« Back to all home prices

Mortgage Payment Schedule for a $684,000 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% ($136,800) 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
$2,581 360 $381,949 $929,149

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 #: 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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $684,000
Down Payment $136,800$547,200
Year 1 - 1 ($2,581)$1,778$803$546,397
2 ($2,581)$1,776$805$545,592
3 ($2,581)$1,773$808$544,784
4 ($2,581)$1,771$810$543,974
5 ($2,581)$1,768$813$543,161
6 ($2,581)$1,765$816$542,345
7 ($2,581)$1,763$818$541,527
8 ($2,581)$1,760$821$540,706
9 ($2,581)$1,757$824$539,882
10 ($2,581)$1,755$826$539,056
11 ($2,581)$1,752$829$538,227
12 ($2,581)$1,749$832$537,395
Year 2 - 13 ($2,581)$1,747$834$536,561
14 ($2,581)$1,744$837$535,724
15 ($2,581)$1,741$840$534,884
16 ($2,581)$1,738$843$534,041
17 ($2,581)$1,736$845$533,196
18 ($2,581)$1,733$848$532,348
19 ($2,581)$1,730$851$531,497
20 ($2,581)$1,727$854$530,643
21 ($2,581)$1,725$856$529,787
22 ($2,581)$1,722$859$528,928
23 ($2,581)$1,719$862$528,066
24 ($2,581)$1,716$865$527,201
Year 3 - 25 ($2,581)$1,713$868$526,333
26 ($2,581)$1,711$870$525,463
27 ($2,581)$1,708$873$524,590
28 ($2,581)$1,705$876$523,714
29 ($2,581)$1,702$879$522,835
30 ($2,581)$1,699$882$521,953
31 ($2,581)$1,696$885$521,069
32 ($2,581)$1,693$887$520,181
33 ($2,581)$1,691$890$519,291
34 ($2,581)$1,688$893$518,397
35 ($2,581)$1,685$896$517,501
36 ($2,581)$1,682$899$516,602
Year 4 - 37 ($2,581)$1,679$902$515,700
38 ($2,581)$1,676$905$514,795
39 ($2,581)$1,673$908$513,887
40 ($2,581)$1,670$911$512,976
41 ($2,581)$1,667$914$512,063
42 ($2,581)$1,664$917$511,146
43 ($2,581)$1,661$920$510,226
44 ($2,581)$1,658$923$509,303
45 ($2,581)$1,655$926$508,378
46 ($2,581)$1,652$929$507,449
47 ($2,581)$1,649$932$506,517
48 ($2,581)$1,646$935$505,582
Year 5 - 49 ($2,581)$1,643$938$504,645
50 ($2,581)$1,640$941$503,704
51 ($2,581)$1,637$944$502,760
52 ($2,581)$1,634$947$501,813
53 ($2,581)$1,631$950$500,863
54 ($2,581)$1,628$953$499,909
55 ($2,581)$1,625$956$498,953
56 ($2,581)$1,622$959$497,994
57 ($2,581)$1,618$962$497,031
58 ($2,581)$1,615$966$496,066
59 ($2,581)$1,612$969$495,097
60 ($2,581)$1,609$972$494,125
Year 6 - 61 ($2,581)$1,606$975$493,150
62 ($2,581)$1,603$978$492,172
63 ($2,581)$1,600$981$491,190
64 ($2,581)$1,596$985$490,206
65 ($2,581)$1,593$988$489,218
66 ($2,581)$1,590$991$488,227
67 ($2,581)$1,587$994$487,233
68 ($2,581)$1,584$997$486,235
69 ($2,581)$1,580$1,001$485,235
70 ($2,581)$1,577$1,004$484,231
71 ($2,581)$1,574$1,007$483,223
72 ($2,581)$1,570$1,010$482,213
Year 7 - 73 ($2,581)$1,567$1,014$481,199
74 ($2,581)$1,564$1,017$480,182
75 ($2,581)$1,561$1,020$479,162
76 ($2,581)$1,557$1,024$478,138
77 ($2,581)$1,554$1,027$477,111
78 ($2,581)$1,551$1,030$476,081
79 ($2,581)$1,547$1,034$475,047
80 ($2,581)$1,544$1,037$474,010
81 ($2,581)$1,541$1,040$472,969
82 ($2,581)$1,537$1,044$471,926
83 ($2,581)$1,534$1,047$470,878
84 ($2,581)$1,530$1,051$469,828
