« Back to all home prices

Mortgage Payment Schedule for a $686,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($137,200) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,598 360 $386,464 $935,264

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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 #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 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

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 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
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  $686,000
Down Payment $137,200$548,800
Year 1 - 1 ($2,598)$1,797$801$547,999
2 ($2,598)$1,795$803$547,196
3 ($2,598)$1,792$806$546,390
4 ($2,598)$1,789$809$545,582
5 ($2,598)$1,787$811$544,771
6 ($2,598)$1,784$814$543,957
7 ($2,598)$1,781$816$543,140
8 ($2,598)$1,779$819$542,321
9 ($2,598)$1,776$822$541,499
10 ($2,598)$1,773$825$540,675
11 ($2,598)$1,771$827$539,847
12 ($2,598)$1,768$830$539,017
Year 2 - 13 ($2,598)$1,765$833$538,185
14 ($2,598)$1,763$835$537,349
15 ($2,598)$1,760$838$536,511
16 ($2,598)$1,757$841$535,670
17 ($2,598)$1,754$844$534,827
18 ($2,598)$1,752$846$533,980
19 ($2,598)$1,749$849$533,131
20 ($2,598)$1,746$852$532,279
21 ($2,598)$1,743$855$531,424
22 ($2,598)$1,740$858$530,567
23 ($2,598)$1,738$860$529,707
24 ($2,598)$1,735$863$528,843
Year 3 - 25 ($2,598)$1,732$866$527,977
26 ($2,598)$1,729$869$527,109
27 ($2,598)$1,726$872$526,237
28 ($2,598)$1,723$875$525,362
29 ($2,598)$1,721$877$524,485
30 ($2,598)$1,718$880$523,605
31 ($2,598)$1,715$883$522,722
32 ($2,598)$1,712$886$521,835
33 ($2,598)$1,709$889$520,947
34 ($2,598)$1,706$892$520,055
35 ($2,598)$1,703$895$519,160
36 ($2,598)$1,700$898$518,262
Year 4 - 37 ($2,598)$1,697$901$517,362
38 ($2,598)$1,694$904$516,458
39 ($2,598)$1,691$907$515,551
40 ($2,598)$1,688$910$514,642
41 ($2,598)$1,685$913$513,729
42 ($2,598)$1,682$915$512,814
43 ($2,598)$1,679$918$511,895
44 ($2,598)$1,676$921$510,974
45 ($2,598)$1,673$925$510,049
46 ($2,598)$1,670$928$509,122
47 ($2,598)$1,667$931$508,191
48 ($2,598)$1,664$934$507,258
Year 5 - 49 ($2,598)$1,661$937$506,321
50 ($2,598)$1,658$940$505,381
51 ($2,598)$1,655$943$504,438
52 ($2,598)$1,652$946$503,492
53 ($2,598)$1,649$949$502,543
54 ($2,598)$1,646$952$501,591
55 ($2,598)$1,643$955$500,636
56 ($2,598)$1,640$958$499,678
57 ($2,598)$1,636$962$498,716
58 ($2,598)$1,633$965$497,751
59 ($2,598)$1,630$968$496,784
60 ($2,598)$1,627$971$495,813
Year 6 - 61 ($2,598)$1,624$974$494,838
62 ($2,598)$1,621$977$493,861
63 ($2,598)$1,617$981$492,881
64 ($2,598)$1,614$984$491,897
65 ($2,598)$1,611$987$490,910
66 ($2,598)$1,608$990$489,920
67 ($2,598)$1,604$993$488,926
68 ($2,598)$1,601$997$487,929
69 ($2,598)$1,598$1,000$486,929
70 ($2,598)$1,595$1,003$485,926
71 ($2,598)$1,591$1,007$484,920
72 ($2,598)$1,588$1,010$483,910
Year 7 - 73 ($2,598)$1,585$1,013$482,897
74 ($2,598)$1,581$1,016$481,880
75 ($2,598)$1,578$1,020$480,860
76 ($2,598)$1,575$1,023$479,837
77 ($2,598)$1,571$1,026$478,811
78 ($2,598)$1,568$1,030$477,781
79 ($2,598)$1,565$1,033$476,748
