« Back to all home prices

Mortgage Payment Schedule for a $680,000 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 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($136,000) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,588 360 $387,586 $931,586

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $680,000
Down Payment $136,000$544,000
Year 1 - 1 ($2,588)$1,800$788$543,212
2 ($2,588)$1,797$791$542,421
3 ($2,588)$1,795$793$541,628
4 ($2,588)$1,792$796$540,832
5 ($2,588)$1,789$798$540,034
6 ($2,588)$1,787$801$539,233
7 ($2,588)$1,784$804$538,429
8 ($2,588)$1,781$806$537,622
9 ($2,588)$1,779$809$536,813
10 ($2,588)$1,776$812$536,002
11 ($2,588)$1,773$814$535,187
12 ($2,588)$1,771$817$534,370
Year 2 - 13 ($2,588)$1,768$820$533,550
14 ($2,588)$1,765$823$532,728
15 ($2,588)$1,762$825$531,902
16 ($2,588)$1,760$828$531,074
17 ($2,588)$1,757$831$530,243
18 ($2,588)$1,754$834$529,410
19 ($2,588)$1,751$836$528,574
20 ($2,588)$1,749$839$527,735
21 ($2,588)$1,746$842$526,893
22 ($2,588)$1,743$845$526,048
23 ($2,588)$1,740$847$525,201
24 ($2,588)$1,738$850$524,351
Year 3 - 25 ($2,588)$1,735$853$523,498
26 ($2,588)$1,732$856$522,642
27 ($2,588)$1,729$859$521,783
28 ($2,588)$1,726$862$520,922
29 ($2,588)$1,723$864$520,057
30 ($2,588)$1,721$867$519,190
31 ($2,588)$1,718$870$518,320
32 ($2,588)$1,715$873$517,447
33 ($2,588)$1,712$876$516,571
34 ($2,588)$1,709$879$515,692
35 ($2,588)$1,706$882$514,811
36 ($2,588)$1,703$885$513,926
Year 4 - 37 ($2,588)$1,700$888$513,039
38 ($2,588)$1,697$890$512,148
39 ($2,588)$1,694$893$511,255
40 ($2,588)$1,691$896$510,358
41 ($2,588)$1,688$899$509,459
42 ($2,588)$1,685$902$508,557
43 ($2,588)$1,682$905$507,652
44 ($2,588)$1,679$908$506,743
45 ($2,588)$1,676$911$505,832
46 ($2,588)$1,673$914$504,918
47 ($2,588)$1,670$917$504,000
48 ($2,588)$1,667$920$503,080
Year 5 - 49 ($2,588)$1,664$923$502,157
50 ($2,588)$1,661$926$501,230
51 ($2,588)$1,658$930$500,301
52 ($2,588)$1,655$933$499,368
53 ($2,588)$1,652$936$498,433
54 ($2,588)$1,649$939$497,494
55 ($2,588)$1,646$942$496,552
56 ($2,588)$1,643$945$495,607
57 ($2,588)$1,640$948$494,659
58 ($2,588)$1,636$951$493,708
59 ($2,588)$1,633$954$492,753
60 ($2,588)$1,630$958$491,796
Year 6 - 61 ($2,588)$1,627$961$490,835
62 ($2,588)$1,624$964$489,871
63 ($2,588)$1,621$967$488,904
64 ($2,588)$1,617$970$487,934
65 ($2,588)$1,614$973$486,960
66 ($2,588)$1,611$977$485,984
67 ($2,588)$1,608$980$485,004
68 ($2,588)$1,605$983$484,020
69 ($2,588)$1,601$986$483,034
70 ($2,588)$1,598$990$482,044
71 ($2,588)$1,595$993$481,051
72 ($2,588)$1,591$996$480,055
Year 7 - 73 ($2,588)$1,588$1,000$479,055
74 ($2,588)$1,585$1,003$478,053
75 ($2,588)$1,582$1,006$477,046
76 ($2,588)$1,578$1,010$476,037
77 ($2,588)$1,575$1,013$475,024
78 ($2,588)$1,572$1,016$474,008
79 ($2,588)$1,568$1,020$472,988
80 ($2,588)$1,565$1,023$471,965
81 ($2,588)$1,561$1,026$470,939
82 ($2,588)$1,558$1,030$469,909
83 ($2,588)$1,555$1,033$468,876
84 ($2,588)$1,551$1,037$467,840
Year 8 - 85 ($2,588)$1,548$1,040$466,800
