« Back to all home prices

Mortgage Payment Schedule for a $682,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($136,400) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,580 360 $383,084 $928,684

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 227765 | State Lic #: MC-5920
$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: 3.776% | 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 #: 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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 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  $682,000
Down Payment $136,400$545,600
Year 1 - 1 ($2,580)$1,782$797$544,803
2 ($2,580)$1,780$800$544,003
3 ($2,580)$1,777$803$543,200
4 ($2,580)$1,774$805$542,395
5 ($2,580)$1,772$808$541,587
6 ($2,580)$1,769$810$540,776
7 ($2,580)$1,767$813$539,963
8 ($2,580)$1,764$816$539,148
9 ($2,580)$1,761$818$538,329
10 ($2,580)$1,759$821$537,508
11 ($2,580)$1,756$824$536,684
12 ($2,580)$1,753$827$535,858
Year 2 - 13 ($2,580)$1,750$829$535,028
14 ($2,580)$1,748$832$534,196
15 ($2,580)$1,745$835$533,362
16 ($2,580)$1,742$837$532,524
17 ($2,580)$1,740$840$531,684
18 ($2,580)$1,737$843$530,842
19 ($2,580)$1,734$846$529,996
20 ($2,580)$1,731$848$529,148
21 ($2,580)$1,729$851$528,296
22 ($2,580)$1,726$854$527,443
23 ($2,580)$1,723$857$526,586
24 ($2,580)$1,720$859$525,726
Year 3 - 25 ($2,580)$1,717$862$524,864
26 ($2,580)$1,715$865$523,999
27 ($2,580)$1,712$868$523,131
28 ($2,580)$1,709$871$522,260
29 ($2,580)$1,706$874$521,387
30 ($2,580)$1,703$876$520,510
31 ($2,580)$1,700$879$519,631
32 ($2,580)$1,697$882$518,749
33 ($2,580)$1,695$885$517,863
34 ($2,580)$1,692$888$516,975
35 ($2,580)$1,689$891$516,085
36 ($2,580)$1,686$894$515,191
Year 4 - 37 ($2,580)$1,683$897$514,294
38 ($2,580)$1,680$900$513,394
39 ($2,580)$1,677$903$512,492
40 ($2,580)$1,674$906$511,586
41 ($2,580)$1,671$908$510,678
42 ($2,580)$1,668$911$509,766
43 ($2,580)$1,665$914$508,852
44 ($2,580)$1,662$917$507,934
45 ($2,580)$1,659$920$507,014
46 ($2,580)$1,656$923$506,091
47 ($2,580)$1,653$926$505,164
48 ($2,580)$1,650$929$504,235
Year 5 - 49 ($2,580)$1,647$933$503,302
50 ($2,580)$1,644$936$502,367
51 ($2,580)$1,641$939$501,428
52 ($2,580)$1,638$942$500,486
53 ($2,580)$1,635$945$499,542
54 ($2,580)$1,632$948$498,594
55 ($2,580)$1,629$951$497,643
56 ($2,580)$1,626$954$496,689
57 ($2,580)$1,623$957$495,732
58 ($2,580)$1,619$960$494,771
59 ($2,580)$1,616$963$493,808
60 ($2,580)$1,613$967$492,841
Year 6 - 61 ($2,580)$1,610$970$491,872
62 ($2,580)$1,607$973$490,899
63 ($2,580)$1,604$976$489,923
64 ($2,580)$1,600$979$488,943
65 ($2,580)$1,597$982$487,961
66 ($2,580)$1,594$986$486,975
67 ($2,580)$1,591$989$485,986
68 ($2,580)$1,588$992$484,994
69 ($2,580)$1,584$995$483,999
70 ($2,580)$1,581$999$483,000
71 ($2,580)$1,578$1,002$481,998
72 ($2,580)$1,575$1,005$480,993
Year 7 - 73 ($2,580)$1,571$1,008$479,985
74 ($2,580)$1,568$1,012$478,973
75 ($2,580)$1,565$1,015$477,958
76 ($2,580)$1,561$1,018$476,940
77 ($2,580)$1,558$1,022$475,918
78 ($2,580)$1,555$1,025$474,893
79 ($2,580)$1,551$1,028$473,865