80 ($2,598)$1,561$1,037$475,711
81 ($2,598)$1,558$1,040$474,671
82 ($2,598)$1,555$1,043$473,628
83 ($2,598)$1,551$1,047$472,581
84 ($2,598)$1,548$1,050$471,530
Year 8 - 85 ($2,598)$1,544$1,054$470,477
86 ($2,598)$1,541$1,057$469,420
87 ($2,598)$1,537$1,061$468,359
88 ($2,598)$1,534$1,064$467,295
89 ($2,598)$1,530$1,068$466,227
90 ($2,598)$1,527$1,071$465,156
91 ($2,598)$1,523$1,075$464,082
92 ($2,598)$1,520$1,078$463,004
93 ($2,598)$1,516$1,082$461,922
94 ($2,598)$1,513$1,085$460,837
95 ($2,598)$1,509$1,089$459,748
96 ($2,598)$1,506$1,092$458,656
Year 9 - 97 ($2,598)$1,502$1,096$457,560
98 ($2,598)$1,499$1,099$456,461
99 ($2,598)$1,495$1,103$455,358
100 ($2,598)$1,491$1,107$454,251
101 ($2,598)$1,488$1,110$453,141
102 ($2,598)$1,484$1,114$452,027
103 ($2,598)$1,480$1,118$450,909
104 ($2,598)$1,477$1,121$449,788
105 ($2,598)$1,473$1,125$448,663
106 ($2,598)$1,469$1,129$447,534
107 ($2,598)$1,466$1,132$446,402
108 ($2,598)$1,462$1,136$445,266
Year 10 - 109 ($2,598)$1,458$1,140$444,126
110 ($2,598)$1,455$1,143$442,983
111 ($2,598)$1,451$1,147$441,836
112 ($2,598)$1,447$1,151$440,685
113 ($2,598)$1,443$1,155$439,530
114 ($2,598)$1,439$1,158$438,372
115 ($2,598)$1,436$1,162$437,209
116 ($2,598)$1,432$1,166$436,043
117 ($2,598)$1,428$1,170$434,873
118 ($2,598)$1,424$1,174$433,700
119 ($2,598)$1,420$1,178$432,522
120 ($2,598)$1,417$1,181$431,341
Year 11 - 121 ($2,598)$1,413$1,185$430,155
122 ($2,598)$1,409$1,189$428,966
123 ($2,598)$1,405$1,193$427,773
124 ($2,598)$1,401$1,197$426,576
125 ($2,598)$1,397$1,201$425,375
126 ($2,598)$1,393$1,205$424,170
127 ($2,598)$1,389$1,209$422,961
128 ($2,598)$1,385$1,213$421,749
129 ($2,598)$1,381$1,217$420,532
130 ($2,598)$1,377$1,221$419,311
131 ($2,598)$1,373$1,225$418,086
132 ($2,598)$1,369$1,229$416,858
Year 12 - 133 ($2,598)$1,365$1,233$415,625
134 ($2,598)$1,361$1,237$414,388
135 ($2,598)$1,357$1,241$413,147
136 ($2,598)$1,353$1,245$411,902
137 ($2,598)$1,349$1,249$410,654
138 ($2,598)$1,345$1,253$409,400
139 ($2,598)$1,341$1,257$408,143
140 ($2,598)$1,337$1,261$406,882
141 ($2,598)$1,333$1,265$405,617
142 ($2,598)$1,328$1,270$404,347
143 ($2,598)$1,324$1,274$403,073
144 ($2,598)$1,320$1,278$401,795
Year 13 - 145 ($2,598)$1,316$1,282$400,513
146 ($2,598)$1,312$1,286$399,227
147 ($2,598)$1,307$1,290$397,937
148 ($2,598)$1,303$1,295$396,642
149 ($2,598)$1,299$1,299$395,343
150 ($2,598)$1,295$1,303$394,040
151 ($2,598)$1,290$1,307$392,732
152 ($2,598)$1,286$1,312$391,420
153 ($2,598)$1,282$1,316$390,104
154 ($2,598)$1,278$1,320$388,784
155 ($2,598)$1,273$1,325$387,459
156 ($2,598)$1,269$1,329$386,130
Year 14 - 157 ($2,598)$1,265$1,333$384,797
158 ($2,598)$1,260$1,338$383,459
159 ($2,598)$1,256$1,342$382,117
160 ($2,598)$1,251$1,347$380,771
161 ($2,598)$1,247$1,351$379,420
162 ($2,598)$1,243$1,355$378,064
163 ($2,598)$1,238$1,360$376,704
164 ($2,598)$1,234$1,364$375,340
165 ($2,598)$1,229$1,369$373,971
166 ($2,598)$1,225$1,373$372,598
167 ($2,598)$1,220$1,378$371,221
168 ($2,598)$1,216$1,382$369,838
Year 15 - 169 ($2,598)$1,211$1,387$368,452
170 ($2,598)$1,207$1,391$367,060
