« Back to all home prices

Mortgage Payment Schedule for a $685,000 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% ($137,000) 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
$2,591 360 $384,769 $932,769

Mortgage Providers

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


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 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 #: 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 #: 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

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
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  $685,000
Down Payment $137,000$548,000
Year 1 - 1 ($2,591)$1,790$801$547,199
2 ($2,591)$1,788$804$546,396
3 ($2,591)$1,785$806$545,589
4 ($2,591)$1,782$809$544,781
5 ($2,591)$1,780$811$543,969
6 ($2,591)$1,777$814$543,155
7 ($2,591)$1,774$817$542,339
8 ($2,591)$1,772$819$541,519
9 ($2,591)$1,769$822$540,697
10 ($2,591)$1,766$825$539,872
11 ($2,591)$1,764$827$539,045
12 ($2,591)$1,761$830$538,215
Year 2 - 13 ($2,591)$1,758$833$537,382
14 ($2,591)$1,755$836$536,546
15 ($2,591)$1,753$838$535,708
16 ($2,591)$1,750$841$534,867
17 ($2,591)$1,747$844$534,023
18 ($2,591)$1,744$847$533,177
19 ($2,591)$1,742$849$532,327
20 ($2,591)$1,739$852$531,475
21 ($2,591)$1,736$855$530,620
22 ($2,591)$1,733$858$529,763
23 ($2,591)$1,731$860$528,902
24 ($2,591)$1,728$863$528,039
Year 3 - 25 ($2,591)$1,725$866$527,173
26 ($2,591)$1,722$869$526,304
27 ($2,591)$1,719$872$525,432
28 ($2,591)$1,716$875$524,558
29 ($2,591)$1,714$877$523,680
30 ($2,591)$1,711$880$522,800
31 ($2,591)$1,708$883$521,917
32 ($2,591)$1,705$886$521,030
33 ($2,591)$1,702$889$520,141
34 ($2,591)$1,699$892$519,250
35 ($2,591)$1,696$895$518,355
36 ($2,591)$1,693$898$517,457
Year 4 - 37 ($2,591)$1,690$901$516,556
38 ($2,591)$1,687$904$515,653
39 ($2,591)$1,684$907$514,746
40 ($2,591)$1,682$910$513,837
41 ($2,591)$1,679$912$512,924
42 ($2,591)$1,676$915$512,009
43 ($2,591)$1,673$918$511,090
44 ($2,591)$1,670$921$510,169
45 ($2,591)$1,667$924$509,244
46 ($2,591)$1,664$927$508,317
47 ($2,591)$1,661$931$507,386
48 ($2,591)$1,657$934$506,453
Year 5 - 49 ($2,591)$1,654$937$505,516
50 ($2,591)$1,651$940$504,576
51 ($2,591)$1,648$943$503,634
52 ($2,591)$1,645$946$502,688
53 ($2,591)$1,642$949$501,739
54 ($2,591)$1,639$952$500,787
55 ($2,591)$1,636$955$499,832
56 ($2,591)$1,633$958$498,874
57 ($2,591)$1,630$961$497,912
58 ($2,591)$1,627$965$496,948
59 ($2,591)$1,623$968$495,980
60 ($2,591)$1,620$971$495,009
Year 6 - 61 ($2,591)$1,617$974$494,035
62 ($2,591)$1,614$977$493,058
63 ($2,591)$1,611$980$492,078
64 ($2,591)$1,607$984$491,094
65 ($2,591)$1,604$987$490,107
66 ($2,591)$1,601$990$489,117
67 ($2,591)$1,598$993$488,124
68 ($2,591)$1,595$996$487,128
69 ($2,591)$1,591$1,000$486,128
70 ($2,591)$1,588$1,003$485,125
71 ($2,591)$1,585$1,006$484,119
72 ($2,591)$1,581$1,010$483,109
Year 7 - 73 ($2,591)$1,578$1,013$482,096
74 ($2,591)$1,575$1,016$481,080
75 ($2,591)$1,572$1,019$480,060
76 ($2,591)$1,568$1,023$479,038
77 ($2,591)$1,565$1,026$478,011
78 ($2,591)$1,562$1,030$476,982
