« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,584 360 $383,078 $930,278

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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 #: 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

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 #: 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

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

NMLS #: 1838 | State Lic #: MC-4344
$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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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: $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  $684,000
Down Payment $136,800$547,200
Year 1 - 1 ($2,584)$1,783$801$546,399
2 ($2,584)$1,780$804$545,595
3 ($2,584)$1,778$806$544,789
4 ($2,584)$1,775$809$543,980
5 ($2,584)$1,772$812$543,168
6 ($2,584)$1,770$814$542,354
7 ($2,584)$1,767$817$541,537
8 ($2,584)$1,765$820$540,717
9 ($2,584)$1,762$822$539,895
10 ($2,584)$1,759$825$539,070
11 ($2,584)$1,756$828$538,242
12 ($2,584)$1,754$830$537,412
Year 2 - 13 ($2,584)$1,751$833$536,579
14 ($2,584)$1,748$836$535,743
15 ($2,584)$1,746$838$534,905
16 ($2,584)$1,743$841$534,064
17 ($2,584)$1,740$844$533,220
18 ($2,584)$1,737$847$532,373
19 ($2,584)$1,735$849$531,524
20 ($2,584)$1,732$852$530,671
21 ($2,584)$1,729$855$529,816
22 ($2,584)$1,726$858$528,959
23 ($2,584)$1,724$861$528,098
24 ($2,584)$1,721$863$527,235
Year 3 - 25 ($2,584)$1,718$866$526,368
26 ($2,584)$1,715$869$525,499
27 ($2,584)$1,712$872$524,627
28 ($2,584)$1,709$875$523,753
29 ($2,584)$1,707$878$522,875
30 ($2,584)$1,704$880$521,995
31 ($2,584)$1,701$883$521,112
32 ($2,584)$1,698$886$520,225
33 ($2,584)$1,695$889$519,336
34 ($2,584)$1,692$892$518,444
35 ($2,584)$1,689$895$517,550
36 ($2,584)$1,686$898$516,652
Year 4 - 37 ($2,584)$1,683$901$515,751
38 ($2,584)$1,680$904$514,848
39 ($2,584)$1,678$907$513,941
40 ($2,584)$1,675$910$513,031
41 ($2,584)$1,672$912$512,119
42 ($2,584)$1,669$915$511,204
43 ($2,584)$1,666$918$510,285
44 ($2,584)$1,663$921$509,364
45 ($2,584)$1,660$924$508,439
46 ($2,584)$1,657$927$507,512
47 ($2,584)$1,654$930$506,581
48 ($2,584)$1,651$933$505,648
Year 5 - 49 ($2,584)$1,648$937$504,711
50 ($2,584)$1,645$940$503,772
51 ($2,584)$1,641$943$502,829
52 ($2,584)$1,638$946$501,883
53 ($2,584)$1,635$949$500,935
54 ($2,584)$1,632$952$499,983
55 ($2,584)$1,629$955$499,028
56 ($2,584)$1,626$958$498,070
57 ($2,584)$1,623$961$497,108
58 ($2,584)$1,620$964$496,144
59 ($2,584)$1,617$968$495,177
60 ($2,584)$1,613$971$494,206
Year 6 - 61 ($2,584)$1,610$974$493,232
62 ($2,584)$1,607$977$492,255
63 ($2,584)$1,604$980$491,275
64 ($2,584)$1,601$983$490,292
65 ($2,584)$1,598$987$489,305
66 ($2,584)$1,594$990$488,315
67 ($2,584)$1,591$993$487,322
68 ($2,584)$1,588$996$486,326
69 ($2,584)$1,585$999$485,326
70 ($2,584)$1,581$1,003$484,324
71 ($2,584)$1,578$1,006$483,318
72 ($2,584)$1,575$1,009$482,308
Year 7 - 73 ($2,584)$1,572$1,013$481,296
74 ($2,584)$1,568$1,016$480,280
75 ($2,584)$1,565$1,019$479,261
76 ($2,584)$1,562$1,023$478,238
77 ($2,584)$1,558$1,026$477,212