171 ($2,598)$1,202$1,396$365,665
172 ($2,598)$1,198$1,400$364,264
173 ($2,598)$1,193$1,405$362,859
174 ($2,598)$1,188$1,410$361,450
175 ($2,598)$1,184$1,414$360,035
176 ($2,598)$1,179$1,419$358,616
177 ($2,598)$1,174$1,423$357,193
178 ($2,598)$1,170$1,428$355,765
179 ($2,598)$1,165$1,433$354,332
180 ($2,598)$1,160$1,438$352,895
Year 16 - 181 ($2,598)$1,156$1,442$351,452
182 ($2,598)$1,151$1,447$350,005
183 ($2,598)$1,146$1,452$348,554
184 ($2,598)$1,142$1,456$347,097
185 ($2,598)$1,137$1,461$345,636
186 ($2,598)$1,132$1,466$344,170
187 ($2,598)$1,127$1,471$342,699
188 ($2,598)$1,122$1,476$341,224
189 ($2,598)$1,118$1,480$339,743
190 ($2,598)$1,113$1,485$338,258
191 ($2,598)$1,108$1,490$336,768
192 ($2,598)$1,103$1,495$335,273
Year 17 - 193 ($2,598)$1,098$1,500$333,773
194 ($2,598)$1,093$1,505$332,268
195 ($2,598)$1,088$1,510$330,758
196 ($2,598)$1,083$1,515$329,243
197 ($2,598)$1,078$1,520$327,724
198 ($2,598)$1,073$1,525$326,199
199 ($2,598)$1,068$1,530$324,669
200 ($2,598)$1,063$1,535$323,135
201 ($2,598)$1,058$1,540$321,595
202 ($2,598)$1,053$1,545$320,050
203 ($2,598)$1,048$1,550$318,500
204 ($2,598)$1,043$1,555$316,946
Year 18 - 205 ($2,598)$1,038$1,560$315,386
206 ($2,598)$1,033$1,565$313,821
207 ($2,598)$1,028$1,570$312,250
208 ($2,598)$1,023$1,575$310,675
209 ($2,598)$1,017$1,580$309,095
210 ($2,598)$1,012$1,586$307,509
211 ($2,598)$1,007$1,591$305,918
212 ($2,598)$1,002$1,596$304,322
213 ($2,598)$997$1,601$302,721
214 ($2,598)$991$1,607$301,114
215 ($2,598)$986$1,612$299,502
216 ($2,598)$981$1,617$297,885
Year 19 - 217 ($2,598)$976$1,622$296,263
218 ($2,598)$970$1,628$294,635
219 ($2,598)$965$1,633$293,002
220 ($2,598)$960$1,638$291,364
221 ($2,598)$954$1,644$289,720
222 ($2,598)$949$1,649$288,071
223 ($2,598)$943$1,655$286,416
224 ($2,598)$938$1,660$284,756
225 ($2,598)$933$1,665$283,091
226 ($2,598)$927$1,671$281,420
227 ($2,598)$922$1,676$279,744
228 ($2,598)$916$1,682$278,062
Year 20 - 229 ($2,598)$911$1,687$276,375
230 ($2,598)$905$1,693$274,682
231 ($2,598)$900$1,698$272,984
232 ($2,598)$894$1,704$271,280
233 ($2,598)$888$1,710$269,570
234 ($2,598)$883$1,715$267,855
235 ($2,598)$877$1,721$266,134
236 ($2,598)$872$1,726$264,408
237 ($2,598)$866$1,732$262,676
238 ($2,598)$860$1,738$260,938
239 ($2,598)$855$1,743$259,195
240 ($2,598)$849$1,749$257,446
Year 21 - 241 ($2,598)$843$1,755$255,691
242 ($2,598)$837$1,761$253,930
243 ($2,598)$832$1,766$252,164
244 ($2,598)$826$1,772$250,392
245 ($2,598)$820$1,778$248,614
246 ($2,598)$814$1,784$246,830
247 ($2,598)$808$1,790$245,041
248 ($2,598)$803$1,795$243,245
249 ($2,598)$797$1,801$241,444
250 ($2,598)$791$1,807$239,637
251 ($2,598)$785$1,813$237,823
252 ($2,598)$779$1,819$236,004
Year 22 - 253 ($2,598)$773$1,825$234,179
254 ($2,598)$767$1,831$232,348
255 ($2,598)$761$1,837$230,511
256 ($2,598)$755$1,843$228,668
257 ($2,598)$749$1,849$226,819
258 ($2,598)$743$1,855$224,964
259 ($2,598)$737$1,861$223,103
260 ($2,598)$731$1,867$221,236
261 ($2,598)$725$1,873$219,362
262 ($2,598)$718$1,880$217,483
263 ($2,598)$712$1,886$215,597
264 ($2,598)$706$1,892$213,705