79 ($2,591)$1,558$1,033$475,949
80 ($2,591)$1,555$1,036$474,913
81 ($2,591)$1,551$1,040$473,873
82 ($2,591)$1,548$1,043$472,830
83 ($2,591)$1,545$1,046$471,784
84 ($2,591)$1,541$1,050$470,734
Year 8 - 85 ($2,591)$1,538$1,053$469,680
86 ($2,591)$1,534$1,057$468,624
87 ($2,591)$1,531$1,060$467,564
88 ($2,591)$1,527$1,064$466,500
89 ($2,591)$1,524$1,067$465,433
90 ($2,591)$1,520$1,071$464,362
91 ($2,591)$1,517$1,074$463,288
92 ($2,591)$1,513$1,078$462,210
93 ($2,591)$1,510$1,081$461,129
94 ($2,591)$1,506$1,085$460,045
95 ($2,591)$1,503$1,088$458,956
96 ($2,591)$1,499$1,092$457,865
Year 9 - 97 ($2,591)$1,496$1,095$456,769
98 ($2,591)$1,492$1,099$455,670
99 ($2,591)$1,489$1,103$454,568
100 ($2,591)$1,485$1,106$453,462
101 ($2,591)$1,481$1,110$452,352
102 ($2,591)$1,478$1,113$451,239
103 ($2,591)$1,474$1,117$450,122
104 ($2,591)$1,470$1,121$449,001
105 ($2,591)$1,467$1,124$447,877
106 ($2,591)$1,463$1,128$446,749
107 ($2,591)$1,459$1,132$445,617
108 ($2,591)$1,456$1,135$444,482
Year 10 - 109 ($2,591)$1,452$1,139$443,343
110 ($2,591)$1,448$1,143$442,200
111 ($2,591)$1,445$1,147$441,054
112 ($2,591)$1,441$1,150$439,903
113 ($2,591)$1,437$1,154$438,749
114 ($2,591)$1,433$1,158$437,592
115 ($2,591)$1,429$1,162$436,430
116 ($2,591)$1,426$1,165$435,265
117 ($2,591)$1,422$1,169$434,095
118 ($2,591)$1,418$1,173$432,922
119 ($2,591)$1,414$1,177$431,746
120 ($2,591)$1,410$1,181$430,565
Year 11 - 121 ($2,591)$1,407$1,185$429,380
122 ($2,591)$1,403$1,188$428,192
123 ($2,591)$1,399$1,192$427,000
124 ($2,591)$1,395$1,196$425,804
125 ($2,591)$1,391$1,200$424,604
126 ($2,591)$1,387$1,204$423,400
127 ($2,591)$1,383$1,208$422,192
128 ($2,591)$1,379$1,212$420,980
129 ($2,591)$1,375$1,216$419,764
130 ($2,591)$1,371$1,220$418,544
131 ($2,591)$1,367$1,224$417,320
132 ($2,591)$1,363$1,228$416,093
Year 12 - 133 ($2,591)$1,359$1,232$414,861
134 ($2,591)$1,355$1,236$413,625
135 ($2,591)$1,351$1,240$412,385
136 ($2,591)$1,347$1,244$411,141
137 ($2,591)$1,343$1,248$409,893
138 ($2,591)$1,339$1,252$408,641
139 ($2,591)$1,335$1,256$407,385
140 ($2,591)$1,331$1,260$406,125
141 ($2,591)$1,327$1,264$404,861
142 ($2,591)$1,323$1,268$403,592
143 ($2,591)$1,318$1,273$402,320
144 ($2,591)$1,314$1,277$401,043
Year 13 - 145 ($2,591)$1,310$1,281$399,762
146 ($2,591)$1,306$1,285$398,477
147 ($2,591)$1,302$1,289$397,187
148 ($2,591)$1,297$1,294$395,894
149 ($2,591)$1,293$1,298$394,596
150 ($2,591)$1,289$1,302$393,294
151 ($2,591)$1,285$1,306$391,988
152 ($2,591)$1,280$1,311$390,677
153 ($2,591)$1,276$1,315$389,362
154 ($2,591)$1,272$1,319$388,043
155 ($2,591)$1,268$1,323$386,720
156 ($2,591)$1,263$1,328$385,392
Year 14 - 157 ($2,591)$1,259$1,332$384,060
158 ($2,591)$1,255$1,336$382,724
159 ($2,591)$1,250$1,341$381,383
160 ($2,591)$1,246$1,345$380,038
161 ($2,591)$1,241$1,350$378,688
162 ($2,591)$1,237$1,354$377,334
163 ($2,591)$1,233$1,358$375,976
164 ($2,591)$1,228$1,363$374,613
165 ($2,591)$1,224$1,367$373,246
166 ($2,591)$1,219$1,372$371,874
167 ($2,591)$1,215$1,376$370,498
168 ($2,591)$1,210$1,381$369,117
Year 15 - 169 ($2,591)$1,206$1,385$367,732
170 ($2,591)$1,201$1,390$366,342