80 ($2,580)$1,548$1,032$472,833
81 ($2,580)$1,545$1,035$471,798
82 ($2,580)$1,541$1,038$470,759
83 ($2,580)$1,538$1,042$469,717
84 ($2,580)$1,534$1,045$468,672
Year 8 - 85 ($2,580)$1,531$1,049$467,623
86 ($2,580)$1,528$1,052$466,571
87 ($2,580)$1,524$1,056$465,516
88 ($2,580)$1,521$1,059$464,457
89 ($2,580)$1,517$1,062$463,394
90 ($2,580)$1,514$1,066$462,328
91 ($2,580)$1,510$1,069$461,259
92 ($2,580)$1,507$1,073$460,186
93 ($2,580)$1,503$1,076$459,110
94 ($2,580)$1,500$1,080$458,030
95 ($2,580)$1,496$1,083$456,946
96 ($2,580)$1,493$1,087$455,859
Year 9 - 97 ($2,580)$1,489$1,091$454,769
98 ($2,580)$1,486$1,094$453,675
99 ($2,580)$1,482$1,098$452,577
100 ($2,580)$1,478$1,101$451,476
101 ($2,580)$1,475$1,105$450,371
102 ($2,580)$1,471$1,108$449,262
103 ($2,580)$1,468$1,112$448,150
104 ($2,580)$1,464$1,116$447,035
105 ($2,580)$1,460$1,119$445,915
106 ($2,580)$1,457$1,123$444,792
107 ($2,580)$1,453$1,127$443,666
108 ($2,580)$1,449$1,130$442,535
Year 10 - 109 ($2,580)$1,446$1,134$441,401
110 ($2,580)$1,442$1,138$440,263
111 ($2,580)$1,438$1,141$439,122
112 ($2,580)$1,434$1,145$437,977
113 ($2,580)$1,431$1,149$436,828
114 ($2,580)$1,427$1,153$435,675
115 ($2,580)$1,423$1,156$434,519
116 ($2,580)$1,419$1,160$433,358
117 ($2,580)$1,416$1,164$432,194
118 ($2,580)$1,412$1,168$431,026
119 ($2,580)$1,408$1,172$429,855
120 ($2,580)$1,404$1,175$428,679
Year 11 - 121 ($2,580)$1,400$1,179$427,500
122 ($2,580)$1,396$1,183$426,317
123 ($2,580)$1,393$1,187$425,130
124 ($2,580)$1,389$1,191$423,939
125 ($2,580)$1,385$1,195$422,744
126 ($2,580)$1,381$1,199$421,545
127 ($2,580)$1,377$1,203$420,343
128 ($2,580)$1,373$1,207$419,136
129 ($2,580)$1,369$1,210$417,926
130 ($2,580)$1,365$1,214$416,711
131 ($2,580)$1,361$1,218$415,493
132 ($2,580)$1,357$1,222$414,270
Year 12 - 133 ($2,580)$1,353$1,226$413,044
134 ($2,580)$1,349$1,230$411,814
135 ($2,580)$1,345$1,234$410,579
136 ($2,580)$1,341$1,238$409,341
137 ($2,580)$1,337$1,242$408,098
138 ($2,580)$1,333$1,247$406,852
139 ($2,580)$1,329$1,251$405,601
140 ($2,580)$1,325$1,255$404,346
141 ($2,580)$1,321$1,259$403,087
142 ($2,580)$1,317$1,263$401,825
143 ($2,580)$1,313$1,267$400,558
144 ($2,580)$1,308$1,271$399,286
Year 13 - 145 ($2,580)$1,304$1,275$398,011
146 ($2,580)$1,300$1,280$396,731
147 ($2,580)$1,296$1,284$395,448
148 ($2,580)$1,292$1,288$394,160
149 ($2,580)$1,288$1,292$392,868
150 ($2,580)$1,283$1,296$391,572
151 ($2,580)$1,279$1,301$390,271
152 ($2,580)$1,275$1,305$388,966
153 ($2,580)$1,271$1,309$387,657
154 ($2,580)$1,266$1,313$386,344
155 ($2,580)$1,262$1,318$385,026
156 ($2,580)$1,258$1,322$383,704
Year 14 - 157 ($2,580)$1,253$1,326$382,378
158 ($2,580)$1,249$1,331$381,047
159 ($2,580)$1,245$1,335$379,713
160 ($2,580)$1,240$1,339$378,373
161 ($2,580)$1,236$1,344$377,030
162 ($2,580)$1,232$1,348$375,682
163 ($2,580)$1,227$1,352$374,329
164 ($2,580)$1,223$1,357$372,972
165 ($2,580)$1,218$1,361$371,611
166 ($2,580)$1,214$1,366$370,245
167 ($2,580)$1,209$1,370$368,875
168 ($2,580)$1,205$1,375$367,500
Year 15 - 169 ($2,580)$1,201$1,379$366,121
170 ($2,580)$1,196$1,384$364,737
