« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,592 360 $383,624 $933,224

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 #: 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 #: 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 #: 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

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

$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 #: 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 #: 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  $687,000
Down Payment $137,400$549,600
Year 1 - 1 ($2,592)$1,786$806$548,794
2 ($2,592)$1,784$809$547,985
3 ($2,592)$1,781$811$547,174
4 ($2,592)$1,778$814$546,360
5 ($2,592)$1,776$817$545,543
6 ($2,592)$1,773$819$544,724
7 ($2,592)$1,770$822$543,902
8 ($2,592)$1,768$825$543,077
9 ($2,592)$1,765$827$542,250
10 ($2,592)$1,762$830$541,420
11 ($2,592)$1,760$833$540,588
12 ($2,592)$1,757$835$539,752
Year 2 - 13 ($2,592)$1,754$838$538,914
14 ($2,592)$1,751$841$538,073
15 ($2,592)$1,749$844$537,230
16 ($2,592)$1,746$846$536,383
17 ($2,592)$1,743$849$535,534
18 ($2,592)$1,740$852$534,683
19 ($2,592)$1,738$855$533,828
20 ($2,592)$1,735$857$532,971
21 ($2,592)$1,732$860$532,110
22 ($2,592)$1,729$863$531,248
23 ($2,592)$1,727$866$530,382
24 ($2,592)$1,724$869$529,513
Year 3 - 25 ($2,592)$1,721$871$528,642
26 ($2,592)$1,718$874$527,768
27 ($2,592)$1,715$877$526,891
28 ($2,592)$1,712$880$526,011
29 ($2,592)$1,710$883$525,128
30 ($2,592)$1,707$886$524,242
31 ($2,592)$1,704$889$523,354
32 ($2,592)$1,701$891$522,463
33 ($2,592)$1,698$894$521,568
34 ($2,592)$1,695$897$520,671
35 ($2,592)$1,692$900$519,771
36 ($2,592)$1,689$903$518,868
Year 4 - 37 ($2,592)$1,686$906$517,962
38 ($2,592)$1,683$909$517,053
39 ($2,592)$1,680$912$516,141
40 ($2,592)$1,677$915$515,226
41 ($2,592)$1,674$918$514,309
42 ($2,592)$1,672$921$513,388
43 ($2,592)$1,669$924$512,464
44 ($2,592)$1,666$927$511,537
45 ($2,592)$1,662$930$510,607
46 ($2,592)$1,659$933$509,675
47 ($2,592)$1,656$936$508,739
48 ($2,592)$1,653$939$507,800
Year 5 - 49 ($2,592)$1,650$942$506,858
50 ($2,592)$1,647$945$505,913
51 ($2,592)$1,644$948$504,965
52 ($2,592)$1,641$951$504,014
53 ($2,592)$1,638$954$503,059
54 ($2,592)$1,635$957$502,102
55 ($2,592)$1,632$960$501,142
56 ($2,592)$1,629$964$500,178
57 ($2,592)$1,626$967$499,211
58 ($2,592)$1,622$970$498,241
59 ($2,592)$1,619$973$497,268
60 ($2,592)$1,616$976$496,292
Year 6 - 61 ($2,592)$1,613$979$495,313
62 ($2,592)$1,610$983$494,330
63 ($2,592)$1,607$986$493,345
64 ($2,592)$1,603$989$492,356
65 ($2,592)$1,600$992$491,364
66 ($2,592)$1,597$995$490,368
67 ($2,592)$1,594$999$489,370
68 ($2,592)$1,590$1,002$488,368
69 ($2,592)$1,587$1,005$487,363
70 ($2,592)$1,584$1,008$486,354
71 ($2,592)$1,581$1,012$485,343
72 ($2,592)$1,577$1,015$484,328
Year 7 - 73 ($2,592)$1,574$1,018$483,310
74 ($2,592)$1,571$1,022$482,288
75 ($2,592)$1,567$1,025$481,263
76 ($2,592)$1,564$1,028$480,235
77 ($2,592)$1,561$1,032$479,204
78 ($2,592)$1,557$1,035$478,169
79 ($2,592)$1,554$1,038$477,130
80 ($2,592)$1,551$1,042$476,089
