457,901
91 ($2,533)$1,461$1,071$456,830
92 ($2,533)$1,458$1,075$455,755
93 ($2,533)$1,455$1,078$454,677
94 ($2,533)$1,451$1,082$453,595
95 ($2,533)$1,448$1,085$452,510
96 ($2,533)$1,444$1,089$451,421
Year 9 - 97 ($2,533)$1,441$1,092$450,329
98 ($2,533)$1,437$1,096$449,233
99 ($2,533)$1,434$1,099$448,134
100 ($2,533)$1,430$1,103$447,032
101 ($2,533)$1,427$1,106$445,926
102 ($2,533)$1,423$1,110$444,816
103 ($2,533)$1,420$1,113$443,703
104 ($2,533)$1,416$1,117$442,586
105 ($2,533)$1,413$1,120$441,466
106 ($2,533)$1,409$1,124$440,342
107 ($2,533)$1,405$1,127$439,215
108 ($2,533)$1,402$1,131$438,083
Year 10 - 109 ($2,533)$1,398$1,135$436,949
110 ($2,533)$1,395$1,138$435,811
111 ($2,533)$1,391$1,142$434,669
112 ($2,533)$1,387$1,146$433,523
113 ($2,533)$1,384$1,149$432,374
114 ($2,533)$1,380$1,153$431,221
115 ($2,533)$1,376$1,157$430,064
116 ($2,533)$1,373$1,160$428,904
117 ($2,533)$1,369$1,164$427,740
118 ($2,533)$1,365$1,168$426,572
119 ($2,533)$1,361$1,171$425,401
120 ($2,533)$1,358$1,175$424,226
Year 11 - 121 ($2,533)$1,354$1,179$423,047
122 ($2,533)$1,350$1,183$421,864
123 ($2,533)$1,346$1,186$420,678
124 ($2,533)$1,343$1,190$419,488
125 ($2,533)$1,339$1,194$418,294
126 ($2,533)$1,335$1,198$417,096
127 ($2,533)$1,331$1,202$415,894
128 ($2,533)$1,327$1,205$414,689
129 ($2,533)$1,324$1,209$413,479
130 ($2,533)$1,320$1,213$412,266
131 ($2,533)$1,316$1,217$411,049
132 ($2,533)$1,312$1,221$409,828
Year 12 - 133 ($2,533)$1,308$1,225$408,603
134 ($2,533)$1,304$1,229$407,375
135 ($2,533)$1,300$1,233$406,142
136 ($2,533)$1,296$1,237$404,905
137 ($2,533)$1,292$1,241$403,665
138 ($2,533)$1,288$1,245$402,420
139 ($2,533)$1,284$1,248$401,172
140 ($2,533)$1,280$1,252$399,919
141 ($2,533)$1,276$1,256$398,663
142 ($2,533)$1,272$1,260$397,402
143 ($2,533)$1,268$1,265$396,138
144 ($2,533)$1,264$1,269$394,869
Year 13 - 145 ($2,533)$1,260$1,273$393,597
146 ($2,533)$1,256$1,277$392,320
147 ($2,533)$1,252$1,281$391,039
148 ($2,533)$1,248$1,285$389,754
149 ($2,533)$1,244$1,289$388,465
150 ($2,533)$1,240$1,293$387,172
151 ($2,533)$1,236$1,297$385,875
152 ($2,533)$1,232$1,301$384,574
153 ($2,533)$1,227$1,305$383,269
154 ($2,533)$1,223$1,310$381,959
155 ($2,533)$1,219$1,314$380,645
156 ($2,533)$1,215$1,318$379,327
Year 14 - 157 ($2,533)$1,211$1,322$378,005
158 ($2,533)$1,206$1,326$376,679
159 ($2,533)$1,202$1,331$375,348
160 ($2,533)$1,198$1,335$374,013
161 ($2,533)$1,194$1,339$372,674
162 ($2,533)$1,189$1,343$371,330
163 ($2,533)$1,185$1,348$369,983
164 ($2,533)$1,181$1,352$368,631
165 ($2,533)$1,177$1,356$367,274
166 ($2,533)$1,172$1,361$365,914
167 ($2,533)$1,168$1,365$364,549
168 ($2,533)$1,164$1,369$363,179
Year 15 - 169 ($2,533)$1,159$1,374$361,806
170 ($2,533)$1,155$1,378$360,427
171 ($2,533)$1,150$1,383$359,045
172 ($2,533)$1,146$1,387$357,658
173 ($2,533)$1,142$1,391$356,267
174 ($2,533)$1,137$1,396$354,871
175 ($2,533)$1,133$1,400$353,471
176 ($2,533)$1,128$1,405$352,066
177 ($2,533)$1,124$1,409$350,657