Year 23 - 265 ($2,598)$700$1,898$211,807
266 ($2,598)$694$1,904$209,903
267 ($2,598)$687$1,911$207,992
268 ($2,598)$681$1,917$206,075
269 ($2,598)$675$1,923$204,152
270 ($2,598)$669$1,929$202,223
271 ($2,598)$662$1,936$200,287
272 ($2,598)$656$1,942$198,345
273 ($2,598)$650$1,948$196,397
274 ($2,598)$643$1,955$194,442
275 ($2,598)$637$1,961$192,481
276 ($2,598)$630$1,968$190,513
Year 24 - 277 ($2,598)$624$1,974$188,539
278 ($2,598)$617$1,980$186,559
279 ($2,598)$611$1,987$184,572
280 ($2,598)$604$1,993$182,578
281 ($2,598)$598$2,000$180,578
282 ($2,598)$591$2,007$178,572
283 ($2,598)$585$2,013$176,559
284 ($2,598)$578$2,020$174,539
285 ($2,598)$572$2,026$172,513
286 ($2,598)$565$2,033$170,480
287 ($2,598)$558$2,040$168,440
288 ($2,598)$552$2,046$166,394
Year 25 - 289 ($2,598)$545$2,053$164,341
290 ($2,598)$538$2,060$162,281
291 ($2,598)$531$2,066$160,214
292 ($2,598)$525$2,073$158,141
293 ($2,598)$518$2,080$156,061
294 ($2,598)$511$2,087$153,974
295 ($2,598)$504$2,094$151,881
296 ($2,598)$497$2,101$149,780
297 ($2,598)$491$2,107$147,673
298 ($2,598)$484$2,114$145,558
299 ($2,598)$477$2,121$143,437
300 ($2,598)$470$2,128$141,309
Year 26 - 301 ($2,598)$463$2,135$139,174
302 ($2,598)$456$2,142$137,032
303 ($2,598)$449$2,149$134,882
304 ($2,598)$442$2,156$132,726
305 ($2,598)$435$2,163$130,563
306 ($2,598)$428$2,170$128,392
307 ($2,598)$420$2,177$126,215
308 ($2,598)$413$2,185$124,030
309 ($2,598)$406$2,192$121,839
310 ($2,598)$399$2,199$119,640
311 ($2,598)$392$2,206$117,434
312 ($2,598)$385$2,213$115,220
Year 27 - 313 ($2,598)$377$2,221$113,000
314 ($2,598)$370$2,228$110,772
315 ($2,598)$363$2,235$108,537
316 ($2,598)$355$2,242$106,294
317 ($2,598)$348$2,250$104,044
318 ($2,598)$341$2,257$101,787
319 ($2,598)$333$2,265$99,522
320 ($2,598)$326$2,272$97,250
321 ($2,598)$318$2,279$94,971
322 ($2,598)$311$2,287$92,684
323 ($2,598)$304$2,294$90,390
324 ($2,598)$296$2,302$88,088
Year 28 - 325 ($2,598)$288$2,309$85,778
326 ($2,598)$281$2,317$83,461
327 ($2,598)$273$2,325$81,137
328 ($2,598)$266$2,332$78,804
329 ($2,598)$258$2,340$76,464
330 ($2,598)$250$2,348$74,117
331 ($2,598)$243$2,355$71,762
332 ($2,598)$235$2,363$69,399
333 ($2,598)$227$2,371$67,028
334 ($2,598)$220$2,378$64,650
335 ($2,598)$212$2,386$62,263
336 ($2,598)$204$2,394$59,869
Year 29 - 337 ($2,598)$196$2,402$57,467
338 ($2,598)$188$2,410$55,058
339 ($2,598)$180$2,418$52,640
340 ($2,598)$172$2,426$50,214
341 ($2,598)$164$2,434$47,781
342 ($2,598)$156$2,441$45,340
343 ($2,598)$148$2,449$42,890
344 ($2,598)$140$2,457$40,433
345 ($2,598)$132$2,466$37,967
346 ($2,598)$124$2,474$35,493
347 ($2,598)$116$2,482$33,012
348 ($2,598)$108$2,490$30,522
Year 30 - 349 ($2,598)$100$2,498$28,024
350 ($2,598)$92$2,506$25,518
351 ($2,598)$84$2,514$23,003
352 ($2,598)$75$2,523$20,481
353 ($2,598)$67$2,531$17,950
354 ($2,598)$59$2,539$15,411
355 ($2,598)$50$2,547$12,863
356 ($2,598)$42$2,556$10,307
357 ($2,598)$34$2,564$7,743
358 ($2,598)$25$2,573$5,170
359 ($2,598)$17$2,581$2,589
360 ($2,598)$8$2,589$0
TOTALS$386,464$548,800$935,264

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.