78 ($2,584)$1,555$1,029$476,183
79 ($2,584)$1,552$1,033$475,151
80 ($2,584)$1,548$1,036$474,115
81 ($2,584)$1,545$1,039$473,075
82 ($2,584)$1,541$1,043$472,033
83 ($2,584)$1,538$1,046$470,987
84 ($2,584)$1,535$1,049$469,937
Year 8 - 85 ($2,584)$1,531$1,053$468,884
86 ($2,584)$1,528$1,056$467,828
87 ($2,584)$1,524$1,060$466,768
88 ($2,584)$1,521$1,063$465,705
89 ($2,584)$1,517$1,067$464,638
90 ($2,584)$1,514$1,070$463,568
91 ($2,584)$1,510$1,074$462,495
92 ($2,584)$1,507$1,077$461,417
93 ($2,584)$1,503$1,081$460,337
94 ($2,584)$1,500$1,084$459,253
95 ($2,584)$1,496$1,088$458,165
96 ($2,584)$1,493$1,091$457,074
Year 9 - 97 ($2,584)$1,489$1,095$455,979
98 ($2,584)$1,486$1,098$454,880
99 ($2,584)$1,482$1,102$453,778
100 ($2,584)$1,479$1,106$452,673
101 ($2,584)$1,475$1,109$451,564
102 ($2,584)$1,471$1,113$450,451
103 ($2,584)$1,468$1,116$449,335
104 ($2,584)$1,464$1,120$448,215
105 ($2,584)$1,460$1,124$447,091
106 ($2,584)$1,457$1,127$445,964
107 ($2,584)$1,453$1,131$444,833
108 ($2,584)$1,449$1,135$443,698
Year 10 - 109 ($2,584)$1,446$1,138$442,560
110 ($2,584)$1,442$1,142$441,417
111 ($2,584)$1,438$1,146$440,272
112 ($2,584)$1,435$1,150$439,122
113 ($2,584)$1,431$1,153$437,969
114 ($2,584)$1,427$1,157$436,812
115 ($2,584)$1,423$1,161$435,651
116 ($2,584)$1,419$1,165$434,486
117 ($2,584)$1,416$1,168$433,318
118 ($2,584)$1,412$1,172$432,146
119 ($2,584)$1,408$1,176$430,970
120 ($2,584)$1,404$1,180$429,790
Year 11 - 121 ($2,584)$1,400$1,184$428,606
122 ($2,584)$1,397$1,188$427,418
123 ($2,584)$1,393$1,191$426,227
124 ($2,584)$1,389$1,195$425,032
125 ($2,584)$1,385$1,199$423,833
126 ($2,584)$1,381$1,203$422,629
127 ($2,584)$1,377$1,207$421,422
128 ($2,584)$1,373$1,211$420,211
129 ($2,584)$1,369$1,215$418,996
130 ($2,584)$1,365$1,219$417,778
131 ($2,584)$1,361$1,223$416,555
132 ($2,584)$1,357$1,227$415,328
Year 12 - 133 ($2,584)$1,353$1,231$414,097
134 ($2,584)$1,349$1,235$412,862
135 ($2,584)$1,345$1,239$411,623
136 ($2,584)$1,341$1,243$410,381
137 ($2,584)$1,337$1,247$409,134
138 ($2,584)$1,333$1,251$407,883
139 ($2,584)$1,329$1,255$406,627
140 ($2,584)$1,325$1,259$405,368
141 ($2,584)$1,321$1,263$404,105
142 ($2,584)$1,317$1,267$402,838
143 ($2,584)$1,313$1,272$401,566
144 ($2,584)$1,308$1,276$400,290
Year 13 - 145 ($2,584)$1,304$1,280$399,011
146 ($2,584)$1,300$1,284$397,727
147 ($2,584)$1,296$1,288$396,438
148 ($2,584)$1,292$1,292$395,146
149 ($2,584)$1,288$1,297$393,849
150 ($2,584)$1,283$1,301$392,549
151 ($2,584)$1,279$1,305$391,244
152 ($2,584)$1,275$1,309$389,934
153 ($2,584)$1,271$1,314$388,621
154 ($2,584)$1,266$1,318$387,303
155 ($2,584)$1,262$1,322$385,981
156 ($2,584)$1,258$1,326$384,654
Year 14 - 157 ($2,584)$1,253$1,331$383,324
158 ($2,584)$1,249$1,335$381,988
159 ($2,584)$1,245$1,339$380,649
160 ($2,584)$1,240$1,344$379,305
161 ($2,584)$1,236$1,348$377,957
162 ($2,584)$1,232$1,353$376,604
163 ($2,584)$1,227$1,357$375,247
164 ($2,584)$1,223$1,361$373,886
165 ($2,584)$1,218$1,366$372,520
166 ($2,584)$1,214$1,370$371,150
167 ($2,584)$1,209$1,375$369,775
168 ($2,584)$1,205$1,379$368,396
Year 15 - 169 ($2,584)$1,200$1,384$367,012
