« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,562 360 $379,157 $922,357

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

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

NMLS #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 1071 | State Lic #: MC-1772
$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 #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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 ($2,562)$1,765$797$542,403
2 ($2,562)$1,763$799$541,604
3 ($2,562)$1,760$802$540,802
4 ($2,562)$1,758$804$539,998
5 ($2,562)$1,755$807$539,191
6 ($2,562)$1,752$810$538,381
7 ($2,562)$1,750$812$537,568
8 ($2,562)$1,747$815$536,753
9 ($2,562)$1,744$818$535,936
10 ($2,562)$1,742$820$535,115
11 ($2,562)$1,739$823$534,292
12 ($2,562)$1,736$826$533,467
Year 2 - 13 ($2,562)$1,734$828$532,638
14 ($2,562)$1,731$831$531,807
15 ($2,562)$1,728$834$530,974
16 ($2,562)$1,726$836$530,137
17 ($2,562)$1,723$839$529,298
18 ($2,562)$1,720$842$528,456
19 ($2,562)$1,717$845$527,612
20 ($2,562)$1,715$847$526,764
21 ($2,562)$1,712$850$525,914
22 ($2,562)$1,709$853$525,061
23 ($2,562)$1,706$856$524,206
24 ($2,562)$1,704$858$523,347
Year 3 - 25 ($2,562)$1,701$861$522,486
26 ($2,562)$1,698$864$521,622
27 ($2,562)$1,695$867$520,755
28 ($2,562)$1,692$870$519,885
29 ($2,562)$1,690$872$519,013
30 ($2,562)$1,687$875$518,138
31 ($2,562)$1,684$878$517,260
32 ($2,562)$1,681$881$516,379
33 ($2,562)$1,678$884$515,495
34 ($2,562)$1,675$887$514,608
35 ($2,562)$1,672$890$513,718
36 ($2,562)$1,670$893$512,826
Year 4 - 37 ($2,562)$1,667$895$511,930
38 ($2,562)$1,664$898$511,032
39 ($2,562)$1,661$901$510,131
40 ($2,562)$1,658$904$509,227
41 ($2,562)$1,655$907$508,319
42 ($2,562)$1,652$910$507,409
43 ($2,562)$1,649$913$506,496
44 ($2,562)$1,646$916$505,580
45 ($2,562)$1,643$919$504,661
46 ($2,562)$1,640$922$503,739
47 ($2,562)$1,637$925$502,815
48 ($2,562)$1,634$928$501,887
Year 5 - 49 ($2,562)$1,631$931$500,956
50 ($2,562)$1,628$934$500,022
51 ($2,562)$1,625$937$499,085
52 ($2,562)$1,622$940$498,145
53 ($2,562)$1,619$943$497,201
54 ($2,562)$1,616$946$496,255
55 ($2,562)$1,613$949$495,306
56 ($2,562)$1,610$952$494,354
57 ($2,562)$1,607$955$493,398
58 ($2,562)$1,604$959$492,440
59 ($2,562)$1,600$962$491,478
60 ($2,562)$1,597$965$490,513
Year 6 - 61 ($2,562)$1,594$968$489,545
62 ($2,562)$1,591$971$488,574
63 ($2,562)$1,588$974$487,600
64 ($2,562)$1,585$977$486,622
65 ($2,562)$1,582$981$485,642
66 ($2,562)$1,578$984$484,658
67 ($2,562)$1,575$987$483,671
68 ($2,562)$1,572$990$482,681
69 ($2,562)$1,569$993$481,688
70 ($2,562)$1,565$997$480,691
71 ($2,562)$1,562$1,000$479,691
72 ($2,562)$1,559$1,003$478,688
Year 7 - 73 ($2,562)$1,556$1,006$477,682
74 ($2,562)$1,552$1,010$476,672
75 ($2,562)$1,549$1,013$475,659
76 ($2,562)$1,546$1,016$474,643
77 ($2,562)$1,543$1,020$473,623
78 ($2,562)$1,539$1,023$472,601
79 ($2,562)$1,536$1,026$471,574
80 ($2,562)$1,533$1,029$470,545
81 ($2,562)$1,529$1,033$469,512
82 ($2,562)$1,526$1,036$468,476
83 ($2,562)$1,523$1,040$467,436
84 ($2,562)$1,519$1,043$466,393