81 ($2,592)$1,547$1,045$475,044
82 ($2,592)$1,544$1,048$473,995
83 ($2,592)$1,540$1,052$472,944
84 ($2,592)$1,537$1,055$471,888
Year 8 - 85 ($2,592)$1,534$1,059$470,830
86 ($2,592)$1,530$1,062$469,768
87 ($2,592)$1,527$1,066$468,702
88 ($2,592)$1,523$1,069$467,633
89 ($2,592)$1,520$1,072$466,561
90 ($2,592)$1,516$1,076$465,485
91 ($2,592)$1,513$1,079$464,405
92 ($2,592)$1,509$1,083$463,322
93 ($2,592)$1,506$1,086$462,236
94 ($2,592)$1,502$1,090$461,146
95 ($2,592)$1,499$1,094$460,052
96 ($2,592)$1,495$1,097$458,955
Year 9 - 97 ($2,592)$1,492$1,101$457,854
98 ($2,592)$1,488$1,104$456,750
99 ($2,592)$1,484$1,108$455,642
100 ($2,592)$1,481$1,111$454,531
101 ($2,592)$1,477$1,115$453,416
102 ($2,592)$1,474$1,119$452,297
103 ($2,592)$1,470$1,122$451,175
104 ($2,592)$1,466$1,126$450,049
105 ($2,592)$1,463$1,130$448,919
106 ($2,592)$1,459$1,133$447,786
107 ($2,592)$1,455$1,137$446,649
108 ($2,592)$1,452$1,141$445,508
Year 10 - 109 ($2,592)$1,448$1,144$444,364
110 ($2,592)$1,444$1,148$443,216
111 ($2,592)$1,440$1,152$442,064
112 ($2,592)$1,437$1,156$440,908
113 ($2,592)$1,433$1,159$439,749
114 ($2,592)$1,429$1,163$438,586
115 ($2,592)$1,425$1,167$437,419
116 ($2,592)$1,422$1,171$436,248
117 ($2,592)$1,418$1,174$435,074
118 ($2,592)$1,414$1,178$433,895
119 ($2,592)$1,410$1,182$432,713
120 ($2,592)$1,406$1,186$431,527
Year 11 - 121 ($2,592)$1,402$1,190$430,338
122 ($2,592)$1,399$1,194$429,144
123 ($2,592)$1,395$1,198$427,946
124 ($2,592)$1,391$1,201$426,745
125 ($2,592)$1,387$1,205$425,539
126 ($2,592)$1,383$1,209$424,330
127 ($2,592)$1,379$1,213$423,117
128 ($2,592)$1,375$1,217$421,900
129 ($2,592)$1,371$1,221$420,679
130 ($2,592)$1,367$1,225$419,454
131 ($2,592)$1,363$1,229$418,225
132 ($2,592)$1,359$1,233$416,991
Year 12 - 133 ($2,592)$1,355$1,237$415,754
134 ($2,592)$1,351$1,241$414,513
135 ($2,592)$1,347$1,245$413,268
136 ($2,592)$1,343$1,249$412,019
137 ($2,592)$1,339$1,253$410,766
138 ($2,592)$1,335$1,257$409,509
139 ($2,592)$1,331$1,261$408,247
140 ($2,592)$1,327$1,265$406,982
141 ($2,592)$1,323$1,270$405,712
142 ($2,592)$1,319$1,274$404,438
143 ($2,592)$1,314$1,278$403,160
144 ($2,592)$1,310$1,282$401,878
Year 13 - 145 ($2,592)$1,306$1,286$400,592
146 ($2,592)$1,302$1,290$399,302
147 ($2,592)$1,298$1,295$398,007
148 ($2,592)$1,294$1,299$396,709
149 ($2,592)$1,289$1,303$395,406
150 ($2,592)$1,285$1,307$394,098
151 ($2,592)$1,281$1,311$392,787
152 ($2,592)$1,277$1,316$391,471
153 ($2,592)$1,272$1,320$390,151
154 ($2,592)$1,268$1,324$388,827
155 ($2,592)$1,264$1,329$387,498
156 ($2,592)$1,259$1,333$386,165
Year 14 - 157 ($2,592)$1,255$1,337$384,828
158 ($2,592)$1,251$1,342$383,486
159 ($2,592)$1,246$1,346$382,141
160 ($2,592)$1,242$1,350$380,790
161 ($2,592)$1,238$1,355$379,435
162 ($2,592)$1,233$1,359$378,076
163 ($2,592)$1,229$1,364$376,713
164 ($2,592)$1,224$1,368$375,345
165 ($2,592)$1,220$1,372$373,972
166 ($2,592)$1,215$1,377$372,596
167 ($2,592)$1,211$1,381$371,214
168 ($2,592)$1,206$1,386$369,828
Year 15 - 169 ($2,592)$1,202$1,390$368,438
170 ($2,592)$1,197$1,395$367,043
171 ($2,592)$1,193$1,399$365,644