171 ($2,580)$1,191$1,388$363,349
172 ($2,580)$1,187$1,393$361,956
173 ($2,580)$1,182$1,397$360,559
174 ($2,580)$1,178$1,402$359,157
175 ($2,580)$1,173$1,406$357,751
176 ($2,580)$1,169$1,411$356,340
177 ($2,580)$1,164$1,416$354,924
178 ($2,580)$1,159$1,420$353,504
179 ($2,580)$1,155$1,425$352,079
180 ($2,580)$1,150$1,430$350,650
Year 16 - 181 ($2,580)$1,145$1,434$349,215
182 ($2,580)$1,141$1,439$347,776
183 ($2,580)$1,136$1,444$346,333
184 ($2,580)$1,131$1,448$344,884
185 ($2,580)$1,127$1,453$343,431
186 ($2,580)$1,122$1,458$341,974
187 ($2,580)$1,117$1,463$340,511
188 ($2,580)$1,112$1,467$339,044
189 ($2,580)$1,108$1,472$337,572
190 ($2,580)$1,103$1,477$336,095
191 ($2,580)$1,098$1,482$334,613
192 ($2,580)$1,093$1,487$333,126
Year 17 - 193 ($2,580)$1,088$1,491$331,635
194 ($2,580)$1,083$1,496$330,138
195 ($2,580)$1,078$1,501$328,637
196 ($2,580)$1,074$1,506$327,131
197 ($2,580)$1,069$1,511$325,620
198 ($2,580)$1,064$1,516$324,104
199 ($2,580)$1,059$1,521$322,583
200 ($2,580)$1,054$1,526$321,057
201 ($2,580)$1,049$1,531$319,526
202 ($2,580)$1,044$1,536$317,990
203 ($2,580)$1,039$1,541$316,450
204 ($2,580)$1,034$1,546$314,904
Year 18 - 205 ($2,580)$1,029$1,551$313,353
206 ($2,580)$1,024$1,556$311,797
207 ($2,580)$1,019$1,561$310,235
208 ($2,580)$1,013$1,566$308,669
209 ($2,580)$1,008$1,571$307,098
210 ($2,580)$1,003$1,576$305,521
211 ($2,580)$998$1,582$303,940
212 ($2,580)$993$1,587$302,353
213 ($2,580)$988$1,592$300,761
214 ($2,580)$982$1,597$299,164
215 ($2,580)$977$1,602$297,561
216 ($2,580)$972$1,608$295,954
Year 19 - 217 ($2,580)$967$1,613$294,341
218 ($2,580)$962$1,618$292,723
219 ($2,580)$956$1,623$291,099
220 ($2,580)$951$1,629$289,470
221 ($2,580)$946$1,634$287,836
222 ($2,580)$940$1,639$286,197
223 ($2,580)$935$1,645$284,552
224 ($2,580)$930$1,650$282,902
225 ($2,580)$924$1,656$281,246
226 ($2,580)$919$1,661$279,585
227 ($2,580)$913$1,666$277,919
228 ($2,580)$908$1,672$276,247
Year 20 - 229 ($2,580)$902$1,677$274,570
230 ($2,580)$897$1,683$272,887
231 ($2,580)$891$1,688$271,199
232 ($2,580)$886$1,694$269,505
233 ($2,580)$880$1,699$267,806
234 ($2,580)$875$1,705$266,101
235 ($2,580)$869$1,710$264,391
236 ($2,580)$864$1,716$262,675
237 ($2,580)$858$1,722$260,953
238 ($2,580)$852$1,727$259,226
239 ($2,580)$847$1,733$257,493
240 ($2,580)$841$1,739$255,755
Year 21 - 241 ($2,580)$835$1,744$254,010
242 ($2,580)$830$1,750$252,260
243 ($2,580)$824$1,756$250,505
244 ($2,580)$818$1,761$248,743
245 ($2,580)$813$1,767$246,976
246 ($2,580)$807$1,773$245,203
247 ($2,580)$801$1,779$243,425
248 ($2,580)$795$1,784$241,640
249 ($2,580)$789$1,790$239,850
250 ($2,580)$784$1,796$238,054
251 ($2,580)$778$1,802$236,252
252 ($2,580)$772$1,808$234,444
Year 22 - 253 ($2,580)$766$1,814$232,630
254 ($2,580)$760$1,820$230,810
255 ($2,580)$754$1,826$228,985
256 ($2,580)$748$1,832$227,153
257 ($2,580)$742$1,838$225,315
258 ($2,580)$736$1,844$223,472
259 ($2,580)$730$1,850$221,622
260 ($2,580)$724$1,856$219,766
261 ($2,580)$718$1,862$217,904
262 ($2,580)$712$1,868$216,037
263 ($2,580)$706$1,874$214,163
264 ($2,580)$700$1,880$212,282