86 ($2,588)$1,544$1,043$465,756
87 ($2,588)$1,541$1,047$464,709
88 ($2,588)$1,537$1,050$463,659
89 ($2,588)$1,534$1,054$462,605
90 ($2,588)$1,530$1,057$461,548
91 ($2,588)$1,527$1,061$460,487
92 ($2,588)$1,523$1,064$459,423
93 ($2,588)$1,520$1,068$458,355
94 ($2,588)$1,516$1,071$457,284
95 ($2,588)$1,513$1,075$456,209
96 ($2,588)$1,509$1,078$455,130
Year 9 - 97 ($2,588)$1,506$1,082$454,048
98 ($2,588)$1,502$1,086$452,963
99 ($2,588)$1,499$1,089$451,874
100 ($2,588)$1,495$1,093$450,781
101 ($2,588)$1,491$1,096$449,684
102 ($2,588)$1,488$1,100$448,584
103 ($2,588)$1,484$1,104$447,481
104 ($2,588)$1,480$1,107$446,373
105 ($2,588)$1,477$1,111$445,262
106 ($2,588)$1,473$1,115$444,148
107 ($2,588)$1,469$1,118$443,029
108 ($2,588)$1,466$1,122$441,907
Year 10 - 109 ($2,588)$1,462$1,126$440,782
110 ($2,588)$1,458$1,129$439,652
111 ($2,588)$1,455$1,133$438,519
112 ($2,588)$1,451$1,137$437,382
113 ($2,588)$1,447$1,141$436,241
114 ($2,588)$1,443$1,145$435,097
115 ($2,588)$1,439$1,148$433,948
116 ($2,588)$1,436$1,152$432,796
117 ($2,588)$1,432$1,156$431,640
118 ($2,588)$1,428$1,160$430,481
119 ($2,588)$1,424$1,164$429,317
120 ($2,588)$1,420$1,167$428,150
Year 11 - 121 ($2,588)$1,416$1,171$426,978
122 ($2,588)$1,413$1,175$425,803
123 ($2,588)$1,409$1,179$424,624
124 ($2,588)$1,405$1,183$423,441
125 ($2,588)$1,401$1,187$422,254
126 ($2,588)$1,397$1,191$421,064
127 ($2,588)$1,393$1,195$419,869
128 ($2,588)$1,389$1,199$418,670
129 ($2,588)$1,385$1,203$417,468
130 ($2,588)$1,381$1,207$416,261
131 ($2,588)$1,377$1,211$415,050
132 ($2,588)$1,373$1,215$413,836
Year 12 - 133 ($2,588)$1,369$1,219$412,617
134 ($2,588)$1,365$1,223$411,394
135 ($2,588)$1,361$1,227$410,168
136 ($2,588)$1,357$1,231$408,937
137 ($2,588)$1,353$1,235$407,702
138 ($2,588)$1,349$1,239$406,463
139 ($2,588)$1,345$1,243$405,220
140 ($2,588)$1,341$1,247$403,973
141 ($2,588)$1,336$1,251$402,722
142 ($2,588)$1,332$1,255$401,466
143 ($2,588)$1,328$1,260$400,207
144 ($2,588)$1,324$1,264$398,943
Year 13 - 145 ($2,588)$1,320$1,268$397,675
146 ($2,588)$1,316$1,272$396,403
147 ($2,588)$1,311$1,276$395,127
148 ($2,588)$1,307$1,281$393,846
149 ($2,588)$1,303$1,285$392,561
150 ($2,588)$1,299$1,289$391,272
151 ($2,588)$1,294$1,293$389,979
152 ($2,588)$1,290$1,298$388,682
153 ($2,588)$1,286$1,302$387,380
154 ($2,588)$1,282$1,306$386,074
155 ($2,588)$1,277$1,310$384,763
156 ($2,588)$1,273$1,315$383,448
Year 14 - 157 ($2,588)$1,269$1,319$382,129
158 ($2,588)$1,264$1,324$380,806
159 ($2,588)$1,260$1,328$379,478
160 ($2,588)$1,255$1,332$378,145
161 ($2,588)$1,251$1,337$376,809
162 ($2,588)$1,247$1,341$375,468
163 ($2,588)$1,242$1,346$374,122
164 ($2,588)$1,238$1,350$372,772
165 ($2,588)$1,233$1,354$371,417
166 ($2,588)$1,229$1,359$370,059
167 ($2,588)$1,224$1,363$368,695
168 ($2,588)$1,220$1,368$367,327
Year 15 - 169 ($2,588)$1,215$1,372$365,955
170 ($2,588)$1,211$1,377$364,578
171 ($2,588)$1,206$1,382$363,196
172 ($2,588)$1,202$1,386$361,810
173 ($2,588)$1,197$1,391$360,419
174 ($2,588)$1,192$1,395$359,024
