« Back to all home prices

Mortgage Payment Schedule for a $687,000 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% ($137,400) 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
$2,595 360 $384,758 $934,358

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 168163 | State Lic #: MC3254
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.651% | Rate: 3.625% | Fees: $795 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 1023
$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 #: 244476 | State Lic #: MC-5877
$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: 3.756% | Rate: 3.750% | Fees: $187 | 30 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 #: 2258 | State Lic #: MC-4673
$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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | 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  $687,000
Down Payment $137,400$549,600
Year 1 - 1 ($2,595)$1,791$805$548,795
2 ($2,595)$1,788$807$547,988
3 ($2,595)$1,786$810$547,178
4 ($2,595)$1,783$813$546,366
5 ($2,595)$1,780$815$545,550
6 ($2,595)$1,778$818$544,733
7 ($2,595)$1,775$821$543,912
8 ($2,595)$1,772$823$543,089
9 ($2,595)$1,770$826$542,263
10 ($2,595)$1,767$829$541,434
11 ($2,595)$1,764$831$540,603
12 ($2,595)$1,761$834$539,769
Year 2 - 13 ($2,595)$1,759$837$538,932
14 ($2,595)$1,756$839$538,093
15 ($2,595)$1,753$842$537,251
16 ($2,595)$1,751$845$536,406
17 ($2,595)$1,748$848$535,558
18 ($2,595)$1,745$850$534,708
19 ($2,595)$1,742$853$533,855
20 ($2,595)$1,739$856$532,999
21 ($2,595)$1,737$859$532,140
22 ($2,595)$1,734$862$531,279
23 ($2,595)$1,731$864$530,414
24 ($2,595)$1,728$867$529,547
Year 3 - 25 ($2,595)$1,725$870$528,677
26 ($2,595)$1,723$873$527,804
27 ($2,595)$1,720$876$526,928
28 ($2,595)$1,717$879$526,050
29 ($2,595)$1,714$881$525,169
30 ($2,595)$1,711$884$524,284
31 ($2,595)$1,708$887$523,397
32 ($2,595)$1,705$890$522,507
33 ($2,595)$1,703$893$521,614
34 ($2,595)$1,700$896$520,718
35 ($2,595)$1,697$899$519,820
36 ($2,595)$1,694$902$518,918
Year 4 - 37 ($2,595)$1,691$905$518,013
38 ($2,595)$1,688$908$517,106
39 ($2,595)$1,685$911$516,195
40 ($2,595)$1,682$914$515,282
41 ($2,595)$1,679$916$514,365
42 ($2,595)$1,676$919$513,446
43 ($2,595)$1,673$922$512,523
44 ($2,595)$1,670$925$511,598
45 ($2,595)$1,667$928$510,669
46 ($2,595)$1,664$932$509,738
47 ($2,595)$1,661$935$508,803
48 ($2,595)$1,658$938$507,866
Year 5 - 49 ($2,595)$1,655$941$506,925
50 ($2,595)$1,652$944$505,981
51 ($2,595)$1,649$947$505,035
52 ($2,595)$1,646$950$504,085
53 ($2,595)$1,642$953$503,132
54 ($2,595)$1,639$956$502,176
55 ($2,595)$1,636$959$501,216
56 ($2,595)$1,633$962$500,254
57 ($2,595)$1,630$965$499,289
58 ($2,595)$1,627$969$498,320
59 ($2,595)$1,624$972$497,348
60 ($2,595)$1,621$975$496,373
Year 6 - 61 ($2,595)$1,617$978$495,395
62 ($2,595)$1,614$981$494,414
63 ($2,595)$1,611$984$493,430
64 ($2,595)$1,608$988$492,442
65 ($2,595)$1,605$991$491,451
66 ($2,595)$1,601$994$490,457
67 ($2,595)$1,598$997$489,460
68 ($2,595)$1,595$1,001$488,459
69 ($2,595)$1,592$1,004$487,455
70 ($2,595)$1,588$1,007$486,448
71 ($2,595)$1,585$1,010$485,437
72 ($2,595)$1,582$1,014$484,424