Year 8 - 85 ($2,581)$1,527$1,054$468,774
86 ($2,581)$1,524$1,057$467,716
87 ($2,581)$1,520$1,061$466,655
88 ($2,581)$1,517$1,064$465,591
89 ($2,581)$1,513$1,068$464,523
90 ($2,581)$1,510$1,071$463,452
91 ($2,581)$1,506$1,075$462,377
92 ($2,581)$1,503$1,078$461,299
93 ($2,581)$1,499$1,082$460,217
94 ($2,581)$1,496$1,085$459,132
95 ($2,581)$1,492$1,089$458,043
96 ($2,581)$1,489$1,092$456,951
Year 9 - 97 ($2,581)$1,485$1,096$455,855
98 ($2,581)$1,482$1,099$454,756
99 ($2,581)$1,478$1,103$453,653
100 ($2,581)$1,474$1,107$452,546
101 ($2,581)$1,471$1,110$451,436
102 ($2,581)$1,467$1,114$450,322
103 ($2,581)$1,464$1,117$449,205
104 ($2,581)$1,460$1,121$448,083
105 ($2,581)$1,456$1,125$446,959
106 ($2,581)$1,453$1,128$445,830
107 ($2,581)$1,449$1,132$444,698
108 ($2,581)$1,445$1,136$443,563
Year 10 - 109 ($2,581)$1,442$1,139$442,423
110 ($2,581)$1,438$1,143$441,280
111 ($2,581)$1,434$1,147$440,133
112 ($2,581)$1,430$1,151$438,983
113 ($2,581)$1,427$1,154$437,829
114 ($2,581)$1,423$1,158$436,671
115 ($2,581)$1,419$1,162$435,509
116 ($2,581)$1,415$1,166$434,343
117 ($2,581)$1,412$1,169$433,174
118 ($2,581)$1,408$1,173$432,001
119 ($2,581)$1,404$1,177$430,824
120 ($2,581)$1,400$1,181$429,643
Year 11 - 121 ($2,581)$1,396$1,185$428,458
122 ($2,581)$1,392$1,188$427,270
123 ($2,581)$1,389$1,192$426,078
124 ($2,581)$1,385$1,196$424,881
125 ($2,581)$1,381$1,200$423,681
126 ($2,581)$1,377$1,204$422,477
127 ($2,581)$1,373$1,208$421,269
128 ($2,581)$1,369$1,212$420,057
129 ($2,581)$1,365$1,216$418,842
130 ($2,581)$1,361$1,220$417,622
131 ($2,581)$1,357$1,224$416,398
132 ($2,581)$1,353$1,228$415,171
Year 12 - 133 ($2,581)$1,349$1,232$413,939
134 ($2,581)$1,345$1,236$412,703
135 ($2,581)$1,341$1,240$411,464
136 ($2,581)$1,337$1,244$410,220
137 ($2,581)$1,333$1,248$408,972
138 ($2,581)$1,329$1,252$407,720
139 ($2,581)$1,325$1,256$406,464
140 ($2,581)$1,321$1,260$405,204
141 ($2,581)$1,317$1,264$403,940
142 ($2,581)$1,313$1,268$402,672
143 ($2,581)$1,309$1,272$401,400
144 ($2,581)$1,305$1,276$400,124
Year 13 - 145 ($2,581)$1,300$1,281$398,843
146 ($2,581)$1,296$1,285$397,558
147 ($2,581)$1,292$1,289$396,269
148 ($2,581)$1,288$1,293$394,976
149 ($2,581)$1,284$1,297$393,679
150 ($2,581)$1,279$1,302$392,377
151 ($2,581)$1,275$1,306$391,072
152 ($2,581)$1,271$1,310$389,762
153 ($2,581)$1,267$1,314$388,447
154 ($2,581)$1,262$1,319$387,129
155 ($2,581)$1,258$1,323$385,806
156 ($2,581)$1,254$1,327$384,479
Year 14 - 157 ($2,581)$1,250$1,331$383,148
158 ($2,581)$1,245$1,336$381,812
159 ($2,581)$1,241$1,340$380,472
160 ($2,581)$1,237$1,344$379,127
161 ($2,581)$1,232$1,349$377,779
162 ($2,581)$1,228$1,353$376,425
163 ($2,581)$1,223$1,358$375,068
164 ($2,581)$1,219$1,362$373,706
165 ($2,581)$1,215$1,366$372,339
166 ($2,581)$1,210$1,371$370,968
167 ($2,581)$1,206$1,375$369,593
168 ($2,581)$1,201$1,380$368,213
Year 15 - 169 ($2,581)$1,197$1,384$366,829
170 ($2,581)$1,192$1,389$365,440
171 ($2,581)$1,188$1,393$364,047
172 ($2,581)$1,183$1,398$362,649
173 ($2,581)$1,179$1,402$361,247