171 ($2,591)$1,197$1,394$364,948
172 ($2,591)$1,192$1,399$363,549
173 ($2,591)$1,188$1,403$362,145
174 ($2,591)$1,183$1,408$360,737
175 ($2,591)$1,178$1,413$359,325
176 ($2,591)$1,174$1,417$357,907
177 ($2,591)$1,169$1,422$356,485
178 ($2,591)$1,165$1,427$355,059
179 ($2,591)$1,160$1,431$353,628
180 ($2,591)$1,155$1,436$352,192
Year 16 - 181 ($2,591)$1,150$1,441$350,751
182 ($2,591)$1,146$1,445$349,306
183 ($2,591)$1,141$1,450$347,856
184 ($2,591)$1,136$1,455$346,402
185 ($2,591)$1,132$1,459$344,942
186 ($2,591)$1,127$1,464$343,478
187 ($2,591)$1,122$1,469$342,009
188 ($2,591)$1,117$1,474$340,535
189 ($2,591)$1,112$1,479$339,056
190 ($2,591)$1,108$1,483$337,573
191 ($2,591)$1,103$1,488$336,085
192 ($2,591)$1,098$1,493$334,592
Year 17 - 193 ($2,591)$1,093$1,498$333,094
194 ($2,591)$1,088$1,503$331,591
195 ($2,591)$1,083$1,508$330,083
196 ($2,591)$1,078$1,513$328,570
197 ($2,591)$1,073$1,518$327,052
198 ($2,591)$1,068$1,523$325,530
199 ($2,591)$1,063$1,528$324,002
200 ($2,591)$1,058$1,533$322,469
201 ($2,591)$1,053$1,538$320,932
202 ($2,591)$1,048$1,543$319,389
203 ($2,591)$1,043$1,548$317,842
204 ($2,591)$1,038$1,553$316,289
Year 18 - 205 ($2,591)$1,033$1,558$314,731
206 ($2,591)$1,028$1,563$313,168
207 ($2,591)$1,023$1,568$311,600
208 ($2,591)$1,018$1,573$310,027
209 ($2,591)$1,013$1,578$308,449
210 ($2,591)$1,008$1,583$306,865
211 ($2,591)$1,002$1,589$305,277
212 ($2,591)$997$1,594$303,683
213 ($2,591)$992$1,599$302,084
214 ($2,591)$987$1,604$300,480
215 ($2,591)$982$1,609$298,870
216 ($2,591)$976$1,615$297,255
Year 19 - 217 ($2,591)$971$1,620$295,635
218 ($2,591)$966$1,625$294,010
219 ($2,591)$960$1,631$292,380
220 ($2,591)$955$1,636$290,744
221 ($2,591)$950$1,641$289,102
222 ($2,591)$944$1,647$287,456
223 ($2,591)$939$1,652$285,804
224 ($2,591)$934$1,657$284,146
225 ($2,591)$928$1,663$282,484
226 ($2,591)$923$1,668$280,815
227 ($2,591)$917$1,674$279,142
228 ($2,591)$912$1,679$277,462
Year 20 - 229 ($2,591)$906$1,685$275,778
230 ($2,591)$901$1,690$274,088
231 ($2,591)$895$1,696$272,392
232 ($2,591)$890$1,701$270,691
233 ($2,591)$884$1,707$268,984
234 ($2,591)$879$1,712$267,272
235 ($2,591)$873$1,718$265,554
236 ($2,591)$867$1,724$263,830
237 ($2,591)$862$1,729$262,101
238 ($2,591)$856$1,735$260,366
239 ($2,591)$851$1,740$258,626
240 ($2,591)$845$1,746$256,880
Year 21 - 241 ($2,591)$839$1,752$255,128
242 ($2,591)$833$1,758$253,370
243 ($2,591)$828$1,763$251,607
244 ($2,591)$822$1,769$249,838
245 ($2,591)$816$1,775$248,063
246 ($2,591)$810$1,781$246,282
247 ($2,591)$805$1,787$244,495
248 ($2,591)$799$1,792$242,703
249 ($2,591)$793$1,798$240,905
250 ($2,591)$787$1,804$239,101
251 ($2,591)$781$1,810$237,291
252 ($2,591)$775$1,816$235,475
Year 22 - 253 ($2,591)$769$1,822$233,653
254 ($2,591)$763$1,828$231,825
255 ($2,591)$757$1,834$229,992
256 ($2,591)$751$1,840$228,152
257 ($2,591)$745$1,846$226,306
258 ($2,591)$739$1,852$224,455
259 ($2,591)$733$1,858$222,597
260 ($2,591)$727$1,864$220,733
261 ($2,591)$721$1,870$218,863
262 ($2,591)$715$1,876$216,987
263 ($2,591)$709$1,882$215,105
264 ($2,591)$703$1,888$213,216