172 ($2,592)$1,188$1,404$364,240
173 ($2,592)$1,184$1,409$362,831
174 ($2,592)$1,179$1,413$361,418
175 ($2,592)$1,175$1,418$360,001
176 ($2,592)$1,170$1,422$358,578
177 ($2,592)$1,165$1,427$357,151
178 ($2,592)$1,161$1,432$355,720
179 ($2,592)$1,156$1,436$354,284
180 ($2,592)$1,151$1,441$352,843
Year 16 - 181 ($2,592)$1,147$1,446$351,397
182 ($2,592)$1,142$1,450$349,947
183 ($2,592)$1,137$1,455$348,492
184 ($2,592)$1,133$1,460$347,032
185 ($2,592)$1,128$1,464$345,568
186 ($2,592)$1,123$1,469$344,099
187 ($2,592)$1,118$1,474$342,625
188 ($2,592)$1,114$1,479$341,146
189 ($2,592)$1,109$1,484$339,662
190 ($2,592)$1,104$1,488$338,174
191 ($2,592)$1,099$1,493$336,681
192 ($2,592)$1,094$1,498$335,183
Year 17 - 193 ($2,592)$1,089$1,503$333,680
194 ($2,592)$1,084$1,508$332,172
195 ($2,592)$1,080$1,513$330,659
196 ($2,592)$1,075$1,518$329,142
197 ($2,592)$1,070$1,523$327,619
198 ($2,592)$1,065$1,528$326,091
199 ($2,592)$1,060$1,532$324,559
200 ($2,592)$1,055$1,537$323,021
201 ($2,592)$1,050$1,542$321,479
202 ($2,592)$1,045$1,547$319,931
203 ($2,592)$1,040$1,553$318,379
204 ($2,592)$1,035$1,558$316,821
Year 18 - 205 ($2,592)$1,030$1,563$315,259
206 ($2,592)$1,025$1,568$313,691
207 ($2,592)$1,019$1,573$312,118
208 ($2,592)$1,014$1,578$310,540
209 ($2,592)$1,009$1,583$308,957
210 ($2,592)$1,004$1,588$307,369
211 ($2,592)$999$1,593$305,776
212 ($2,592)$994$1,599$304,177
213 ($2,592)$989$1,604$302,574
214 ($2,592)$983$1,609$300,965
215 ($2,592)$978$1,614$299,351
216 ($2,592)$973$1,619$297,731
Year 19 - 217 ($2,592)$968$1,625$296,106
218 ($2,592)$962$1,630$294,477
219 ($2,592)$957$1,635$292,841
220 ($2,592)$952$1,641$291,201
221 ($2,592)$946$1,646$289,555
222 ($2,592)$941$1,651$287,904
223 ($2,592)$936$1,657$286,247
224 ($2,592)$930$1,662$284,585
225 ($2,592)$925$1,667$282,918
226 ($2,592)$919$1,673$281,245
227 ($2,592)$914$1,678$279,567
228 ($2,592)$909$1,684$277,883
Year 20 - 229 ($2,592)$903$1,689$276,194
230 ($2,592)$898$1,695$274,499
231 ($2,592)$892$1,700$272,799
232 ($2,592)$887$1,706$271,093
233 ($2,592)$881$1,711$269,382
234 ($2,592)$875$1,717$267,665
235 ($2,592)$870$1,722$265,943
236 ($2,592)$864$1,728$264,215
237 ($2,592)$859$1,734$262,481
238 ($2,592)$853$1,739$260,742
239 ($2,592)$847$1,745$258,997
240 ($2,592)$842$1,751$257,247
Year 21 - 241 ($2,592)$836$1,756$255,490
242 ($2,592)$830$1,762$253,728
243 ($2,592)$825$1,768$251,961
244 ($2,592)$819$1,773$250,187
245 ($2,592)$813$1,779$248,408
246 ($2,592)$807$1,785$246,623
247 ($2,592)$802$1,791$244,832
248 ($2,592)$796$1,797$243,036
249 ($2,592)$790$1,802$241,233
250 ($2,592)$784$1,808$239,425
251 ($2,592)$778$1,814$237,611
252 ($2,592)$772$1,820$235,791
Year 22 - 253 ($2,592)$766$1,826$233,965
254 ($2,592)$760$1,832$232,133
255 ($2,592)$754$1,838$230,295
256 ($2,592)$748$1,844$228,451
257 ($2,592)$742$1,850$226,602
258 ($2,592)$736$1,856$224,746
259 ($2,592)$730$1,862$222,884
260 ($2,592)$724$1,868$221,016
261 ($2,592)$718$1,874$219,142
262 ($2,592)$712$1,880$217,262
263 ($2,592)$706$1,886$215,376
264 ($2,592)$700$1,892$213,483
Year 23 - 265 ($2,592)$694$1,898$211,585