170 ($2,584)$1,196$1,388$365,624
171 ($2,584)$1,191$1,393$364,231
172 ($2,584)$1,187$1,397$362,834
173 ($2,584)$1,182$1,402$361,432
174 ($2,584)$1,178$1,406$360,025
175 ($2,584)$1,173$1,411$358,614
176 ($2,584)$1,168$1,416$357,199
177 ($2,584)$1,164$1,420$355,778
178 ($2,584)$1,159$1,425$354,354
179 ($2,584)$1,155$1,430$352,924
180 ($2,584)$1,150$1,434$351,490
Year 16 - 181 ($2,584)$1,145$1,439$350,051
182 ($2,584)$1,141$1,444$348,608
183 ($2,584)$1,136$1,448$347,159
184 ($2,584)$1,131$1,453$345,706
185 ($2,584)$1,126$1,458$344,249
186 ($2,584)$1,122$1,462$342,786
187 ($2,584)$1,117$1,467$341,319
188 ($2,584)$1,112$1,472$339,847
189 ($2,584)$1,107$1,477$338,370
190 ($2,584)$1,103$1,482$336,889
191 ($2,584)$1,098$1,486$335,402
192 ($2,584)$1,093$1,491$333,911
Year 17 - 193 ($2,584)$1,088$1,496$332,415
194 ($2,584)$1,083$1,501$330,914
195 ($2,584)$1,078$1,506$329,408
196 ($2,584)$1,073$1,511$327,897
197 ($2,584)$1,068$1,516$326,382
198 ($2,584)$1,063$1,521$324,861
199 ($2,584)$1,059$1,526$323,335
200 ($2,584)$1,054$1,531$321,805
201 ($2,584)$1,049$1,536$320,269
202 ($2,584)$1,044$1,541$318,729
203 ($2,584)$1,039$1,546$317,183
204 ($2,584)$1,033$1,551$315,633
Year 18 - 205 ($2,584)$1,028$1,556$314,077
206 ($2,584)$1,023$1,561$312,516
207 ($2,584)$1,018$1,566$310,950
208 ($2,584)$1,013$1,571$309,379
209 ($2,584)$1,008$1,576$307,803
210 ($2,584)$1,003$1,581$306,222
211 ($2,584)$998$1,586$304,636
212 ($2,584)$993$1,591$303,044
213 ($2,584)$987$1,597$301,448
214 ($2,584)$982$1,602$299,846
215 ($2,584)$977$1,607$298,239
216 ($2,584)$972$1,612$296,626
Year 19 - 217 ($2,584)$967$1,618$295,009
218 ($2,584)$961$1,623$293,386
219 ($2,584)$956$1,628$291,758
220 ($2,584)$951$1,633$290,124
221 ($2,584)$945$1,639$288,485
222 ($2,584)$940$1,644$286,841
223 ($2,584)$935$1,649$285,192
224 ($2,584)$929$1,655$283,537
225 ($2,584)$924$1,660$281,877
226 ($2,584)$918$1,666$280,211
227 ($2,584)$913$1,671$278,540
228 ($2,584)$908$1,677$276,863
Year 20 - 229 ($2,584)$902$1,682$275,181
230 ($2,584)$897$1,687$273,494
231 ($2,584)$891$1,693$271,801
232 ($2,584)$886$1,698$270,103
233 ($2,584)$880$1,704$268,399
234 ($2,584)$875$1,710$266,689
235 ($2,584)$869$1,715$264,974
236 ($2,584)$863$1,721$263,253
237 ($2,584)$858$1,726$261,527
238 ($2,584)$852$1,732$259,795
239 ($2,584)$846$1,738$258,057
240 ($2,584)$841$1,743$256,314
Year 21 - 241 ($2,584)$835$1,749$254,565
242 ($2,584)$829$1,755$252,810
243 ($2,584)$824$1,760$251,050
244 ($2,584)$818$1,766$249,284
245 ($2,584)$812$1,772$247,512
246 ($2,584)$806$1,778$245,734
247 ($2,584)$801$1,783$243,951
248 ($2,584)$795$1,789$242,162
249 ($2,584)$789$1,795$240,367
250 ($2,584)$783$1,801$238,566
251 ($2,584)$777$1,807$236,759
252 ($2,584)$771$1,813$234,946
Year 22 - 253 ($2,584)$766$1,819$233,128
254 ($2,584)$760$1,824$231,303
255 ($2,584)$754$1,830$229,473
256 ($2,584)$748$1,836$227,636
257 ($2,584)$742$1,842$225,794
258 ($2,584)$736$1,848$223,946
259 ($2,584)$730$1,854$222,091
260 ($2,584)$724$1,860$220,231
261 ($2,584)$718$1,867$218,364
262 ($2,584)$712$1,873$216,492
263 ($2,584)$705$1,879$214,613
264 ($2,584)$699$1,885$212,728