174 ($2,581)$1,174$1,407$359,840
175 ($2,581)$1,169$1,411$358,428
176 ($2,581)$1,165$1,416$357,012
177 ($2,581)$1,160$1,421$355,592
178 ($2,581)$1,156$1,425$354,166
179 ($2,581)$1,151$1,430$352,736
180 ($2,581)$1,146$1,435$351,302
Year 16 - 181 ($2,581)$1,142$1,439$349,863
182 ($2,581)$1,137$1,444$348,419
183 ($2,581)$1,132$1,449$346,970
184 ($2,581)$1,128$1,453$345,517
185 ($2,581)$1,123$1,458$344,059
186 ($2,581)$1,118$1,463$342,596
187 ($2,581)$1,113$1,468$341,128
188 ($2,581)$1,109$1,472$339,656
189 ($2,581)$1,104$1,477$338,179
190 ($2,581)$1,099$1,482$336,697
191 ($2,581)$1,094$1,487$335,211
192 ($2,581)$1,089$1,492$333,719
Year 17 - 193 ($2,581)$1,085$1,496$332,223
194 ($2,581)$1,080$1,501$330,721
195 ($2,581)$1,075$1,506$329,215
196 ($2,581)$1,070$1,511$327,704
197 ($2,581)$1,065$1,516$326,188
198 ($2,581)$1,060$1,521$324,667
199 ($2,581)$1,055$1,526$323,142
200 ($2,581)$1,050$1,531$321,611
201 ($2,581)$1,045$1,536$320,075
202 ($2,581)$1,040$1,541$318,534
203 ($2,581)$1,035$1,546$316,989
204 ($2,581)$1,030$1,551$315,438
Year 18 - 205 ($2,581)$1,025$1,556$313,882
206 ($2,581)$1,020$1,561$312,321
207 ($2,581)$1,015$1,566$310,755
208 ($2,581)$1,010$1,571$309,184
209 ($2,581)$1,005$1,576$307,608
210 ($2,581)$1,000$1,581$306,027
211 ($2,581)$995$1,586$304,441
212 ($2,581)$989$1,592$302,849
213 ($2,581)$984$1,597$301,252
214 ($2,581)$979$1,602$299,650
215 ($2,581)$974$1,607$298,043
216 ($2,581)$969$1,612$296,431
Year 19 - 217 ($2,581)$963$1,618$294,813
218 ($2,581)$958$1,623$293,191
219 ($2,581)$953$1,628$291,563
220 ($2,581)$948$1,633$289,929
221 ($2,581)$942$1,639$288,290
222 ($2,581)$937$1,644$286,646
223 ($2,581)$932$1,649$284,997
224 ($2,581)$926$1,655$283,342
225 ($2,581)$921$1,660$281,682
226 ($2,581)$915$1,666$280,017
227 ($2,581)$910$1,671$278,346
228 ($2,581)$905$1,676$276,669
Year 20 - 229 ($2,581)$899$1,682$274,988
230 ($2,581)$894$1,687$273,300
231 ($2,581)$888$1,693$271,608
232 ($2,581)$883$1,698$269,909
233 ($2,581)$877$1,704$268,206
234 ($2,581)$872$1,709$266,496
235 ($2,581)$866$1,715$264,781
236 ($2,581)$861$1,720$263,061
237 ($2,581)$855$1,726$261,335
238 ($2,581)$849$1,732$259,603
239 ($2,581)$844$1,737$257,866
240 ($2,581)$838$1,743$256,123
Year 21 - 241 ($2,581)$832$1,749$254,375
242 ($2,581)$827$1,754$252,620
243 ($2,581)$821$1,760$250,860
244 ($2,581)$815$1,766$249,095
245 ($2,581)$810$1,771$247,323
246 ($2,581)$804$1,777$245,546
247 ($2,581)$798$1,783$243,763
248 ($2,581)$792$1,789$241,975
249 ($2,581)$786$1,795$240,180
250 ($2,581)$781$1,800$238,380
251 ($2,581)$775$1,806$236,573
252 ($2,581)$769$1,812$234,761
Year 22 - 253 ($2,581)$763$1,818$232,943
254 ($2,581)$757$1,824$231,119
255 ($2,581)$751$1,830$229,290
256 ($2,581)$745$1,836$227,454
257 ($2,581)$739$1,842$225,612
258 ($2,581)$733$1,848$223,764
259 ($2,581)$727$1,854$221,911
260 ($2,581)$721$1,860$220,051
261 ($2,581)$715$1,866$218,185
262 ($2,581)$709$1,872$216,313
263 ($2,581)$703$1,878$214,435
264 ($2,581)$697$1,884$212,551
Year 23 - 265 ($2,581)$691$1,890$210,661
266 ($2,581)$685$1,896$208,765
