« Back to all home prices

Mortgage Payment Schedule for a $679,000 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% ($135,800) 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
$2,556 360 $376,917 $920,117

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  $679,000
Down Payment $135,800$543,200
Year 1 - 1 ($2,556)$1,756$800$542,400
2 ($2,556)$1,754$802$541,598
3 ($2,556)$1,751$805$540,794
4 ($2,556)$1,749$807$539,986
5 ($2,556)$1,746$810$539,176
6 ($2,556)$1,743$813$538,364
7 ($2,556)$1,741$815$537,549
8 ($2,556)$1,738$818$536,731
9 ($2,556)$1,735$820$535,910
10 ($2,556)$1,733$823$535,087
11 ($2,556)$1,730$826$534,262
12 ($2,556)$1,727$828$533,433
Year 2 - 13 ($2,556)$1,725$831$532,602
14 ($2,556)$1,722$834$531,768
15 ($2,556)$1,719$836$530,932
16 ($2,556)$1,717$839$530,092
17 ($2,556)$1,714$842$529,251
18 ($2,556)$1,711$845$528,406
19 ($2,556)$1,709$847$527,559
20 ($2,556)$1,706$850$526,708
21 ($2,556)$1,703$853$525,856
22 ($2,556)$1,700$856$525,000
23 ($2,556)$1,697$858$524,142
24 ($2,556)$1,695$861$523,280
Year 3 - 25 ($2,556)$1,692$864$522,417
26 ($2,556)$1,689$867$521,550
27 ($2,556)$1,686$870$520,680
28 ($2,556)$1,684$872$519,808
29 ($2,556)$1,681$875$518,933
30 ($2,556)$1,678$878$518,055
31 ($2,556)$1,675$881$517,174
32 ($2,556)$1,672$884$516,290
33 ($2,556)$1,669$887$515,404
34 ($2,556)$1,666$889$514,514
35 ($2,556)$1,664$892$513,622
36 ($2,556)$1,661$895$512,727
Year 4 - 37 ($2,556)$1,658$898$511,829
38 ($2,556)$1,655$901$510,928
39 ($2,556)$1,652$904$510,024
40 ($2,556)$1,649$907$509,117
41 ($2,556)$1,646$910$508,207
42 ($2,556)$1,643$913$507,295
43 ($2,556)$1,640$916$506,379
44 ($2,556)$1,637$919$505,460
45 ($2,556)$1,634$922$504,539
46 ($2,556)$1,631$925$503,614
47 ($2,556)$1,628$928$502,687
48 ($2,556)$1,625$931$501,756
Year 5 - 49 ($2,556)$1,622$934$500,823
50 ($2,556)$1,619$937$499,886
51 ($2,556)$1,616$940$498,947
52 ($2,556)$1,613$943$498,004
53 ($2,556)$1,610$946$497,058
54 ($2,556)$1,607$949$496,110
55 ($2,556)$1,604$952$495,158
56 ($2,556)$1,601$955$494,203
57 ($2,556)$1,598$958$493,245
58 ($2,556)$1,595$961$492,284
59 ($2,556)$1,592$964$491,320
60 ($2,556)$1,589$967$490,352
Year 6 - 61 ($2,556)$1,585$970$489,382
62 ($2,556)$1,582$974$488,409
63 ($2,556)$1,579$977$487,432
64 ($2,556)$1,576$980$486,452
65 ($2,556)$1,573$983$485,469
66 ($2,556)$1,570$986$484,483
67 ($2,556)$1,566$989$483,493
68 ($2,556)$1,563$993$482,501
69 ($2,556)$1,560$996$481,505
70 ($2,556)$1,557$999$480,506
71 ($2,556)$1,554$1,002$479,504
72 ($2,556)$1,550$1,005$478,498
Year 7 - 73 ($2,556)$1,547$1,009$477,489
74 ($2,556)$1,544$1,012$476,477
75 ($2,556)$1,541$1,015$475,462
76 ($2,556)$1,537$1,019$474,444
77 ($2,556)$1,534$1,022$473,422
78 ($2,556)$1,531$1,025$472,397
79 ($2,556)$1,527$1,028$471,368
80 ($2,556)$1,524$1,032$470,336
81 ($2,556)$1,521$1,035$469,301
82 ($2,556)$1,517$1,038$468,263
83 ($2,556)$1,514$1,042$467,221
84 ($2,556)$1,511$1,045$466,176
Year 8 - 85 ($2,556)$1,507$1,049$465,127
86 ($2,556)$1,504$1,052$464,075