Year 7 - 73 ($2,595)$1,578$1,017$483,407
74 ($2,595)$1,575$1,020$482,386
75 ($2,595)$1,572$1,024$481,363
76 ($2,595)$1,568$1,027$480,336
77 ($2,595)$1,565$1,030$479,305
78 ($2,595)$1,562$1,034$478,272
79 ($2,595)$1,558$1,037$477,235
80 ($2,595)$1,555$1,040$476,194
81 ($2,595)$1,552$1,044$475,150
82 ($2,595)$1,548$1,047$474,103
83 ($2,595)$1,545$1,051$473,052
84 ($2,595)$1,541$1,054$471,998
Year 8 - 85 ($2,595)$1,538$1,058$470,941
86 ($2,595)$1,534$1,061$469,880
87 ($2,595)$1,531$1,064$468,815
88 ($2,595)$1,528$1,068$467,748
89 ($2,595)$1,524$1,071$466,676
90 ($2,595)$1,521$1,075$465,601
91 ($2,595)$1,517$1,078$464,523
92 ($2,595)$1,514$1,082$463,441
93 ($2,595)$1,510$1,085$462,356
94 ($2,595)$1,507$1,089$461,267
95 ($2,595)$1,503$1,092$460,174
96 ($2,595)$1,499$1,096$459,078
Year 9 - 97 ($2,595)$1,496$1,100$457,979
98 ($2,595)$1,492$1,103$456,876
99 ($2,595)$1,489$1,107$455,769
100 ($2,595)$1,485$1,110$454,658
101 ($2,595)$1,481$1,114$453,544
102 ($2,595)$1,478$1,118$452,427
103 ($2,595)$1,474$1,121$451,305
104 ($2,595)$1,471$1,125$450,180
105 ($2,595)$1,467$1,129$449,052
106 ($2,595)$1,463$1,132$447,920
107 ($2,595)$1,459$1,136$446,784
108 ($2,595)$1,456$1,140$445,644
Year 10 - 109 ($2,595)$1,452$1,143$444,501
110 ($2,595)$1,448$1,147$443,353
111 ($2,595)$1,445$1,151$442,203
112 ($2,595)$1,441$1,155$441,048
113 ($2,595)$1,437$1,158$439,890
114 ($2,595)$1,433$1,162$438,728
115 ($2,595)$1,430$1,166$437,562
116 ($2,595)$1,426$1,170$436,392
117 ($2,595)$1,422$1,174$435,218
118 ($2,595)$1,418$1,177$434,041
119 ($2,595)$1,414$1,181$432,860
120 ($2,595)$1,410$1,185$431,675
Year 11 - 121 ($2,595)$1,407$1,189$430,486
122 ($2,595)$1,403$1,193$429,293
123 ($2,595)$1,399$1,197$428,096
124 ($2,595)$1,395$1,201$426,896
125 ($2,595)$1,391$1,204$425,691
126 ($2,595)$1,387$1,208$424,483
127 ($2,595)$1,383$1,212$423,271
128 ($2,595)$1,379$1,216$422,054
129 ($2,595)$1,375$1,220$420,834
130 ($2,595)$1,371$1,224$419,610
131 ($2,595)$1,367$1,228$418,382
132 ($2,595)$1,363$1,232$417,150
Year 12 - 133 ($2,595)$1,359$1,236$415,913
134 ($2,595)$1,355$1,240$414,673
135 ($2,595)$1,351$1,244$413,429
136 ($2,595)$1,347$1,248$412,180
137 ($2,595)$1,343$1,252$410,928
138 ($2,595)$1,339$1,256$409,672
139 ($2,595)$1,335$1,261$408,411
140 ($2,595)$1,331$1,265$407,146
141 ($2,595)$1,327$1,269$405,877
142 ($2,595)$1,322$1,273$404,604
143 ($2,595)$1,318$1,277$403,327
144 ($2,595)$1,314$1,281$402,046
Year 13 - 145 ($2,595)$1,310$1,285$400,761
146 ($2,595)$1,306$1,290$399,471
147 ($2,595)$1,302$1,294$398,177
148 ($2,595)$1,297$1,298$396,879
149 ($2,595)$1,293$1,302$395,577
150 ($2,595)$1,289$1,307$394,270
151 ($2,595)$1,285$1,311$392,960
152 ($2,595)$1,280$1,315$391,645
153 ($2,595)$1,276$1,319$390,325
154 ($2,595)$1,272$1,324$389,002
155 ($2,595)$1,267$1,328$387,674
156 ($2,595)$1,263$1,332$386,341
Year 14 - 157 ($2,595)$1,259$1,337$385,005
158 ($2,595)$1,254$1,341$383,664
159 ($2,595)$1,250$1,345$382,318
160 ($2,595)$1,246$1,350$380,969
161 ($2,595)$1,241$1,354$379,615
162 ($2,595)$1,237$1,359$378,256
163 ($2,595)$1,232$1,363$376,893
164 ($2,595)$1,228$1,367$375,526
165 ($2,595)$1,224$1,372$374,154
166 ($2,595)$1,219$1,376$372,778
