« Back to all home prices

Mortgage Payment Schedule for a $688,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($137,600) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,574 360 $376,254 $926,654

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $688,000
Down Payment $137,600$550,400
Year 1 - 1 ($2,574)$1,757$817$549,583
2 ($2,574)$1,754$820$548,763
3 ($2,574)$1,751$823$547,940
4 ($2,574)$1,749$825$547,115
5 ($2,574)$1,746$828$546,287
6 ($2,574)$1,744$830$545,457
7 ($2,574)$1,741$833$544,624
8 ($2,574)$1,738$836$543,788
9 ($2,574)$1,736$838$542,949
10 ($2,574)$1,733$841$542,108
11 ($2,574)$1,730$844$541,264
12 ($2,574)$1,728$847$540,418
Year 2 - 13 ($2,574)$1,725$849$539,569
14 ($2,574)$1,722$852$538,717
15 ($2,574)$1,719$855$537,862
16 ($2,574)$1,717$857$537,005
17 ($2,574)$1,714$860$536,145
18 ($2,574)$1,711$863$535,282
19 ($2,574)$1,708$866$534,416
20 ($2,574)$1,706$868$533,548
21 ($2,574)$1,703$871$532,677
22 ($2,574)$1,700$874$531,803
23 ($2,574)$1,697$877$530,926
24 ($2,574)$1,695$879$530,047
Year 3 - 25 ($2,574)$1,692$882$529,164
26 ($2,574)$1,689$885$528,279
27 ($2,574)$1,686$888$527,391
28 ($2,574)$1,683$891$526,500
29 ($2,574)$1,680$894$525,607
30 ($2,574)$1,678$896$524,710
31 ($2,574)$1,675$899$523,811
32 ($2,574)$1,672$902$522,909
33 ($2,574)$1,669$905$522,004
34 ($2,574)$1,666$908$521,096
35 ($2,574)$1,663$911$520,185
36 ($2,574)$1,660$914$519,271
Year 4 - 37 ($2,574)$1,657$917$518,354
38 ($2,574)$1,654$920$517,435
39 ($2,574)$1,651$923$516,512
40 ($2,574)$1,649$926$515,587
41 ($2,574)$1,646$928$514,658
42 ($2,574)$1,643$931$513,727
43 ($2,574)$1,640$934$512,792
44 ($2,574)$1,637$937$511,855
45 ($2,574)$1,634$940$510,915
46 ($2,574)$1,631$943$509,971
47 ($2,574)$1,628$946$509,025
48 ($2,574)$1,625$949$508,076
Year 5 - 49 ($2,574)$1,622$952$507,123
50 ($2,574)$1,619$955$506,168
51 ($2,574)$1,616$959$505,209
52 ($2,574)$1,612$962$504,248
53 ($2,574)$1,609$965$503,283
54 ($2,574)$1,606$968$502,315
55 ($2,574)$1,603$971$501,344
56 ($2,574)$1,600$974$500,370
57 ($2,574)$1,597$977$499,393
58 ($2,574)$1,594$980$498,413
59 ($2,574)$1,591$983$497,430
60 ($2,574)$1,588$986$496,444
Year 6 - 61 ($2,574)$1,584$990$495,454
62 ($2,574)$1,581$993$494,461
63 ($2,574)$1,578$996$493,465
64 ($2,574)$1,575$999$492,466
65 ($2,574)$1,572$1,002$491,464
66 ($2,574)$1,569$1,005$490,459
67 ($2,574)$1,565$1,009$489,450
68 ($2,574)$1,562$1,012$488,438
69 ($2,574)$1,559$1,015$487,423
70 ($2,574)$1,556$1,018$486,405
71 ($2,574)$1,552$1,022$485,383
72 ($2,574)$1,549$1,025$484,358
Year 7 - 73 ($2,574)$1,546$1,028$483,330
74 ($2,574)$1,543$1,031$482,299
75 ($2,574)$1,539$1,035$481,264
76 ($2,574)$1,536$1,038$480,226
77 ($2,574)$1,533$1,041$479,185
78 ($2,574)$1,529$1,045$478,140
79 ($2,574)$1,526$1,048$477,092
80 ($2,574)$1,523$1,051$476,041
81 ($2,574)$1,519$1,055$474,986
82 ($2,574)$1,516$1,058$473,928
83 ($2,574)$1,513$1,061$472,867
84 ($2,574)$1,509$1,065$471,802
Year 8 - 85 ($2,574)$1,506$1,068$470,734
86 ($2,574)$1,502$1,072$469,662