266 ($2,592)$688$1,905$209,680
267 ($2,592)$681$1,911$207,769
268 ($2,592)$675$1,917$205,852
269 ($2,592)$669$1,923$203,929
270 ($2,592)$663$1,930$202,000
271 ($2,592)$656$1,936$200,064
272 ($2,592)$650$1,942$198,122
273 ($2,592)$644$1,948$196,173
274 ($2,592)$638$1,955$194,219
275 ($2,592)$631$1,961$192,258
276 ($2,592)$625$1,967$190,290
Year 24 - 277 ($2,592)$618$1,974$188,316
278 ($2,592)$612$1,980$186,336
279 ($2,592)$606$1,987$184,349
280 ($2,592)$599$1,993$182,356
281 ($2,592)$593$2,000$180,357
282 ($2,592)$586$2,006$178,350
283 ($2,592)$580$2,013$176,338
284 ($2,592)$573$2,019$174,319
285 ($2,592)$567$2,026$172,293
286 ($2,592)$560$2,032$170,260
287 ($2,592)$553$2,039$168,222
288 ($2,592)$547$2,046$166,176
Year 25 - 289 ($2,592)$540$2,052$164,124
290 ($2,592)$533$2,059$162,065
291 ($2,592)$527$2,066$159,999
292 ($2,592)$520$2,072$157,927
293 ($2,592)$513$2,079$155,848
294 ($2,592)$507$2,086$153,762
295 ($2,592)$500$2,093$151,670
296 ($2,592)$493$2,099$149,570
297 ($2,592)$486$2,106$147,464
298 ($2,592)$479$2,113$145,351
299 ($2,592)$472$2,120$143,231
300 ($2,592)$466$2,127$141,104
Year 26 - 301 ($2,592)$459$2,134$138,971
302 ($2,592)$452$2,141$136,830
303 ($2,592)$445$2,148$134,682
304 ($2,592)$438$2,155$132,528
305 ($2,592)$431$2,162$130,366
306 ($2,592)$424$2,169$128,198
307 ($2,592)$417$2,176$126,022
308 ($2,592)$410$2,183$123,839
309 ($2,592)$402$2,190$121,650
310 ($2,592)$395$2,197$119,453
311 ($2,592)$388$2,204$117,249
312 ($2,592)$381$2,211$115,037
Year 27 - 313 ($2,592)$374$2,218$112,819
314 ($2,592)$367$2,226$110,593
315 ($2,592)$359$2,233$108,360
316 ($2,592)$352$2,240$106,120
317 ($2,592)$345$2,247$103,873
318 ($2,592)$338$2,255$101,618
319 ($2,592)$330$2,262$99,356
320 ($2,592)$323$2,269$97,087
321 ($2,592)$316$2,277$94,810
322 ($2,592)$308$2,284$92,526
323 ($2,592)$301$2,292$90,234
324 ($2,592)$293$2,299$87,935
Year 28 - 325 ($2,592)$286$2,306$85,629
326 ($2,592)$278$2,314$83,315
327 ($2,592)$271$2,322$80,993
328 ($2,592)$263$2,329$78,664
329 ($2,592)$256$2,337$76,328
330 ($2,592)$248$2,344$73,983
331 ($2,592)$240$2,352$71,631
332 ($2,592)$233$2,359$69,272
333 ($2,592)$225$2,367$66,905
334 ($2,592)$217$2,375$64,530
335 ($2,592)$210$2,383$62,147
336 ($2,592)$202$2,390$59,757
Year 29 - 337 ($2,592)$194$2,398$57,359
338 ($2,592)$186$2,406$54,953
339 ($2,592)$179$2,414$52,539
340 ($2,592)$171$2,422$50,118
341 ($2,592)$163$2,429$47,689
342 ($2,592)$155$2,437$45,251
343 ($2,592)$147$2,445$42,806
344 ($2,592)$139$2,453$40,353
345 ($2,592)$131$2,461$37,892
346 ($2,592)$123$2,469$35,423
347 ($2,592)$115$2,477$32,945
348 ($2,592)$107$2,485$30,460
Year 30 - 349 ($2,592)$99$2,493$27,967
350 ($2,592)$91$2,501$25,465
351 ($2,592)$83$2,510$22,956
352 ($2,592)$75$2,518$20,438
353 ($2,592)$66$2,526$17,912
354 ($2,592)$58$2,534$15,378
355 ($2,592)$50$2,542$12,836
356 ($2,592)$42$2,551$10,285
357 ($2,592)$33$2,559$7,727
358 ($2,592)$25$2,567$5,159
359 ($2,592)$17$2,576$2,584
360 ($2,592)$8$2,584$0
TOTALS$383,624$549,600$933,224

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.