167 ($2,595)$1,215$1,381$371,397
168 ($2,595)$1,210$1,385$370,011
Year 15 - 169 ($2,595)$1,206$1,390$368,622
170 ($2,595)$1,201$1,394$367,227
171 ($2,595)$1,197$1,399$365,828
172 ($2,595)$1,192$1,403$364,425
173 ($2,595)$1,187$1,408$363,017
174 ($2,595)$1,183$1,413$361,604
175 ($2,595)$1,178$1,417$360,187
176 ($2,595)$1,174$1,422$358,765
177 ($2,595)$1,169$1,426$357,339
178 ($2,595)$1,164$1,431$355,908
179 ($2,595)$1,160$1,436$354,472
180 ($2,595)$1,155$1,440$353,032
Year 16 - 181 ($2,595)$1,150$1,445$351,586
182 ($2,595)$1,146$1,450$350,137
183 ($2,595)$1,141$1,455$348,682
184 ($2,595)$1,136$1,459$347,223
185 ($2,595)$1,131$1,464$345,759
186 ($2,595)$1,127$1,469$344,290
187 ($2,595)$1,122$1,474$342,816
188 ($2,595)$1,117$1,478$341,338
189 ($2,595)$1,112$1,483$339,854
190 ($2,595)$1,107$1,488$338,366
191 ($2,595)$1,103$1,493$336,873
192 ($2,595)$1,098$1,498$335,376
Year 17 - 193 ($2,595)$1,093$1,503$333,873
194 ($2,595)$1,088$1,508$332,365
195 ($2,595)$1,083$1,512$330,853
196 ($2,595)$1,078$1,517$329,335
197 ($2,595)$1,073$1,522$327,813
198 ($2,595)$1,068$1,527$326,286
199 ($2,595)$1,063$1,532$324,754
200 ($2,595)$1,058$1,537$323,216
201 ($2,595)$1,053$1,542$321,674
202 ($2,595)$1,048$1,547$320,127
203 ($2,595)$1,043$1,552$318,574
204 ($2,595)$1,038$1,557$317,017
Year 18 - 205 ($2,595)$1,033$1,562$315,454
206 ($2,595)$1,028$1,568$313,887
207 ($2,595)$1,023$1,573$312,314
208 ($2,595)$1,018$1,578$310,736
209 ($2,595)$1,012$1,583$309,153
210 ($2,595)$1,007$1,588$307,565
211 ($2,595)$1,002$1,593$305,972
212 ($2,595)$997$1,598$304,373
213 ($2,595)$992$1,604$302,770
214 ($2,595)$987$1,609$301,161
215 ($2,595)$981$1,614$299,547
216 ($2,595)$976$1,619$297,927
Year 19 - 217 ($2,595)$971$1,625$296,303
218 ($2,595)$965$1,630$294,673
219 ($2,595)$960$1,635$293,037
220 ($2,595)$955$1,641$291,397
221 ($2,595)$949$1,646$289,751
222 ($2,595)$944$1,651$288,099
223 ($2,595)$939$1,657$286,443
224 ($2,595)$933$1,662$284,781
225 ($2,595)$928$1,668$283,113
226 ($2,595)$922$1,673$281,440
227 ($2,595)$917$1,678$279,762
228 ($2,595)$912$1,684$278,078
Year 20 - 229 ($2,595)$906$1,689$276,388
230 ($2,595)$901$1,695$274,694
231 ($2,595)$895$1,700$272,993
232 ($2,595)$890$1,706$271,287
233 ($2,595)$884$1,711$269,576
234 ($2,595)$878$1,717$267,859
235 ($2,595)$873$1,723$266,136
236 ($2,595)$867$1,728$264,408
237 ($2,595)$862$1,734$262,674
238 ($2,595)$856$1,740$260,934
239 ($2,595)$850$1,745$259,189
240 ($2,595)$845$1,751$257,438
Year 21 - 241 ($2,595)$839$1,757$255,681
242 ($2,595)$833$1,762$253,919
243 ($2,595)$827$1,768$252,151
244 ($2,595)$822$1,774$250,377
245 ($2,595)$816$1,780$248,598
246 ($2,595)$810$1,785$246,812
247 ($2,595)$804$1,791$245,021
248 ($2,595)$798$1,797$243,224
249 ($2,595)$793$1,803$241,421
250 ($2,595)$787$1,809$239,612
251 ($2,595)$781$1,815$237,797
252 ($2,595)$775$1,821$235,977
Year 22 - 253 ($2,595)$769$1,827$234,150
254 ($2,595)$763$1,832$232,318
255 ($2,595)$757$1,838$230,479
256 ($2,595)$751$1,844$228,635
257 ($2,595)$745$1,850$226,784
258 ($2,595)$739$1,856$224,928
259 ($2,595)$733$1,863$223,065
260 ($2,595)$727$1,869$221,197
261 ($2,595)$721$1,875$219,322
262 ($2,595)$715$1,881$217,441