Year 23 - 265 ($2,580)$693$1,886$210,396
266 ($2,580)$687$1,892$208,504
267 ($2,580)$681$1,899$206,605
268 ($2,580)$675$1,905$204,701
269 ($2,580)$669$1,911$202,790
270 ($2,580)$662$1,917$200,872
271 ($2,580)$656$1,923$198,949
272 ($2,580)$650$1,930$197,019
273 ($2,580)$644$1,936$195,083
274 ($2,580)$637$1,942$193,141
275 ($2,580)$631$1,949$191,192
276 ($2,580)$625$1,955$189,237
Year 24 - 277 ($2,580)$618$1,962$187,275
278 ($2,580)$612$1,968$185,307
279 ($2,580)$605$1,974$183,333
280 ($2,580)$599$1,981$181,352
281 ($2,580)$592$1,987$179,365
282 ($2,580)$586$1,994$177,371
283 ($2,580)$579$2,000$175,371
284 ($2,580)$573$2,007$173,364
285 ($2,580)$566$2,013$171,351
286 ($2,580)$560$2,020$169,331
287 ($2,580)$553$2,027$167,304
288 ($2,580)$547$2,033$165,271
Year 25 - 289 ($2,580)$540$2,040$163,231
290 ($2,580)$533$2,046$161,185
291 ($2,580)$527$2,053$159,132
292 ($2,580)$520$2,060$157,072
293 ($2,580)$513$2,067$155,005
294 ($2,580)$506$2,073$152,932
295 ($2,580)$500$2,080$150,852
296 ($2,580)$493$2,087$148,765
297 ($2,580)$486$2,094$146,671
298 ($2,580)$479$2,101$144,571
299 ($2,580)$472$2,107$142,463
300 ($2,580)$465$2,114$140,349
Year 26 - 301 ($2,580)$458$2,121$138,228
302 ($2,580)$452$2,128$136,100
303 ($2,580)$445$2,135$133,965
304 ($2,580)$438$2,142$131,823
305 ($2,580)$431$2,149$129,673
306 ($2,580)$424$2,156$127,517
307 ($2,580)$417$2,163$125,354
308 ($2,580)$409$2,170$123,184
309 ($2,580)$402$2,177$121,007
310 ($2,580)$395$2,184$118,822
311 ($2,580)$388$2,192$116,631
312 ($2,580)$381$2,199$114,432
Year 27 - 313 ($2,580)$374$2,206$112,226
314 ($2,580)$367$2,213$110,013
315 ($2,580)$359$2,220$107,793
316 ($2,580)$352$2,228$105,565
317 ($2,580)$345$2,235$103,331
318 ($2,580)$338$2,242$101,088
319 ($2,580)$330$2,249$98,839
320 ($2,580)$323$2,257$96,582
321 ($2,580)$316$2,264$94,318
322 ($2,580)$308$2,272$92,046
323 ($2,580)$301$2,279$89,767
324 ($2,580)$293$2,286$87,481
Year 28 - 325 ($2,580)$286$2,294$85,187
326 ($2,580)$278$2,301$82,886
327 ($2,580)$271$2,309$80,577
328 ($2,580)$263$2,316$78,260
329 ($2,580)$256$2,324$75,936
330 ($2,580)$248$2,332$73,605
331 ($2,580)$240$2,339$71,265
332 ($2,580)$233$2,347$68,919
333 ($2,580)$225$2,355$66,564
334 ($2,580)$217$2,362$64,202
335 ($2,580)$210$2,370$61,832
336 ($2,580)$202$2,378$59,454
Year 29 - 337 ($2,580)$194$2,385$57,069
338 ($2,580)$186$2,393$54,675
339 ($2,580)$179$2,401$52,274
340 ($2,580)$171$2,409$49,865
341 ($2,580)$163$2,417$47,449
342 ($2,580)$155$2,425$45,024
343 ($2,580)$147$2,433$42,591
344 ($2,580)$139$2,441$40,151
345 ($2,580)$131$2,449$37,702
346 ($2,580)$123$2,457$35,246
347 ($2,580)$115$2,465$32,781
348 ($2,580)$107$2,473$30,309
Year 30 - 349 ($2,580)$99$2,481$27,828
350 ($2,580)$91$2,489$25,339
351 ($2,580)$83$2,497$22,842
352 ($2,580)$75$2,505$20,337
353 ($2,580)$66$2,513$17,824
354 ($2,580)$58$2,521$15,303
355 ($2,580)$50$2,530$12,773
356 ($2,580)$42$2,538$10,235
357 ($2,580)$33$2,546$7,689
358 ($2,580)$25$2,555$5,134
359 ($2,580)$17$2,563$2,571
360 ($2,580)$8$2,571$0
TOTALS$383,084$545,600$928,684

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.