87 ($2,574)$1,499$1,075$468,587
88 ($2,574)$1,496$1,078$467,508
89 ($2,574)$1,492$1,082$466,427
90 ($2,574)$1,489$1,085$465,341
91 ($2,574)$1,485$1,089$464,252
92 ($2,574)$1,482$1,092$463,160
93 ($2,574)$1,478$1,096$462,064
94 ($2,574)$1,475$1,099$460,965
95 ($2,574)$1,471$1,103$459,862
96 ($2,574)$1,468$1,106$458,756
Year 9 - 97 ($2,574)$1,464$1,110$457,646
98 ($2,574)$1,461$1,113$456,533
99 ($2,574)$1,457$1,117$455,416
100 ($2,574)$1,454$1,121$454,295
101 ($2,574)$1,450$1,124$453,171
102 ($2,574)$1,446$1,128$452,044
103 ($2,574)$1,443$1,131$450,912
104 ($2,574)$1,439$1,135$449,777
105 ($2,574)$1,436$1,138$448,639
106 ($2,574)$1,432$1,142$447,497
107 ($2,574)$1,428$1,146$446,351
108 ($2,574)$1,425$1,149$445,202
Year 10 - 109 ($2,574)$1,421$1,153$444,048
110 ($2,574)$1,417$1,157$442,892
111 ($2,574)$1,414$1,160$441,731
112 ($2,574)$1,410$1,164$440,567
113 ($2,574)$1,406$1,168$439,399
114 ($2,574)$1,402$1,172$438,227
115 ($2,574)$1,399$1,175$437,052
116 ($2,574)$1,395$1,179$435,873
117 ($2,574)$1,391$1,183$434,690
118 ($2,574)$1,387$1,187$433,503
119 ($2,574)$1,384$1,190$432,313
120 ($2,574)$1,380$1,194$431,119
Year 11 - 121 ($2,574)$1,376$1,198$429,921
122 ($2,574)$1,372$1,202$428,719
123 ($2,574)$1,368$1,206$427,513
124 ($2,574)$1,364$1,210$426,304
125 ($2,574)$1,361$1,213$425,090
126 ($2,574)$1,357$1,217$423,873
127 ($2,574)$1,353$1,221$422,652
128 ($2,574)$1,349$1,225$421,427
129 ($2,574)$1,345$1,229$420,198
130 ($2,574)$1,341$1,233$418,965
131 ($2,574)$1,337$1,237$417,728
132 ($2,574)$1,333$1,241$416,487
Year 12 - 133 ($2,574)$1,329$1,245$415,242
134 ($2,574)$1,325$1,249$413,994
135 ($2,574)$1,321$1,253$412,741
136 ($2,574)$1,317$1,257$411,484
137 ($2,574)$1,313$1,261$410,224
138 ($2,574)$1,309$1,265$408,959
139 ($2,574)$1,305$1,269$407,690
140 ($2,574)$1,301$1,273$406,417
141 ($2,574)$1,297$1,277$405,140
142 ($2,574)$1,293$1,281$403,859
143 ($2,574)$1,289$1,285$402,574
144 ($2,574)$1,285$1,289$401,285
Year 13 - 145 ($2,574)$1,281$1,293$399,992
146 ($2,574)$1,277$1,297$398,694
147 ($2,574)$1,272$1,302$397,393
148 ($2,574)$1,268$1,306$396,087
149 ($2,574)$1,264$1,310$394,777
150 ($2,574)$1,260$1,314$393,463
151 ($2,574)$1,256$1,318$392,145
152 ($2,574)$1,252$1,322$390,823
153 ($2,574)$1,247$1,327$389,496
154 ($2,574)$1,243$1,331$388,165
155 ($2,574)$1,239$1,335$386,830
156 ($2,574)$1,235$1,339$385,491
Year 14 - 157 ($2,574)$1,230$1,344$384,147
158 ($2,574)$1,226$1,348$382,799
159 ($2,574)$1,222$1,352$381,447
160 ($2,574)$1,217$1,357$380,090
161 ($2,574)$1,213$1,361$378,729
162 ($2,574)$1,209$1,365$377,364
163 ($2,574)$1,204$1,370$375,994
164 ($2,574)$1,200$1,374$374,620
165 ($2,574)$1,196$1,378$373,242
166 ($2,574)$1,191$1,383$371,859
167 ($2,574)$1,187$1,387$370,472
168 ($2,574)$1,182$1,392$369,080
Year 15 - 169 ($2,574)$1,178$1,396$367,684
170 ($2,574)$1,174$1,401$366,284
171 ($2,574)$1,169$1,405$364,879
172 ($2,574)$1,165$1,409$363,469
173 ($2,574)$1,160$1,414$362,055
174 ($2,574)$1,156$1,418$360,637
175 ($2,574)$1,151$1,423$359,214