87 ($2,556)$1,501$1,055$463,020
88 ($2,556)$1,497$1,059$461,961
89 ($2,556)$1,494$1,062$460,899
90 ($2,556)$1,490$1,066$459,833
91 ($2,556)$1,487$1,069$458,764
92 ($2,556)$1,483$1,073$457,692
93 ($2,556)$1,480$1,076$456,616
94 ($2,556)$1,476$1,079$455,536
95 ($2,556)$1,473$1,083$454,453
96 ($2,556)$1,469$1,086$453,367
Year 9 - 97 ($2,556)$1,466$1,090$452,277
98 ($2,556)$1,462$1,094$451,183
99 ($2,556)$1,459$1,097$450,086
100 ($2,556)$1,455$1,101$448,985
101 ($2,556)$1,452$1,104$447,881
102 ($2,556)$1,448$1,108$446,774
103 ($2,556)$1,445$1,111$445,662
104 ($2,556)$1,441$1,115$444,547
105 ($2,556)$1,437$1,119$443,429
106 ($2,556)$1,434$1,122$442,307
107 ($2,556)$1,430$1,126$441,181
108 ($2,556)$1,426$1,129$440,052
Year 10 - 109 ($2,556)$1,423$1,133$438,918
110 ($2,556)$1,419$1,137$437,782
111 ($2,556)$1,415$1,140$436,641
112 ($2,556)$1,412$1,144$435,497
113 ($2,556)$1,408$1,148$434,350
114 ($2,556)$1,404$1,151$433,198
115 ($2,556)$1,401$1,155$432,043
116 ($2,556)$1,397$1,159$430,884
117 ($2,556)$1,393$1,163$429,721
118 ($2,556)$1,389$1,166$428,555
119 ($2,556)$1,386$1,170$427,385
120 ($2,556)$1,382$1,174$426,211
Year 11 - 121 ($2,556)$1,378$1,178$425,033
122 ($2,556)$1,374$1,182$423,851
123 ($2,556)$1,370$1,185$422,666
124 ($2,556)$1,367$1,189$421,476
125 ($2,556)$1,363$1,193$420,283
126 ($2,556)$1,359$1,197$419,086
127 ($2,556)$1,355$1,201$417,886
128 ($2,556)$1,351$1,205$416,681
129 ($2,556)$1,347$1,209$415,472
130 ($2,556)$1,343$1,213$414,260
131 ($2,556)$1,339$1,216$413,043
132 ($2,556)$1,336$1,220$411,823
Year 12 - 133 ($2,556)$1,332$1,224$410,599
134 ($2,556)$1,328$1,228$409,370
135 ($2,556)$1,324$1,232$408,138
136 ($2,556)$1,320$1,236$406,902
137 ($2,556)$1,316$1,240$405,662
138 ($2,556)$1,312$1,244$404,417
139 ($2,556)$1,308$1,248$403,169
140 ($2,556)$1,304$1,252$401,917
141 ($2,556)$1,300$1,256$400,660
142 ($2,556)$1,295$1,260$399,400
143 ($2,556)$1,291$1,264$398,135
144 ($2,556)$1,287$1,269$396,867
Year 13 - 145 ($2,556)$1,283$1,273$395,594
146 ($2,556)$1,279$1,277$394,317
147 ($2,556)$1,275$1,281$393,036
148 ($2,556)$1,271$1,285$391,751
149 ($2,556)$1,267$1,289$390,462
150 ($2,556)$1,262$1,293$389,169
151 ($2,556)$1,258$1,298$387,871
152 ($2,556)$1,254$1,302$386,569
153 ($2,556)$1,250$1,306$385,264
154 ($2,556)$1,246$1,310$383,953
155 ($2,556)$1,241$1,314$382,639
156 ($2,556)$1,237$1,319$381,320
Year 14 - 157 ($2,556)$1,233$1,323$379,997
158 ($2,556)$1,229$1,327$378,670
159 ($2,556)$1,224$1,332$377,339
160 ($2,556)$1,220$1,336$376,003
161 ($2,556)$1,216$1,340$374,663
162 ($2,556)$1,211$1,344$373,318
163 ($2,556)$1,207$1,349$371,969
164 ($2,556)$1,203$1,353$370,616
165 ($2,556)$1,198$1,358$369,259
166 ($2,556)$1,194$1,362$367,897
167 ($2,556)$1,190$1,366$366,530
168 ($2,556)$1,185$1,371$365,159
Year 15 - 169 ($2,556)$1,181$1,375$363,784
170 ($2,556)$1,176$1,380$362,405
171 ($2,556)$1,172$1,384$361,021
172 ($2,556)$1,167$1,389$359,632
173 ($2,556)$1,163$1,393$358,239
174 ($2,556)$1,158$1,398$356,841
175 ($2,556)$1,154$1,402$355,439