Year 8 - 85 ($2,562)$1,516$1,046$465,347
86 ($2,562)$1,512$1,050$464,297
87 ($2,562)$1,509$1,053$463,244
88 ($2,562)$1,506$1,057$462,188
89 ($2,562)$1,502$1,060$461,128
90 ($2,562)$1,499$1,063$460,064
91 ($2,562)$1,495$1,067$458,997
92 ($2,562)$1,492$1,070$457,927
93 ($2,562)$1,488$1,074$456,853
94 ($2,562)$1,485$1,077$455,776
95 ($2,562)$1,481$1,081$454,695
96 ($2,562)$1,478$1,084$453,611
Year 9 - 97 ($2,562)$1,474$1,088$452,523
98 ($2,562)$1,471$1,091$451,431
99 ($2,562)$1,467$1,095$450,336
100 ($2,562)$1,464$1,099$449,238
101 ($2,562)$1,460$1,102$448,136
102 ($2,562)$1,456$1,106$447,030
103 ($2,562)$1,453$1,109$445,921
104 ($2,562)$1,449$1,113$444,808
105 ($2,562)$1,446$1,116$443,692
106 ($2,562)$1,442$1,120$442,571
107 ($2,562)$1,438$1,124$441,448
108 ($2,562)$1,435$1,127$440,320
Year 10 - 109 ($2,562)$1,431$1,131$439,189
110 ($2,562)$1,427$1,135$438,054
111 ($2,562)$1,424$1,138$436,916
112 ($2,562)$1,420$1,142$435,774
113 ($2,562)$1,416$1,146$434,628
114 ($2,562)$1,413$1,150$433,479
115 ($2,562)$1,409$1,153$432,325
116 ($2,562)$1,405$1,157$431,168
117 ($2,562)$1,401$1,161$430,007
118 ($2,562)$1,398$1,165$428,843
119 ($2,562)$1,394$1,168$427,674
120 ($2,562)$1,390$1,172$426,502
Year 11 - 121 ($2,562)$1,386$1,176$425,326
122 ($2,562)$1,382$1,180$424,147
123 ($2,562)$1,378$1,184$422,963
124 ($2,562)$1,375$1,187$421,775
125 ($2,562)$1,371$1,191$420,584
126 ($2,562)$1,367$1,195$419,389
127 ($2,562)$1,363$1,199$418,190
128 ($2,562)$1,359$1,203$416,987
129 ($2,562)$1,355$1,207$415,780
130 ($2,562)$1,351$1,211$414,569
131 ($2,562)$1,347$1,215$413,354
132 ($2,562)$1,343$1,219$412,136
Year 12 - 133 ($2,562)$1,339$1,223$410,913
134 ($2,562)$1,335$1,227$409,686
135 ($2,562)$1,331$1,231$408,456
136 ($2,562)$1,327$1,235$407,221
137 ($2,562)$1,323$1,239$405,983
138 ($2,562)$1,319$1,243$404,740
139 ($2,562)$1,315$1,247$403,493
140 ($2,562)$1,311$1,251$402,242
141 ($2,562)$1,307$1,255$400,988
142 ($2,562)$1,303$1,259$399,729
143 ($2,562)$1,299$1,263$398,466
144 ($2,562)$1,295$1,267$397,199
Year 13 - 145 ($2,562)$1,291$1,271$395,927
146 ($2,562)$1,287$1,275$394,652
147 ($2,562)$1,283$1,279$393,373
148 ($2,562)$1,278$1,284$392,089
149 ($2,562)$1,274$1,288$390,801
150 ($2,562)$1,270$1,292$389,509
151 ($2,562)$1,266$1,296$388,213
152 ($2,562)$1,262$1,300$386,913
153 ($2,562)$1,257$1,305$385,608
154 ($2,562)$1,253$1,309$384,299
155 ($2,562)$1,249$1,313$382,986
156 ($2,562)$1,245$1,317$381,669
Year 14 - 157 ($2,562)$1,240$1,322$380,347
158 ($2,562)$1,236$1,326$379,021
159 ($2,562)$1,232$1,330$377,691
160 ($2,562)$1,227$1,335$376,356
161 ($2,562)$1,223$1,339$375,017
162 ($2,562)$1,219$1,343$373,674
163 ($2,562)$1,214$1,348$372,326
164 ($2,562)$1,210$1,352$370,974
165 ($2,562)$1,206$1,356$369,618
166 ($2,562)$1,201$1,361$368,257
167 ($2,562)$1,197$1,365$366,891
168 ($2,562)$1,192$1,370$365,522
Year 15 - 169 ($2,562)$1,188$1,374$364,148
170 ($2,562)$1,183$1,379$362,769
171 ($2,562)$1,179$1,383$361,386
172 ($2,562)$1,175$1,388$359,998
173 ($2,562)$1,170$1,392$358,606