176 ($2,574)$1,146$1,428$357,786
177 ($2,574)$1,142$1,432$356,354
178 ($2,574)$1,137$1,437$354,917
179 ($2,574)$1,133$1,441$353,476
180 ($2,574)$1,128$1,446$352,030
Year 16 - 181 ($2,574)$1,124$1,450$350,580
182 ($2,574)$1,119$1,455$349,125
183 ($2,574)$1,114$1,460$347,665
184 ($2,574)$1,110$1,464$346,201
185 ($2,574)$1,105$1,469$344,732
186 ($2,574)$1,100$1,474$343,258
187 ($2,574)$1,096$1,478$341,779
188 ($2,574)$1,091$1,483$340,296
189 ($2,574)$1,086$1,488$338,808
190 ($2,574)$1,081$1,493$337,315
191 ($2,574)$1,077$1,497$335,818
192 ($2,574)$1,072$1,502$334,316
Year 17 - 193 ($2,574)$1,067$1,507$332,809
194 ($2,574)$1,062$1,512$331,297
195 ($2,574)$1,057$1,517$329,780
196 ($2,574)$1,053$1,521$328,259
197 ($2,574)$1,048$1,526$326,733
198 ($2,574)$1,043$1,531$325,201
199 ($2,574)$1,038$1,536$323,665
200 ($2,574)$1,033$1,541$322,124
201 ($2,574)$1,028$1,546$320,578
202 ($2,574)$1,023$1,551$319,027
203 ($2,574)$1,018$1,556$317,472
204 ($2,574)$1,013$1,561$315,911
Year 18 - 205 ($2,574)$1,008$1,566$314,345
206 ($2,574)$1,003$1,571$312,774
207 ($2,574)$998$1,576$311,199
208 ($2,574)$993$1,581$309,618
209 ($2,574)$988$1,586$308,032
210 ($2,574)$983$1,591$306,441
211 ($2,574)$978$1,596$304,845
212 ($2,574)$973$1,601$303,244
213 ($2,574)$968$1,606$301,638
214 ($2,574)$963$1,611$300,026
215 ($2,574)$958$1,616$298,410
216 ($2,574)$952$1,622$296,788
Year 19 - 217 ($2,574)$947$1,627$295,162
218 ($2,574)$942$1,632$293,530
219 ($2,574)$937$1,637$291,892
220 ($2,574)$932$1,642$290,250
221 ($2,574)$926$1,648$288,602
222 ($2,574)$921$1,653$286,949
223 ($2,574)$916$1,658$285,291
224 ($2,574)$911$1,663$283,628
225 ($2,574)$905$1,669$281,959
226 ($2,574)$900$1,674$280,285
227 ($2,574)$895$1,679$278,605
228 ($2,574)$889$1,685$276,921
Year 20 - 229 ($2,574)$884$1,690$275,230
230 ($2,574)$878$1,696$273,535
231 ($2,574)$873$1,701$271,834
232 ($2,574)$868$1,706$270,127
233 ($2,574)$862$1,712$268,415
234 ($2,574)$857$1,717$266,698
235 ($2,574)$851$1,723$264,975
236 ($2,574)$846$1,728$263,247
237 ($2,574)$840$1,734$261,513
238 ($2,574)$835$1,739$259,774
239 ($2,574)$829$1,745$258,029
240 ($2,574)$824$1,750$256,278
Year 21 - 241 ($2,574)$818$1,756$254,522
242 ($2,574)$812$1,762$252,761
243 ($2,574)$807$1,767$250,993
244 ($2,574)$801$1,773$249,220
245 ($2,574)$795$1,779$247,442
246 ($2,574)$790$1,784$245,657
247 ($2,574)$784$1,790$243,867
248 ($2,574)$778$1,796$242,072
249 ($2,574)$773$1,801$240,270
250 ($2,574)$767$1,807$238,463
251 ($2,574)$761$1,813$236,650
252 ($2,574)$755$1,819$234,831
Year 22 - 253 ($2,574)$750$1,825$233,007
254 ($2,574)$744$1,830$231,177
255 ($2,574)$738$1,836$229,340
256 ($2,574)$732$1,842$227,498
257 ($2,574)$726$1,848$225,650
258 ($2,574)$720$1,854$223,797
259 ($2,574)$714$1,860$221,937
260 ($2,574)$708$1,866$220,071
261 ($2,574)$702$1,872$218,199
262 ($2,574)$696$1,878$216,322
263 ($2,574)$690$1,884$214,438
264 ($2,574)$684$1,890$212,549
Year 23 - 265 ($2,574)$678$1,896$210,653
266 ($2,574)$672$1,902$208,751
267 ($2,574)$666$1,908$206,843