178 ($2,533)$1,119$1,414$349,243
179 ($2,533)$1,115$1,418$347,825
180 ($2,533)$1,110$1,423$346,402
Year 16 - 181 ($2,533)$1,106$1,427$344,975
182 ($2,533)$1,101$1,432$343,543
183 ($2,533)$1,096$1,436$342,106
184 ($2,533)$1,092$1,441$340,665
185 ($2,533)$1,087$1,446$339,220
186 ($2,533)$1,083$1,450$337,770
187 ($2,533)$1,078$1,455$336,315
188 ($2,533)$1,073$1,459$334,855
189 ($2,533)$1,069$1,464$333,391
190 ($2,533)$1,064$1,469$331,922
191 ($2,533)$1,059$1,473$330,449
192 ($2,533)$1,055$1,478$328,971
Year 17 - 193 ($2,533)$1,050$1,483$327,488
194 ($2,533)$1,045$1,488$326,000
195 ($2,533)$1,040$1,492$324,508
196 ($2,533)$1,036$1,497$323,011
197 ($2,533)$1,031$1,502$321,509
198 ($2,533)$1,026$1,507$320,002
199 ($2,533)$1,021$1,512$318,490
200 ($2,533)$1,017$1,516$316,974
201 ($2,533)$1,012$1,521$315,453
202 ($2,533)$1,007$1,526$313,927
203 ($2,533)$1,002$1,531$312,396
204 ($2,533)$997$1,536$310,860
Year 18 - 205 ($2,533)$992$1,541$309,319
206 ($2,533)$987$1,546$307,774
207 ($2,533)$982$1,551$306,223
208 ($2,533)$977$1,556$304,667
209 ($2,533)$972$1,560$303,107
210 ($2,533)$967$1,565$301,542
211 ($2,533)$962$1,570$299,971
212 ($2,533)$957$1,575$298,396
213 ($2,533)$952$1,581$296,815
214 ($2,533)$947$1,586$295,230
215 ($2,533)$942$1,591$293,639
216 ($2,533)$937$1,596$292,043
Year 19 - 217 ($2,533)$932$1,601$290,442
218 ($2,533)$927$1,606$288,837
219 ($2,533)$922$1,611$287,226
220 ($2,533)$917$1,616$285,609
221 ($2,533)$912$1,621$283,988
222 ($2,533)$906$1,626$282,362
223 ($2,533)$901$1,632$280,730
224 ($2,533)$896$1,637$279,093
225 ($2,533)$891$1,642$277,451
226 ($2,533)$886$1,647$275,804
227 ($2,533)$880$1,653$274,151
228 ($2,533)$875$1,658$272,493
Year 20 - 229 ($2,533)$870$1,663$270,830
230 ($2,533)$864$1,668$269,161
231 ($2,533)$859$1,674$267,488
232 ($2,533)$854$1,679$265,808
233 ($2,533)$848$1,685$264,124
234 ($2,533)$843$1,690$262,434
235 ($2,533)$838$1,695$260,739
236 ($2,533)$832$1,701$259,038
237 ($2,533)$827$1,706$257,332
238 ($2,533)$821$1,712$255,620
239 ($2,533)$816$1,717$253,903
240 ($2,533)$810$1,723$252,181
Year 21 - 241 ($2,533)$805$1,728$250,453
242 ($2,533)$799$1,734$248,719
243 ($2,533)$794$1,739$246,980
244 ($2,533)$788$1,745$245,236
245 ($2,533)$783$1,750$243,485
246 ($2,533)$777$1,756$241,730
247 ($2,533)$772$1,761$239,968
248 ($2,533)$766$1,767$238,201
249 ($2,533)$760$1,773$236,429
250 ($2,533)$755$1,778$234,650
251 ($2,533)$749$1,784$232,867
252 ($2,533)$743$1,790$231,077
Year 22 - 253 ($2,533)$738$1,795$229,282
254 ($2,533)$732$1,801$227,480
255 ($2,533)$726$1,807$225,674
256 ($2,533)$720$1,813$223,861
257 ($2,533)$714$1,818$222,043
258 ($2,533)$709$1,824$220,218
259 ($2,533)$703$1,830$218,388
260 ($2,533)$697$1,836$216,552
261 ($2,533)$691$1,842$214,711
262 ($2,533)$685$1,848$212,863
263 ($2,533)$679$1,853$211,010
264 ($2,533)$673$1,859$209,150
Year 23 - 265 ($2,533)$668$1,865$207,285
266 ($2,533)$662$1,871$205,414
267 ($2,533)$656$1,877$203,536
268 ($2,533)$650$1,883$201,653
