« 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 February 15, 2018. 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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,750 360 $439,488 $989,888

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $688,000
Down Payment $137,600$550,400
Year 1 - 1 ($2,750)$2,009$741$549,659
2 ($2,750)$2,006$743$548,916
3 ($2,750)$2,004$746$548,170
4 ($2,750)$2,001$749$547,421
5 ($2,750)$1,998$752$546,669
6 ($2,750)$1,995$754$545,915
7 ($2,750)$1,993$757$545,158
8 ($2,750)$1,990$760$544,398
9 ($2,750)$1,987$763$543,635
10 ($2,750)$1,984$765$542,870
11 ($2,750)$1,981$768$542,102
12 ($2,750)$1,979$771$541,331
Year 2 - 13 ($2,750)$1,976$774$540,557
14 ($2,750)$1,973$777$539,780
15 ($2,750)$1,970$779$539,001
16 ($2,750)$1,967$782$538,218
17 ($2,750)$1,964$785$537,433
18 ($2,750)$1,962$788$536,645
19 ($2,750)$1,959$791$535,854
20 ($2,750)$1,956$794$535,060
21 ($2,750)$1,953$797$534,264
22 ($2,750)$1,950$800$533,464
23 ($2,750)$1,947$803$532,661
24 ($2,750)$1,944$805$531,856
Year 3 - 25 ($2,750)$1,941$808$531,048
26 ($2,750)$1,938$811$530,236
27 ($2,750)$1,935$814$529,422
28 ($2,750)$1,932$817$528,605
29 ($2,750)$1,929$820$527,784
30 ($2,750)$1,926$823$526,961
31 ($2,750)$1,923$826$526,135
32 ($2,750)$1,920$829$525,305
33 ($2,750)$1,917$832$524,473
34 ($2,750)$1,914$835$523,638
35 ($2,750)$1,911$838$522,799
36 ($2,750)$1,908$841$521,958
Year 4 - 37 ($2,750)$1,905$845$521,113
38 ($2,750)$1,902$848$520,266
39 ($2,750)$1,899$851$519,415
40 ($2,750)$1,896$854$518,561
41 ($2,750)$1,893$857$517,704
42 ($2,750)$1,890$860$516,844
43 ($2,750)$1,886$863$515,981
44 ($2,750)$1,883$866$515,115
45 ($2,750)$1,880$870$514,245
46 ($2,750)$1,877$873$513,372
47 ($2,750)$1,874$876$512,496
48 ($2,750)$1,871$879$511,617
Year 5 - 49 ($2,750)$1,867$882$510,735
50 ($2,750)$1,864$886$509,850
51 ($2,750)$1,861$889$508,961
52 ($2,750)$1,858$892$508,069
53 ($2,750)$1,854$895$507,174
54 ($2,750)$1,851$899$506,275
55 ($2,750)$1,848$902$505,373
56 ($2,750)$1,845$905$504,468
57 ($2,750)$1,841$908$503,560
58 ($2,750)$1,838$912$502,648
59 ($2,750)$1,835$915$501,733
60 ($2,750)$1,831$918$500,815
Year 6 - 61 ($2,750)$1,828$922$499,893
62 ($2,750)$1,825$925$498,968
63 ($2,750)$1,821$928$498,039
64 ($2,750)$1,818$932$497,108
65 ($2,750)$1,814$935$496,172
66 ($2,750)$1,811$939$495,234
67 ($2,750)$1,808$942$494,292
68 ($2,750)$1,804$946$493,346
69 ($2,750)$1,801$949$492,397
70 ($2,750)$1,797$952$491,445
71 ($2,750)$1,794$956$490,489
72 ($2,750)$1,790$959$489,529
Year 7 - 73 ($2,750)$1,787$963$488,566
74 ($2,750)$1,783$966$487,600
75 ($2,750)$1,780$970$486,630
76 ($2,750)$1,776$973$485,657
77 ($2,750)$1,773$977$484,680
78 ($2,750)$1,769$981$483,699
79 ($2,750)$1,766$984$482,715
80 ($2,750)$1,762$988$481,727
81 ($2,750)$1,758$991$480,736
82 ($2,750)$1,755$995$479,741
83 ($2,750)$1,751$999$478,742
84 ($2,750)$1,747$1,002$477,740
Year 8 - 85 ($2,750)$1,744$1,006$476,734
86 ($2,750)$1,740$1,010$475,724
87 ($2,750)$1,736$1,013$474,711
88 ($2,750)$1,733$1,017$473,694
89 ($2,750)$1,729$1,021$472,673
90 ($2,750)$1,725$1,024$471,649
91 ($2,750)$1,722$1,028$470,621
92 ($2,750)$1,718$1,032$469,589
93 ($2,750)$1,714$1,036$468,553
94 ($2,750)$1,710$1,039$467,513
95 ($2,750)$1,706$1,043$466,470
96 ($2,750)$1,703$1,047$465,423
Year 9 - 97 ($2,750)$1,699$1,051$464,372
98 ($2,750)$1,695$1,055$463,317
99 ($2,750)$1,691$1,059$462,259
100 ($2,750)$1,687$1,062$461,196
101 ($2,750)$1,683$1,066$460,130
102 ($2,750)$1,679$1,070$459,060