263 ($2,595)$708$1,887$215,554
264 ($2,595)$702$1,893$213,661
Year 23 - 265 ($2,595)$696$1,899$211,762
266 ($2,595)$690$1,905$209,856
267 ($2,595)$684$1,912$207,945
268 ($2,595)$678$1,918$206,027
269 ($2,595)$671$1,924$204,103
270 ($2,595)$665$1,930$202,172
271 ($2,595)$659$1,937$200,236
272 ($2,595)$652$1,943$198,293
273 ($2,595)$646$1,949$196,343
274 ($2,595)$640$1,956$194,388
275 ($2,595)$633$1,962$192,426
276 ($2,595)$627$1,968$190,457
Year 24 - 277 ($2,595)$621$1,975$188,482
278 ($2,595)$614$1,981$186,501
279 ($2,595)$608$1,988$184,513
280 ($2,595)$601$1,994$182,519
281 ($2,595)$595$2,001$180,518
282 ($2,595)$588$2,007$178,511
283 ($2,595)$582$2,014$176,497
284 ($2,595)$575$2,020$174,477
285 ($2,595)$569$2,027$172,450
286 ($2,595)$562$2,034$170,416
287 ($2,595)$555$2,040$168,376
288 ($2,595)$549$2,047$166,329
Year 25 - 289 ($2,595)$542$2,053$164,276
290 ($2,595)$535$2,060$162,216
291 ($2,595)$529$2,067$160,149
292 ($2,595)$522$2,074$158,075
293 ($2,595)$515$2,080$155,995
294 ($2,595)$508$2,087$153,908
295 ($2,595)$501$2,094$151,814
296 ($2,595)$495$2,101$149,713
297 ($2,595)$488$2,108$147,605
298 ($2,595)$481$2,114$145,491
299 ($2,595)$474$2,121$143,369
300 ($2,595)$467$2,128$141,241
Year 26 - 301 ($2,595)$460$2,135$139,106
302 ($2,595)$453$2,142$136,964
303 ($2,595)$446$2,149$134,815
304 ($2,595)$439$2,156$132,658
305 ($2,595)$432$2,163$130,495
306 ($2,595)$425$2,170$128,325
307 ($2,595)$418$2,177$126,148
308 ($2,595)$411$2,184$123,963
309 ($2,595)$404$2,192$121,772
310 ($2,595)$397$2,199$119,573
311 ($2,595)$390$2,206$117,367
312 ($2,595)$382$2,213$115,154
Year 27 - 313 ($2,595)$375$2,220$112,934
314 ($2,595)$368$2,227$110,707
315 ($2,595)$361$2,235$108,472
316 ($2,595)$353$2,242$106,230
317 ($2,595)$346$2,249$103,980
318 ($2,595)$339$2,257$101,724
319 ($2,595)$331$2,264$99,460
320 ($2,595)$324$2,271$97,189
321 ($2,595)$317$2,279$94,910
322 ($2,595)$309$2,286$92,624
323 ($2,595)$302$2,294$90,330
324 ($2,595)$294$2,301$88,029
Year 28 - 325 ($2,595)$287$2,309$85,720
326 ($2,595)$279$2,316$83,404
327 ($2,595)$272$2,324$81,080
328 ($2,595)$264$2,331$78,749
329 ($2,595)$257$2,339$76,410
330 ($2,595)$249$2,346$74,064
331 ($2,595)$241$2,354$71,710
332 ($2,595)$234$2,362$69,348
333 ($2,595)$226$2,369$66,978
334 ($2,595)$218$2,377$64,601
335 ($2,595)$210$2,385$62,216
336 ($2,595)$203$2,393$59,824
Year 29 - 337 ($2,595)$195$2,401$57,423
338 ($2,595)$187$2,408$55,015
339 ($2,595)$179$2,416$52,599
340 ($2,595)$171$2,424$50,174
341 ($2,595)$163$2,432$47,743
342 ($2,595)$156$2,440$45,303
343 ($2,595)$148$2,448$42,855
344 ($2,595)$140$2,456$40,399
345 ($2,595)$132$2,464$37,935
346 ($2,595)$124$2,472$35,463
347 ($2,595)$116$2,480$32,984
348 ($2,595)$107$2,488$30,496
Year 30 - 349 ($2,595)$99$2,496$27,999
350 ($2,595)$91$2,504$25,495
351 ($2,595)$83$2,512$22,983
352 ($2,595)$75$2,521$20,462
353 ($2,595)$67$2,529$17,934
354 ($2,595)$58$2,537$15,397
355 ($2,595)$50$2,545$12,851
356 ($2,595)$42$2,554$10,298
357 ($2,595)$34$2,562$7,736
358 ($2,595)$25$2,570$5,166
359 ($2,595)$17$2,579$2,587
360 ($2,595)$8$2,587$0
TOTALS$384,758$549,600$934,358

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.