176 ($2,556)$1,149$1,407$354,033
177 ($2,556)$1,145$1,411$352,621
178 ($2,556)$1,140$1,416$351,206
179 ($2,556)$1,136$1,420$349,785
180 ($2,556)$1,131$1,425$348,360
Year 16 - 181 ($2,556)$1,126$1,430$346,931
182 ($2,556)$1,122$1,434$345,497
183 ($2,556)$1,117$1,439$344,058
184 ($2,556)$1,112$1,443$342,615
185 ($2,556)$1,108$1,448$341,166
186 ($2,556)$1,103$1,453$339,714
187 ($2,556)$1,098$1,457$338,256
188 ($2,556)$1,094$1,462$336,794
189 ($2,556)$1,089$1,467$335,327
190 ($2,556)$1,084$1,472$333,855
191 ($2,556)$1,079$1,476$332,379
192 ($2,556)$1,075$1,481$330,898
Year 17 - 193 ($2,556)$1,070$1,486$329,412
194 ($2,556)$1,065$1,491$327,921
195 ($2,556)$1,060$1,496$326,425
196 ($2,556)$1,055$1,500$324,925
197 ($2,556)$1,051$1,505$323,420
198 ($2,556)$1,046$1,510$321,910
199 ($2,556)$1,041$1,515$320,395
200 ($2,556)$1,036$1,520$318,875
201 ($2,556)$1,031$1,525$317,350
202 ($2,556)$1,026$1,530$315,820
203 ($2,556)$1,021$1,535$314,285
204 ($2,556)$1,016$1,540$312,746
Year 18 - 205 ($2,556)$1,011$1,545$311,201
206 ($2,556)$1,006$1,550$309,651
207 ($2,556)$1,001$1,555$308,097
208 ($2,556)$996$1,560$306,537
209 ($2,556)$991$1,565$304,972
210 ($2,556)$986$1,570$303,402
211 ($2,556)$981$1,575$301,827
212 ($2,556)$976$1,580$300,247
213 ($2,556)$971$1,585$298,662
214 ($2,556)$966$1,590$297,072
215 ($2,556)$961$1,595$295,477
216 ($2,556)$955$1,601$293,876
Year 19 - 217 ($2,556)$950$1,606$292,271
218 ($2,556)$945$1,611$290,660
219 ($2,556)$940$1,616$289,044
220 ($2,556)$935$1,621$287,422
221 ($2,556)$929$1,627$285,796
222 ($2,556)$924$1,632$284,164
223 ($2,556)$919$1,637$282,527
224 ($2,556)$914$1,642$280,885
225 ($2,556)$908$1,648$279,237
226 ($2,556)$903$1,653$277,584
227 ($2,556)$898$1,658$275,925
228 ($2,556)$892$1,664$274,262
Year 20 - 229 ($2,556)$887$1,669$272,593
230 ($2,556)$881$1,674$270,918
231 ($2,556)$876$1,680$269,238
232 ($2,556)$871$1,685$267,553
233 ($2,556)$865$1,691$265,862
234 ($2,556)$860$1,696$264,166
235 ($2,556)$854$1,702$262,464
236 ($2,556)$849$1,707$260,757
237 ($2,556)$843$1,713$259,044
238 ($2,556)$838$1,718$257,326
239 ($2,556)$832$1,724$255,602
240 ($2,556)$826$1,729$253,872
Year 21 - 241 ($2,556)$821$1,735$252,137
242 ($2,556)$815$1,741$250,397
243 ($2,556)$810$1,746$248,651
244 ($2,556)$804$1,752$246,899
245 ($2,556)$798$1,758$245,141
246 ($2,556)$793$1,763$243,378
247 ($2,556)$787$1,769$241,609
248 ($2,556)$781$1,775$239,834
249 ($2,556)$775$1,780$238,054
250 ($2,556)$770$1,786$236,268
251 ($2,556)$764$1,792$234,476
252 ($2,556)$758$1,798$232,678
Year 22 - 253 ($2,556)$752$1,804$230,874
254 ($2,556)$746$1,809$229,065
255 ($2,556)$741$1,815$227,250
256 ($2,556)$735$1,821$225,429
257 ($2,556)$729$1,827$223,602
258 ($2,556)$723$1,833$221,769
259 ($2,556)$717$1,839$219,930
260 ($2,556)$711$1,845$218,085
261 ($2,556)$705$1,851$216,234
262 ($2,556)$699$1,857$214,378
263 ($2,556)$693$1,863$212,515
264 ($2,556)$687$1,869$210,646
Year 23 - 265 ($2,556)$681$1,875$208,771
266 ($2,556)$675$1,881$206,890
267 ($2,556)$669$1,887$205,004