174 ($2,562)$1,165$1,397$357,210
175 ($2,562)$1,161$1,401$355,808
176 ($2,562)$1,156$1,406$354,403
177 ($2,562)$1,152$1,410$352,992
178 ($2,562)$1,147$1,415$351,577
179 ($2,562)$1,143$1,419$350,158
180 ($2,562)$1,138$1,424$348,734
Year 16 - 181 ($2,562)$1,133$1,429$347,305
182 ($2,562)$1,129$1,433$345,872
183 ($2,562)$1,124$1,438$344,434
184 ($2,562)$1,119$1,443$342,991
185 ($2,562)$1,115$1,447$341,544
186 ($2,562)$1,110$1,452$340,092
187 ($2,562)$1,105$1,457$338,635
188 ($2,562)$1,101$1,462$337,173
189 ($2,562)$1,096$1,466$335,707
190 ($2,562)$1,091$1,471$334,236
191 ($2,562)$1,086$1,476$332,760
192 ($2,562)$1,081$1,481$331,280
Year 17 - 193 ($2,562)$1,077$1,485$329,794
194 ($2,562)$1,072$1,490$328,304
195 ($2,562)$1,067$1,495$326,809
196 ($2,562)$1,062$1,500$325,309
197 ($2,562)$1,057$1,505$323,804
198 ($2,562)$1,052$1,510$322,294
199 ($2,562)$1,047$1,515$320,779
200 ($2,562)$1,043$1,520$319,260
201 ($2,562)$1,038$1,525$317,735
202 ($2,562)$1,033$1,529$316,206
203 ($2,562)$1,028$1,534$314,672
204 ($2,562)$1,023$1,539$313,132
Year 18 - 205 ($2,562)$1,018$1,544$311,588
206 ($2,562)$1,013$1,549$310,038
207 ($2,562)$1,008$1,554$308,484
208 ($2,562)$1,003$1,560$306,924
209 ($2,562)$998$1,565$305,360
210 ($2,562)$992$1,570$303,790
211 ($2,562)$987$1,575$302,215
212 ($2,562)$982$1,580$300,635
213 ($2,562)$977$1,585$299,050
214 ($2,562)$972$1,590$297,460
215 ($2,562)$967$1,595$295,865
216 ($2,562)$962$1,601$294,264
Year 19 - 217 ($2,562)$956$1,606$292,658
218 ($2,562)$951$1,611$291,047
219 ($2,562)$946$1,616$289,431
220 ($2,562)$941$1,621$287,810
221 ($2,562)$935$1,627$286,183
222 ($2,562)$930$1,632$284,551
223 ($2,562)$925$1,637$282,914
224 ($2,562)$919$1,643$281,271
225 ($2,562)$914$1,648$279,623
226 ($2,562)$909$1,653$277,970
227 ($2,562)$903$1,659$276,311
228 ($2,562)$898$1,664$274,647
Year 20 - 229 ($2,562)$893$1,669$272,978
230 ($2,562)$887$1,675$271,303
231 ($2,562)$882$1,680$269,622
232 ($2,562)$876$1,686$267,936
233 ($2,562)$871$1,691$266,245
234 ($2,562)$865$1,697$264,548
235 ($2,562)$860$1,702$262,846
236 ($2,562)$854$1,708$261,138
237 ($2,562)$849$1,713$259,425
238 ($2,562)$843$1,719$257,706
239 ($2,562)$838$1,725$255,981
240 ($2,562)$832$1,730$254,251
Year 21 - 241 ($2,562)$826$1,736$252,515
242 ($2,562)$821$1,741$250,774
243 ($2,562)$815$1,747$249,027
244 ($2,562)$809$1,753$247,274
245 ($2,562)$804$1,758$245,515
246 ($2,562)$798$1,764$243,751
247 ($2,562)$792$1,770$241,981
248 ($2,562)$786$1,776$240,206
249 ($2,562)$781$1,781$238,424
250 ($2,562)$775$1,787$236,637
251 ($2,562)$769$1,793$234,844
252 ($2,562)$763$1,799$233,045
Year 22 - 253 ($2,562)$757$1,805$231,240
254 ($2,562)$752$1,811$229,430
255 ($2,562)$746$1,816$227,613
256 ($2,562)$740$1,822$225,791
257 ($2,562)$734$1,828$223,963
258 ($2,562)$728$1,834$222,129
259 ($2,562)$722$1,840$220,288
260 ($2,562)$716$1,846$218,442
261 ($2,562)$710$1,852$216,590
262 ($2,562)$704$1,858$214,732
263 ($2,562)$698$1,864$212,868
264 ($2,562)$692$1,870$210,997
Year 23 - 265 ($2,562)$686$1,876$209,121
266 ($2,562)$680$1,882$207,239