267 ($2,581)$678$1,902$206,862
268 ($2,581)$672$1,909$204,953
269 ($2,581)$666$1,915$203,039
270 ($2,581)$660$1,921$201,118
271 ($2,581)$654$1,927$199,190
272 ($2,581)$647$1,934$197,257
273 ($2,581)$641$1,940$195,317
274 ($2,581)$635$1,946$193,371
275 ($2,581)$628$1,953$191,418
276 ($2,581)$622$1,959$189,459
Year 24 - 277 ($2,581)$616$1,965$187,494
278 ($2,581)$609$1,972$185,522
279 ($2,581)$603$1,978$183,544
280 ($2,581)$597$1,984$181,560
281 ($2,581)$590$1,991$179,569
282 ($2,581)$584$1,997$177,572
283 ($2,581)$577$2,004$175,568
284 ($2,581)$571$2,010$173,557
285 ($2,581)$564$2,017$171,540
286 ($2,581)$558$2,023$169,517
287 ($2,581)$551$2,030$167,487
288 ($2,581)$544$2,037$165,450
Year 25 - 289 ($2,581)$538$2,043$163,407
290 ($2,581)$531$2,050$161,357
291 ($2,581)$524$2,057$159,301
292 ($2,581)$518$2,063$157,237
293 ($2,581)$511$2,070$155,167
294 ($2,581)$504$2,077$153,091
295 ($2,581)$498$2,083$151,007
296 ($2,581)$491$2,090$148,917
297 ($2,581)$484$2,097$146,820
298 ($2,581)$477$2,104$144,716
299 ($2,581)$470$2,111$142,606
300 ($2,581)$463$2,117$140,488
Year 26 - 301 ($2,581)$457$2,124$138,364
302 ($2,581)$450$2,131$136,233
303 ($2,581)$443$2,138$134,094
304 ($2,581)$436$2,145$131,949
305 ($2,581)$429$2,152$129,797
306 ($2,581)$422$2,159$127,638
307 ($2,581)$415$2,166$125,472
308 ($2,581)$408$2,173$123,299
309 ($2,581)$401$2,180$121,118
310 ($2,581)$394$2,187$118,931
311 ($2,581)$387$2,194$116,737
312 ($2,581)$379$2,202$114,535
Year 27 - 313 ($2,581)$372$2,209$112,326
314 ($2,581)$365$2,216$110,110
315 ($2,581)$358$2,223$107,887
316 ($2,581)$351$2,230$105,657
317 ($2,581)$343$2,238$103,419
318 ($2,581)$336$2,245$101,174
319 ($2,581)$329$2,252$98,922
320 ($2,581)$321$2,259$96,663
321 ($2,581)$314$2,267$94,396
322 ($2,581)$307$2,274$92,122
323 ($2,581)$299$2,282$89,840
324 ($2,581)$292$2,289$87,551
Year 28 - 325 ($2,581)$285$2,296$85,255
326 ($2,581)$277$2,304$82,951
327 ($2,581)$270$2,311$80,640
328 ($2,581)$262$2,319$78,321
329 ($2,581)$255$2,326$75,994
330 ($2,581)$247$2,334$73,660
331 ($2,581)$239$2,342$71,319
332 ($2,581)$232$2,349$68,969
333 ($2,581)$224$2,357$66,613
334 ($2,581)$216$2,364$64,248
335 ($2,581)$209$2,372$61,876
336 ($2,581)$201$2,380$59,496
Year 29 - 337 ($2,581)$193$2,388$57,109
338 ($2,581)$186$2,395$54,713
339 ($2,581)$178$2,403$52,310
340 ($2,581)$170$2,411$49,899
341 ($2,581)$162$2,419$47,480
342 ($2,581)$154$2,427$45,054
343 ($2,581)$146$2,435$42,619
344 ($2,581)$139$2,442$40,177
345 ($2,581)$131$2,450$37,726
346 ($2,581)$123$2,458$35,268
347 ($2,581)$115$2,466$32,802
348 ($2,581)$107$2,474$30,327
Year 30 - 349 ($2,581)$99$2,482$27,845
350 ($2,581)$90$2,490$25,354
351 ($2,581)$82$2,499$22,856
352 ($2,581)$74$2,507$20,349
353 ($2,581)$66$2,515$17,834
354 ($2,581)$58$2,523$15,311
355 ($2,581)$50$2,531$12,780
356 ($2,581)$42$2,539$10,241
357 ($2,581)$33$2,548$7,693
358 ($2,581)$25$2,556$5,137
359 ($2,581)$17$2,564$2,573
360 ($2,581)$8$2,573$0
TOTALS$381,949$547,200$929,149

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.