268 ($2,556)$663$1,893$203,111
269 ($2,556)$657$1,899$201,211
270 ($2,556)$651$1,905$199,306
271 ($2,556)$644$1,911$197,395
272 ($2,556)$638$1,918$195,477
273 ($2,556)$632$1,924$193,553
274 ($2,556)$626$1,930$191,623
275 ($2,556)$620$1,936$189,687
276 ($2,556)$613$1,943$187,744
Year 24 - 277 ($2,556)$607$1,949$185,795
278 ($2,556)$601$1,955$183,840
279 ($2,556)$594$1,961$181,879
280 ($2,556)$588$1,968$179,911
281 ($2,556)$582$1,974$177,937
282 ($2,556)$575$1,981$175,956
283 ($2,556)$569$1,987$173,969
284 ($2,556)$563$1,993$171,976
285 ($2,556)$556$2,000$169,976
286 ($2,556)$550$2,006$167,970
287 ($2,556)$543$2,013$165,957
288 ($2,556)$537$2,019$163,938
Year 25 - 289 ($2,556)$530$2,026$161,912
290 ($2,556)$524$2,032$159,880
291 ($2,556)$517$2,039$157,841
292 ($2,556)$510$2,046$155,795
293 ($2,556)$504$2,052$153,743
294 ($2,556)$497$2,059$151,684
295 ($2,556)$490$2,065$149,619
296 ($2,556)$484$2,072$147,547
297 ($2,556)$477$2,079$145,468
298 ($2,556)$470$2,086$143,382
299 ($2,556)$464$2,092$141,290
300 ($2,556)$457$2,099$139,191
Year 26 - 301 ($2,556)$450$2,106$137,085
302 ($2,556)$443$2,113$134,972
303 ($2,556)$436$2,119$132,853
304 ($2,556)$430$2,126$130,727
305 ($2,556)$423$2,133$128,593
306 ($2,556)$416$2,140$126,453
307 ($2,556)$409$2,147$124,306
308 ($2,556)$402$2,154$122,152
309 ($2,556)$395$2,161$119,991
310 ($2,556)$388$2,168$117,824
311 ($2,556)$381$2,175$115,649
312 ($2,556)$374$2,182$113,467
Year 27 - 313 ($2,556)$367$2,189$111,278
314 ($2,556)$360$2,196$109,082
315 ($2,556)$353$2,203$106,878
316 ($2,556)$346$2,210$104,668
317 ($2,556)$338$2,217$102,451
318 ($2,556)$331$2,225$100,226
319 ($2,556)$324$2,232$97,994
320 ($2,556)$317$2,239$95,755
321 ($2,556)$310$2,246$93,509
322 ($2,556)$302$2,254$91,255
323 ($2,556)$295$2,261$88,995
324 ($2,556)$288$2,268$86,726
Year 28 - 325 ($2,556)$280$2,275$84,451
326 ($2,556)$273$2,283$82,168
327 ($2,556)$266$2,290$79,878
328 ($2,556)$258$2,298$77,580
329 ($2,556)$251$2,305$75,275
330 ($2,556)$243$2,312$72,963
331 ($2,556)$236$2,320$70,643
332 ($2,556)$228$2,327$68,315
333 ($2,556)$221$2,335$65,980
334 ($2,556)$213$2,343$63,638
335 ($2,556)$206$2,350$61,288
336 ($2,556)$198$2,358$58,930
Year 29 - 337 ($2,556)$191$2,365$56,565
338 ($2,556)$183$2,373$54,192
339 ($2,556)$175$2,381$51,811
340 ($2,556)$168$2,388$49,423
341 ($2,556)$160$2,396$47,027
342 ($2,556)$152$2,404$44,623
343 ($2,556)$144$2,412$42,211
344 ($2,556)$136$2,419$39,792
345 ($2,556)$129$2,427$37,364
346 ($2,556)$121$2,435$34,929
347 ($2,556)$113$2,443$32,486
348 ($2,556)$105$2,451$30,036
Year 30 - 349 ($2,556)$97$2,459$27,577
350 ($2,556)$89$2,467$25,110
351 ($2,556)$81$2,475$22,635
352 ($2,556)$73$2,483$20,153
353 ($2,556)$65$2,491$17,662
354 ($2,556)$57$2,499$15,163
355 ($2,556)$49$2,507$12,656
356 ($2,556)$41$2,515$10,141
357 ($2,556)$33$2,523$7,618
358 ($2,556)$25$2,531$5,087
359 ($2,556)$16$2,539$2,548
360 ($2,556)$8$2,548$0
TOTALS$376,917$543,200$920,117

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.