269 ($2,533)$644$1,889$199,764
270 ($2,533)$638$1,895$197,869
271 ($2,533)$632$1,901$195,967
272 ($2,533)$625$1,907$194,060
273 ($2,533)$619$1,914$192,146
274 ($2,533)$613$1,920$190,227
275 ($2,533)$607$1,926$188,301
276 ($2,533)$601$1,932$186,369
Year 24 - 277 ($2,533)$595$1,938$184,431
278 ($2,533)$589$1,944$182,487
279 ($2,533)$582$1,950$180,536
280 ($2,533)$576$1,957$178,580
281 ($2,533)$570$1,963$176,617
282 ($2,533)$564$1,969$174,647
283 ($2,533)$557$1,975$172,672
284 ($2,533)$551$1,982$170,690
285 ($2,533)$545$1,988$168,702
286 ($2,533)$538$1,994$166,708
287 ($2,533)$532$2,001$164,707
288 ($2,533)$526$2,007$162,700
Year 25 - 289 ($2,533)$519$2,014$160,686
290 ($2,533)$513$2,020$158,666
291 ($2,533)$506$2,026$156,640
292 ($2,533)$500$2,033$154,607
293 ($2,533)$493$2,039$152,567
294 ($2,533)$487$2,046$150,521
295 ($2,533)$480$2,052$148,469
296 ($2,533)$474$2,059$146,410
297 ($2,533)$467$2,066$144,344
298 ($2,533)$461$2,072$142,272
299 ($2,533)$454$2,079$140,193
300 ($2,533)$447$2,085$138,108
Year 26 - 301 ($2,533)$441$2,092$136,016
302 ($2,533)$434$2,099$133,917
303 ($2,533)$427$2,105$131,811
304 ($2,533)$421$2,112$129,699
305 ($2,533)$414$2,119$127,580
306 ($2,533)$407$2,126$125,455
307 ($2,533)$400$2,132$123,322
308 ($2,533)$394$2,139$121,183
309 ($2,533)$387$2,146$119,037
310 ($2,533)$380$2,153$116,884
311 ($2,533)$373$2,160$114,724
312 ($2,533)$366$2,167$112,557
Year 27 - 313 ($2,533)$359$2,174$110,384
314 ($2,533)$352$2,181$108,203
315 ($2,533)$345$2,188$106,016
316 ($2,533)$338$2,195$103,821
317 ($2,533)$331$2,202$101,619
318 ($2,533)$324$2,209$99,411
319 ($2,533)$317$2,216$97,195
320 ($2,533)$310$2,223$94,973
321 ($2,533)$303$2,230$92,743
322 ($2,533)$296$2,237$90,506
323 ($2,533)$289$2,244$88,262
324 ($2,533)$282$2,251$86,011
Year 28 - 325 ($2,533)$275$2,258$83,752
326 ($2,533)$267$2,266$81,487
327 ($2,533)$260$2,273$79,214
328 ($2,533)$253$2,280$76,934
329 ($2,533)$246$2,287$74,647
330 ($2,533)$238$2,295$72,352
331 ($2,533)$231$2,302$70,050
332 ($2,533)$224$2,309$67,741
333 ($2,533)$216$2,317$65,424
334 ($2,533)$209$2,324$63,100
335 ($2,533)$201$2,331$60,769
336 ($2,533)$194$2,339$58,430
Year 29 - 337 ($2,533)$186$2,346$56,083
338 ($2,533)$179$2,354$53,729
339 ($2,533)$171$2,361$51,368
340 ($2,533)$164$2,369$48,999
341 ($2,533)$156$2,376$46,623
342 ($2,533)$149$2,384$44,238
343 ($2,533)$141$2,392$41,847
344 ($2,533)$134$2,399$39,447
345 ($2,533)$126$2,407$37,040
346 ($2,533)$118$2,415$34,626
347 ($2,533)$111$2,422$32,203
348 ($2,533)$103$2,430$29,773
Year 30 - 349 ($2,533)$95$2,438$27,335
350 ($2,533)$87$2,446$24,890
351 ($2,533)$79$2,453$22,436
352 ($2,533)$72$2,461$19,975
353 ($2,533)$64$2,469$17,506
354 ($2,533)$56$2,477$15,029
355 ($2,533)$48$2,485$12,544
356 ($2,533)$40$2,493$10,051
357 ($2,533)$32$2,501$7,550
358 ($2,533)$24$2,509$5,042
359 ($2,533)$16$2,517$2,525
360 ($2,533)$8$2,525$0
TOTALS$370,238$541,600$911,838

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.