175 ($2,588)$1,188$1,400$357,624
176 ($2,588)$1,183$1,405$356,219
177 ($2,588)$1,178$1,409$354,810
178 ($2,588)$1,174$1,414$353,396
179 ($2,588)$1,169$1,419$351,977
180 ($2,588)$1,164$1,423$350,554
Year 16 - 181 ($2,588)$1,160$1,428$349,126
182 ($2,588)$1,155$1,433$347,693
183 ($2,588)$1,150$1,437$346,256
184 ($2,588)$1,146$1,442$344,814
185 ($2,588)$1,141$1,447$343,367
186 ($2,588)$1,136$1,452$341,915
187 ($2,588)$1,131$1,457$340,458
188 ($2,588)$1,126$1,461$338,997
189 ($2,588)$1,122$1,466$337,531
190 ($2,588)$1,117$1,471$336,060
191 ($2,588)$1,112$1,476$334,584
192 ($2,588)$1,107$1,481$333,103
Year 17 - 193 ($2,588)$1,102$1,486$331,617
194 ($2,588)$1,097$1,491$330,127
195 ($2,588)$1,092$1,496$328,631
196 ($2,588)$1,087$1,501$327,131
197 ($2,588)$1,082$1,505$325,625
198 ($2,588)$1,077$1,510$324,115
199 ($2,588)$1,072$1,515$322,599
200 ($2,588)$1,067$1,520$321,079
201 ($2,588)$1,062$1,526$319,553
202 ($2,588)$1,057$1,531$318,023
203 ($2,588)$1,052$1,536$316,487
204 ($2,588)$1,047$1,541$314,946
Year 18 - 205 ($2,588)$1,042$1,546$313,400
206 ($2,588)$1,037$1,551$311,850
207 ($2,588)$1,032$1,556$310,294
208 ($2,588)$1,027$1,561$308,732
209 ($2,588)$1,021$1,566$307,166
210 ($2,588)$1,016$1,572$305,594
211 ($2,588)$1,011$1,577$304,018
212 ($2,588)$1,006$1,582$302,436
213 ($2,588)$1,001$1,587$300,849
214 ($2,588)$995$1,592$299,256
215 ($2,588)$990$1,598$297,658
216 ($2,588)$985$1,603$296,055
Year 19 - 217 ($2,588)$979$1,608$294,447
218 ($2,588)$974$1,614$292,834
219 ($2,588)$969$1,619$291,215
220 ($2,588)$963$1,624$289,590
221 ($2,588)$958$1,630$287,961
222 ($2,588)$953$1,635$286,326
223 ($2,588)$947$1,640$284,685
224 ($2,588)$942$1,646$283,039
225 ($2,588)$936$1,651$281,388
226 ($2,588)$931$1,657$279,731
227 ($2,588)$925$1,662$278,069
228 ($2,588)$920$1,668$276,401
Year 20 - 229 ($2,588)$914$1,673$274,728
230 ($2,588)$909$1,679$273,049
231 ($2,588)$903$1,684$271,364
232 ($2,588)$898$1,690$269,674
233 ($2,588)$892$1,696$267,979
234 ($2,588)$887$1,701$266,278
235 ($2,588)$881$1,707$264,571
236 ($2,588)$875$1,712$262,858
237 ($2,588)$870$1,718$261,140
238 ($2,588)$864$1,724$259,416
239 ($2,588)$858$1,730$257,687
240 ($2,588)$853$1,735$255,952
Year 21 - 241 ($2,588)$847$1,741$254,211
242 ($2,588)$841$1,747$252,464
243 ($2,588)$835$1,753$250,712
244 ($2,588)$829$1,758$248,953
245 ($2,588)$824$1,764$247,189
246 ($2,588)$818$1,770$245,419
247 ($2,588)$812$1,776$243,643
248 ($2,588)$806$1,782$241,862
249 ($2,588)$800$1,788$240,074
250 ($2,588)$794$1,793$238,281
251 ($2,588)$788$1,799$236,481
252 ($2,588)$782$1,805$234,676
Year 22 - 253 ($2,588)$776$1,811$232,864
254 ($2,588)$770$1,817$231,047
255 ($2,588)$764$1,823$229,224
256 ($2,588)$758$1,829$227,394
257 ($2,588)$752$1,835$225,559
258 ($2,588)$746$1,842$223,717
259 ($2,588)$740$1,848$221,870
260 ($2,588)$734$1,854$220,016
261 ($2,588)$728$1,860$218,156
262 ($2,588)$722$1,866$216,290
263 ($2,588)$716$1,872$214,418
264 ($2,588)$709$1,878$212,540
Year 23 - 265 ($2,588)$703$1,885$210,655
266 ($2,588)$697$1,891$208,764