268 ($2,574)$660$1,914$204,930
269 ($2,574)$654$1,920$203,010
270 ($2,574)$648$1,926$201,084
271 ($2,574)$642$1,932$199,151
272 ($2,574)$636$1,938$197,213
273 ($2,574)$629$1,945$195,268
274 ($2,574)$623$1,951$193,317
275 ($2,574)$617$1,957$191,360
276 ($2,574)$611$1,963$189,397
Year 24 - 277 ($2,574)$604$1,970$187,428
278 ($2,574)$598$1,976$185,452
279 ($2,574)$592$1,982$183,470
280 ($2,574)$586$1,988$181,481
281 ($2,574)$579$1,995$179,486
282 ($2,574)$573$2,001$177,485
283 ($2,574)$566$2,008$175,478
284 ($2,574)$560$2,014$173,464
285 ($2,574)$554$2,020$171,443
286 ($2,574)$547$2,027$169,416
287 ($2,574)$541$2,033$167,383
288 ($2,574)$534$2,040$165,343
Year 25 - 289 ($2,574)$528$2,046$163,297
290 ($2,574)$521$2,053$161,244
291 ($2,574)$515$2,059$159,185
292 ($2,574)$508$2,066$157,119
293 ($2,574)$501$2,073$155,046
294 ($2,574)$495$2,079$152,967
295 ($2,574)$488$2,086$150,881
296 ($2,574)$482$2,092$148,789
297 ($2,574)$475$2,099$146,690
298 ($2,574)$468$2,106$144,584
299 ($2,574)$461$2,113$142,471
300 ($2,574)$455$2,119$140,352
Year 26 - 301 ($2,574)$448$2,126$138,226
302 ($2,574)$441$2,133$136,093
303 ($2,574)$434$2,140$133,953
304 ($2,574)$428$2,147$131,807
305 ($2,574)$421$2,153$129,653
306 ($2,574)$414$2,160$127,493
307 ($2,574)$407$2,167$125,326
308 ($2,574)$400$2,174$123,152
309 ($2,574)$393$2,181$120,971
310 ($2,574)$386$2,188$118,783
311 ($2,574)$379$2,195$116,588
312 ($2,574)$372$2,202$114,386
Year 27 - 313 ($2,574)$365$2,209$112,177
314 ($2,574)$358$2,216$109,961
315 ($2,574)$351$2,223$107,738
316 ($2,574)$344$2,230$105,508
317 ($2,574)$337$2,237$103,271
318 ($2,574)$330$2,244$101,026
319 ($2,574)$322$2,252$98,775
320 ($2,574)$315$2,259$96,516
321 ($2,574)$308$2,266$94,250
322 ($2,574)$301$2,273$91,977
323 ($2,574)$294$2,280$89,696
324 ($2,574)$286$2,288$87,408
Year 28 - 325 ($2,574)$279$2,295$85,113
326 ($2,574)$272$2,302$82,811
327 ($2,574)$264$2,310$80,501
328 ($2,574)$257$2,317$78,184
329 ($2,574)$250$2,325$75,860
330 ($2,574)$242$2,332$73,528
331 ($2,574)$235$2,339$71,188
332 ($2,574)$227$2,347$68,841
333 ($2,574)$220$2,354$66,487
334 ($2,574)$212$2,362$64,125
335 ($2,574)$205$2,369$61,756
336 ($2,574)$197$2,377$59,379
Year 29 - 337 ($2,574)$190$2,385$56,994
338 ($2,574)$182$2,392$54,602
339 ($2,574)$174$2,400$52,203
340 ($2,574)$167$2,407$49,795
341 ($2,574)$159$2,415$47,380
342 ($2,574)$151$2,423$44,957
343 ($2,574)$143$2,431$42,527
344 ($2,574)$136$2,438$40,088
345 ($2,574)$128$2,446$37,642
346 ($2,574)$120$2,454$35,188
347 ($2,574)$112$2,462$32,727
348 ($2,574)$104$2,470$30,257
Year 30 - 349 ($2,574)$97$2,477$27,780
350 ($2,574)$89$2,485$25,294
351 ($2,574)$81$2,493$22,801
352 ($2,574)$73$2,501$20,300
353 ($2,574)$65$2,509$17,790
354 ($2,574)$57$2,517$15,273
355 ($2,574)$49$2,525$12,748
356 ($2,574)$41$2,533$10,215
357 ($2,574)$33$2,541$7,673
358 ($2,574)$24$2,550$5,124
359 ($2,574)$16$2,558$2,566
360 ($2,574)$8$2,566$0
TOTALS$376,254$550,400$926,654

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.