Year 23 - 265 ($2,584)$693$1,891$210,837
266 ($2,584)$687$1,897$208,940
267 ($2,584)$681$1,903$207,037
268 ($2,584)$675$1,910$205,127
269 ($2,584)$668$1,916$203,211
270 ($2,584)$662$1,922$201,289
271 ($2,584)$656$1,928$199,361
272 ($2,584)$650$1,935$197,427
273 ($2,584)$643$1,941$195,486
274 ($2,584)$637$1,947$193,539
275 ($2,584)$631$1,953$191,585
276 ($2,584)$624$1,960$189,625
Year 24 - 277 ($2,584)$618$1,966$187,659
278 ($2,584)$611$1,973$185,687
279 ($2,584)$605$1,979$183,707
280 ($2,584)$599$1,986$181,722
281 ($2,584)$592$1,992$179,730
282 ($2,584)$586$1,998$177,731
283 ($2,584)$579$2,005$175,726
284 ($2,584)$573$2,012$173,715
285 ($2,584)$566$2,018$171,697
286 ($2,584)$559$2,025$169,672
287 ($2,584)$553$2,031$167,641
288 ($2,584)$546$2,038$165,603
Year 25 - 289 ($2,584)$540$2,045$163,559
290 ($2,584)$533$2,051$161,507
291 ($2,584)$526$2,058$159,449
292 ($2,584)$520$2,065$157,385
293 ($2,584)$513$2,071$155,314
294 ($2,584)$506$2,078$153,236
295 ($2,584)$499$2,085$151,151
296 ($2,584)$492$2,092$149,059
297 ($2,584)$486$2,098$146,961
298 ($2,584)$479$2,105$144,855
299 ($2,584)$472$2,112$142,743
300 ($2,584)$465$2,119$140,624
Year 26 - 301 ($2,584)$458$2,126$138,498
302 ($2,584)$451$2,133$136,366
303 ($2,584)$444$2,140$134,226
304 ($2,584)$437$2,147$132,079
305 ($2,584)$430$2,154$129,925
306 ($2,584)$423$2,161$127,765
307 ($2,584)$416$2,168$125,597
308 ($2,584)$409$2,175$123,422
309 ($2,584)$402$2,182$121,240
310 ($2,584)$395$2,189$119,051
311 ($2,584)$388$2,196$116,855
312 ($2,584)$381$2,203$114,651
Year 27 - 313 ($2,584)$374$2,211$112,441
314 ($2,584)$366$2,218$110,223
315 ($2,584)$359$2,225$107,998
316 ($2,584)$352$2,232$105,766
317 ($2,584)$345$2,239$103,526
318 ($2,584)$337$2,247$101,280
319 ($2,584)$330$2,254$99,026
320 ($2,584)$323$2,261$96,764
321 ($2,584)$315$2,269$94,495
322 ($2,584)$308$2,276$92,219
323 ($2,584)$300$2,284$89,935
324 ($2,584)$293$2,291$87,644
Year 28 - 325 ($2,584)$286$2,299$85,346
326 ($2,584)$278$2,306$83,040
327 ($2,584)$271$2,314$80,726
328 ($2,584)$263$2,321$78,405
329 ($2,584)$255$2,329$76,077
330 ($2,584)$248$2,336$73,740
331 ($2,584)$240$2,344$71,397
332 ($2,584)$233$2,351$69,045
333 ($2,584)$225$2,359$66,686
334 ($2,584)$217$2,367$64,319
335 ($2,584)$210$2,375$61,945
336 ($2,584)$202$2,382$59,562
Year 29 - 337 ($2,584)$194$2,390$57,172
338 ($2,584)$186$2,398$54,774
339 ($2,584)$178$2,406$52,369
340 ($2,584)$171$2,413$49,955
341 ($2,584)$163$2,421$47,534
342 ($2,584)$155$2,429$45,105
343 ($2,584)$147$2,437$42,668
344 ($2,584)$139$2,445$40,223
345 ($2,584)$131$2,453$37,770
346 ($2,584)$123$2,461$35,309
347 ($2,584)$115$2,469$32,839
348 ($2,584)$107$2,477$30,362
Year 30 - 349 ($2,584)$99$2,485$27,877
350 ($2,584)$91$2,493$25,384
351 ($2,584)$83$2,501$22,883
352 ($2,584)$75$2,510$20,373
353 ($2,584)$66$2,518$17,855
354 ($2,584)$58$2,526$15,329
355 ($2,584)$50$2,534$12,795
356 ($2,584)$42$2,542$10,253
357 ($2,584)$33$2,551$7,702
358 ($2,584)$25$2,559$5,143
359 ($2,584)$17$2,567$2,576
360 ($2,584)$8$2,576$0
TOTALS$383,078$547,200$930,278

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.