267 ($2,588)$691$1,897$206,867
268 ($2,588)$684$1,903$204,964
269 ($2,588)$678$1,910$203,054
270 ($2,588)$672$1,916$201,138
271 ($2,588)$665$1,922$199,216
272 ($2,588)$659$1,929$197,287
273 ($2,588)$653$1,935$195,352
274 ($2,588)$646$1,941$193,411
275 ($2,588)$640$1,948$191,463
276 ($2,588)$633$1,954$189,509
Year 24 - 277 ($2,588)$627$1,961$187,548
278 ($2,588)$620$1,967$185,580
279 ($2,588)$614$1,974$183,607
280 ($2,588)$607$1,980$181,626
281 ($2,588)$601$1,987$179,640
282 ($2,588)$594$1,993$177,646
283 ($2,588)$588$2,000$175,646
284 ($2,588)$581$2,007$173,639
285 ($2,588)$574$2,013$171,626
286 ($2,588)$568$2,020$169,606
287 ($2,588)$561$2,027$167,580
288 ($2,588)$554$2,033$165,546
Year 25 - 289 ($2,588)$548$2,040$163,506
290 ($2,588)$541$2,047$161,459
291 ($2,588)$534$2,054$159,406
292 ($2,588)$527$2,060$157,345
293 ($2,588)$521$2,067$155,278
294 ($2,588)$514$2,074$153,204
295 ($2,588)$507$2,081$151,123
296 ($2,588)$500$2,088$149,036
297 ($2,588)$493$2,095$146,941
298 ($2,588)$486$2,102$144,839
299 ($2,588)$479$2,109$142,731
300 ($2,588)$472$2,116$140,615
Year 26 - 301 ($2,588)$465$2,123$138,493
302 ($2,588)$458$2,130$136,363
303 ($2,588)$451$2,137$134,226
304 ($2,588)$444$2,144$132,083
305 ($2,588)$437$2,151$129,932
306 ($2,588)$430$2,158$127,774
307 ($2,588)$423$2,165$125,609
308 ($2,588)$416$2,172$123,437
309 ($2,588)$408$2,179$121,258
310 ($2,588)$401$2,187$119,071
311 ($2,588)$394$2,194$116,877
312 ($2,588)$387$2,201$114,676
Year 27 - 313 ($2,588)$379$2,208$112,468
314 ($2,588)$372$2,216$110,252
315 ($2,588)$365$2,223$108,029
316 ($2,588)$357$2,230$105,799
317 ($2,588)$350$2,238$103,561
318 ($2,588)$343$2,245$101,316
319 ($2,588)$335$2,253$99,063
320 ($2,588)$328$2,260$96,803
321 ($2,588)$320$2,267$94,536
322 ($2,588)$313$2,275$92,261
323 ($2,588)$305$2,283$89,978
324 ($2,588)$298$2,290$87,688
Year 28 - 325 ($2,588)$290$2,298$85,391
326 ($2,588)$283$2,305$83,085
327 ($2,588)$275$2,313$80,773
328 ($2,588)$267$2,321$78,452
329 ($2,588)$260$2,328$76,124
330 ($2,588)$252$2,336$73,788
331 ($2,588)$244$2,344$71,444
332 ($2,588)$236$2,351$69,093
333 ($2,588)$229$2,359$66,734
334 ($2,588)$221$2,367$64,367
335 ($2,588)$213$2,375$61,992
336 ($2,588)$205$2,383$59,609
Year 29 - 337 ($2,588)$197$2,391$57,219
338 ($2,588)$189$2,398$54,820
339 ($2,588)$181$2,406$52,414
340 ($2,588)$173$2,414$50,000
341 ($2,588)$165$2,422$47,577
342 ($2,588)$157$2,430$45,147
343 ($2,588)$149$2,438$42,709
344 ($2,588)$141$2,446$40,262
345 ($2,588)$133$2,455$37,808
346 ($2,588)$125$2,463$35,345
347 ($2,588)$117$2,471$32,874
348 ($2,588)$109$2,479$30,395
Year 30 - 349 ($2,588)$101$2,487$27,908
350 ($2,588)$92$2,495$25,413
351 ($2,588)$84$2,504$22,909
352 ($2,588)$76$2,512$20,397
353 ($2,588)$67$2,520$17,877
354 ($2,588)$59$2,529$15,348
355 ($2,588)$51$2,537$12,811
356 ($2,588)$42$2,545$10,266
357 ($2,588)$34$2,554$7,712
358 ($2,588)$26$2,562$5,150
359 ($2,588)$17$2,571$2,579
360 ($2,588)$9$2,579$0
TOTALS$387,586$544,000$931,586

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.