Year 23 - 265 ($2,591)$697$1,895$211,322
266 ($2,591)$690$1,901$209,421
267 ($2,591)$684$1,907$207,514
268 ($2,591)$678$1,913$205,601
269 ($2,591)$672$1,919$203,682
270 ($2,591)$665$1,926$201,756
271 ($2,591)$659$1,932$199,824
272 ($2,591)$653$1,938$197,886
273 ($2,591)$646$1,945$195,941
274 ($2,591)$640$1,951$193,990
275 ($2,591)$634$1,957$192,033
276 ($2,591)$627$1,964$190,069
Year 24 - 277 ($2,591)$621$1,970$188,099
278 ($2,591)$614$1,977$186,122
279 ($2,591)$608$1,983$184,139
280 ($2,591)$602$1,990$182,150
281 ($2,591)$595$1,996$180,154
282 ($2,591)$589$2,003$178,151
283 ($2,591)$582$2,009$176,142
284 ($2,591)$575$2,016$174,127
285 ($2,591)$569$2,022$172,104
286 ($2,591)$562$2,029$170,076
287 ($2,591)$556$2,035$168,040
288 ($2,591)$549$2,042$165,998
Year 25 - 289 ($2,591)$542$2,049$163,949
290 ($2,591)$536$2,055$161,894
291 ($2,591)$529$2,062$159,832
292 ($2,591)$522$2,069$157,763
293 ($2,591)$515$2,076$155,687
294 ($2,591)$509$2,082$153,605
295 ($2,591)$502$2,089$151,515
296 ($2,591)$495$2,096$149,419
297 ($2,591)$488$2,103$147,316
298 ($2,591)$481$2,110$145,207
299 ($2,591)$474$2,117$143,090
300 ($2,591)$467$2,124$140,966
Year 26 - 301 ($2,591)$460$2,131$138,836
302 ($2,591)$454$2,137$136,698
303 ($2,591)$447$2,144$134,554
304 ($2,591)$440$2,151$132,402
305 ($2,591)$433$2,159$130,244
306 ($2,591)$425$2,166$128,078
307 ($2,591)$418$2,173$125,906
308 ($2,591)$411$2,180$123,726
309 ($2,591)$404$2,187$121,539
310 ($2,591)$397$2,194$119,345
311 ($2,591)$390$2,201$117,144
312 ($2,591)$383$2,208$114,936
Year 27 - 313 ($2,591)$375$2,216$112,720
314 ($2,591)$368$2,223$110,497
315 ($2,591)$361$2,230$108,267
316 ($2,591)$354$2,237$106,030
317 ($2,591)$346$2,245$103,785
318 ($2,591)$339$2,252$101,533
319 ($2,591)$332$2,259$99,274
320 ($2,591)$324$2,267$97,007
321 ($2,591)$317$2,274$94,733
322 ($2,591)$309$2,282$92,451
323 ($2,591)$302$2,289$90,162
324 ($2,591)$295$2,296$87,866
Year 28 - 325 ($2,591)$287$2,304$85,562
326 ($2,591)$280$2,312$83,250
327 ($2,591)$272$2,319$80,931
328 ($2,591)$264$2,327$78,605
329 ($2,591)$257$2,334$76,270
330 ($2,591)$249$2,342$73,928
331 ($2,591)$241$2,350$71,579
332 ($2,591)$234$2,357$69,222
333 ($2,591)$226$2,365$66,857
334 ($2,591)$218$2,373$64,484
335 ($2,591)$211$2,380$62,104
336 ($2,591)$203$2,388$59,716
Year 29 - 337 ($2,591)$195$2,396$57,320
338 ($2,591)$187$2,404$54,916
339 ($2,591)$179$2,412$52,504
340 ($2,591)$172$2,420$50,085
341 ($2,591)$164$2,427$47,657
342 ($2,591)$156$2,435$45,222
343 ($2,591)$148$2,443$42,779
344 ($2,591)$140$2,451$40,328
345 ($2,591)$132$2,459$37,868
346 ($2,591)$124$2,467$35,401
347 ($2,591)$116$2,475$32,926
348 ($2,591)$108$2,483$30,442
Year 30 - 349 ($2,591)$99$2,492$27,950
350 ($2,591)$91$2,500$25,451
351 ($2,591)$83$2,508$22,943
352 ($2,591)$75$2,516$20,427
353 ($2,591)$67$2,524$17,902
354 ($2,591)$58$2,533$15,370
355 ($2,591)$50$2,541$12,829
356 ($2,591)$42$2,549$10,280
357 ($2,591)$34$2,557$7,723
358 ($2,591)$25$2,566$5,157
359 ($2,591)$17$2,574$2,583
360 ($2,591)$8$2,583$0
TOTALS$384,769$548,000$932,769

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.