267 ($2,562)$674$1,889$205,350
268 ($2,562)$667$1,895$203,455
269 ($2,562)$661$1,901$201,554
270 ($2,562)$655$1,907$199,647
271 ($2,562)$649$1,913$197,734
272 ($2,562)$643$1,919$195,815
273 ($2,562)$636$1,926$193,889
274 ($2,562)$630$1,932$191,957
275 ($2,562)$624$1,938$190,019
276 ($2,562)$618$1,945$188,074
Year 24 - 277 ($2,562)$611$1,951$186,123
278 ($2,562)$605$1,957$184,166
279 ($2,562)$599$1,964$182,203
280 ($2,562)$592$1,970$180,233
281 ($2,562)$586$1,976$178,256
282 ($2,562)$579$1,983$176,274
283 ($2,562)$573$1,989$174,284
284 ($2,562)$566$1,996$172,289
285 ($2,562)$560$2,002$170,286
286 ($2,562)$553$2,009$168,278
287 ($2,562)$547$2,015$166,263
288 ($2,562)$540$2,022$164,241
Year 25 - 289 ($2,562)$534$2,028$162,213
290 ($2,562)$527$2,035$160,178
291 ($2,562)$521$2,042$158,136
292 ($2,562)$514$2,048$156,088
293 ($2,562)$507$2,055$154,033
294 ($2,562)$501$2,061$151,972
295 ($2,562)$494$2,068$149,903
296 ($2,562)$487$2,075$147,829
297 ($2,562)$480$2,082$145,747
298 ($2,562)$474$2,088$143,658
299 ($2,562)$467$2,095$141,563
300 ($2,562)$460$2,102$139,461
Year 26 - 301 ($2,562)$453$2,109$137,352
302 ($2,562)$446$2,116$135,237
303 ($2,562)$440$2,123$133,114
304 ($2,562)$433$2,129$130,985
305 ($2,562)$426$2,136$128,848
306 ($2,562)$419$2,143$126,705
307 ($2,562)$412$2,150$124,555
308 ($2,562)$405$2,157$122,397
309 ($2,562)$398$2,164$120,233
310 ($2,562)$391$2,171$118,062
311 ($2,562)$384$2,178$115,883
312 ($2,562)$377$2,185$113,698
Year 27 - 313 ($2,562)$370$2,193$111,505
314 ($2,562)$362$2,200$109,305
315 ($2,562)$355$2,207$107,099
316 ($2,562)$348$2,214$104,885
317 ($2,562)$341$2,221$102,663
318 ($2,562)$334$2,228$100,435
319 ($2,562)$326$2,236$98,199
320 ($2,562)$319$2,243$95,956
321 ($2,562)$312$2,250$93,706
322 ($2,562)$305$2,258$91,448
323 ($2,562)$297$2,265$89,183
324 ($2,562)$290$2,272$86,911
Year 28 - 325 ($2,562)$282$2,280$84,632
326 ($2,562)$275$2,287$82,345
327 ($2,562)$268$2,294$80,050
328 ($2,562)$260$2,302$77,748
329 ($2,562)$253$2,309$75,439
330 ($2,562)$245$2,317$73,122
331 ($2,562)$238$2,324$70,797
332 ($2,562)$230$2,332$68,465
333 ($2,562)$223$2,340$66,126
334 ($2,562)$215$2,347$63,779
335 ($2,562)$207$2,355$61,424
336 ($2,562)$200$2,362$59,061
Year 29 - 337 ($2,562)$192$2,370$56,691
338 ($2,562)$184$2,378$54,313
339 ($2,562)$177$2,386$51,928
340 ($2,562)$169$2,393$49,534
341 ($2,562)$161$2,401$47,133
342 ($2,562)$153$2,409$44,724
343 ($2,562)$145$2,417$42,308
344 ($2,562)$137$2,425$39,883
345 ($2,562)$130$2,432$37,450
346 ($2,562)$122$2,440$35,010
347 ($2,562)$114$2,448$32,562
348 ($2,562)$106$2,456$30,105
Year 30 - 349 ($2,562)$98$2,464$27,641
350 ($2,562)$90$2,472$25,169
351 ($2,562)$82$2,480$22,689
352 ($2,562)$74$2,488$20,200
353 ($2,562)$66$2,496$17,704
354 ($2,562)$58$2,505$15,199
355 ($2,562)$49$2,513$12,687
356 ($2,562)$41$2,521$10,166
357 ($2,562)$33$2,529$7,637
358 ($2,562)$25$2,537$5,099
359 ($2,562)$17$2,546$2,554
360 ($2,562)$8$2,554$0
TOTALS$379,157$543,200$922,357

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.