103 ($2,750)$1,676$1,074$457,986
104 ($2,750)$1,672$1,078$456,908
105 ($2,750)$1,668$1,082$455,826
106 ($2,750)$1,664$1,086$454,740
107 ($2,750)$1,660$1,090$453,650
108 ($2,750)$1,656$1,094$452,556
Year 10 - 109 ($2,750)$1,652$1,098$451,458
110 ($2,750)$1,648$1,102$450,356
111 ($2,750)$1,644$1,106$449,250
112 ($2,750)$1,640$1,110$448,141
113 ($2,750)$1,636$1,114$447,027
114 ($2,750)$1,632$1,118$445,909
115 ($2,750)$1,628$1,122$444,786
116 ($2,750)$1,623$1,126$443,660
117 ($2,750)$1,619$1,130$442,530
118 ($2,750)$1,615$1,134$441,395
119 ($2,750)$1,611$1,139$440,257
120 ($2,750)$1,607$1,143$439,114
Year 11 - 121 ($2,750)$1,603$1,147$437,967
122 ($2,750)$1,599$1,151$436,816
123 ($2,750)$1,594$1,155$435,661
124 ($2,750)$1,590$1,160$434,501
125 ($2,750)$1,586$1,164$433,337
126 ($2,750)$1,582$1,168$432,169
127 ($2,750)$1,577$1,172$430,997
128 ($2,750)$1,573$1,177$429,821
129 ($2,750)$1,569$1,181$428,640
130 ($2,750)$1,565$1,185$427,455
131 ($2,750)$1,560$1,189$426,265
132 ($2,750)$1,556$1,194$425,071
Year 12 - 133 ($2,750)$1,552$1,198$423,873
134 ($2,750)$1,547$1,203$422,671
135 ($2,750)$1,543$1,207$421,464
136 ($2,750)$1,538$1,211$420,252
137 ($2,750)$1,534$1,216$419,037
138 ($2,750)$1,529$1,220$417,816
139 ($2,750)$1,525$1,225$416,592
140 ($2,750)$1,521$1,229$415,363
141 ($2,750)$1,516$1,234$414,129
142 ($2,750)$1,512$1,238$412,891
143 ($2,750)$1,507$1,243$411,648
144 ($2,750)$1,503$1,247$410,401
Year 13 - 145 ($2,750)$1,498$1,252$409,149
146 ($2,750)$1,493$1,256$407,893
147 ($2,750)$1,489$1,261$406,632
148 ($2,750)$1,484$1,265$405,367
149 ($2,750)$1,480$1,270$404,096
150 ($2,750)$1,475$1,275$402,822
151 ($2,750)$1,470$1,279$401,542
152 ($2,750)$1,466$1,284$400,258
153 ($2,750)$1,461$1,289$398,970
154 ($2,750)$1,456$1,293$397,676
155 ($2,750)$1,452$1,298$396,378
156 ($2,750)$1,447$1,303$395,075
Year 14 - 157 ($2,750)$1,442$1,308$393,767
158 ($2,750)$1,437$1,312$392,455
159 ($2,750)$1,432$1,317$391,138
160 ($2,750)$1,428$1,322$389,816
161 ($2,750)$1,423$1,327$388,489
162 ($2,750)$1,418$1,332$387,157
163 ($2,750)$1,413$1,337$385,821
164 ($2,750)$1,408$1,341$384,479
165 ($2,750)$1,403$1,346$383,133
166 ($2,750)$1,398$1,351$381,781
167 ($2,750)$1,394$1,356$380,425
168 ($2,750)$1,389$1,361$379,064
Year 15 - 169 ($2,750)$1,384$1,366$377,698
170 ($2,750)$1,379$1,371$376,327
171 ($2,750)$1,374$1,376$374,951
172 ($2,750)$1,369$1,381$373,570
173 ($2,750)$1,364$1,386$372,184
174 ($2,750)$1,358$1,391$370,792
175 ($2,750)$1,353$1,396$369,396
176 ($2,750)$1,348$1,401$367,995
177 ($2,750)$1,343$1,407$366,588
178 ($2,750)$1,338$1,412$365,177
179 ($2,750)$1,333$1,417$363,760
180 ($2,750)$1,328$1,422$362,338
Year 16 - 181 ($2,750)$1,323$1,427$360,911
182 ($2,750)$1,317$1,432$359,478
183 ($2,750)$1,312$1,438$358,041
184 ($2,750)$1,307$1,443$356,598
185 ($2,750)$1,302$1,448$355,150
186 ($2,750)$1,296$1,453$353,696
187 ($2,750)$1,291$1,459$352,238
188 ($2,750)$1,286$1,464$350,774
189 ($2,750)$1,280$1,469$349,304
190 ($2,750)$1,275$1,475$347,829
191 ($2,750)$1,270$1,480$346,349
192 ($2,750)$1,264$1,486$344,864
Year 17 - 193 ($2,750)$1,259$1,491$343,373
194 ($2,750)$1,253$1,496$341,877
195 ($2,750)$1,248$1,502$340,375
196 ($2,750)$1,242$1,507$338,867
197 ($2,750)$1,237$1,513$337,355
198 ($2,750)$1,231$1,518$335,836
199 ($2,750)$1,226$1,524$334,312
200 ($2,750)$1,220$1,529$332,783
201 ($2,750)$1,215$1,535$331,248
202 ($2,750)$1,209$1,541$329,707
203 ($2,750)$1,203$1,546$328,161
204 ($2,750)$1,198$1,552$326,609
Year 18 - 205 ($2,750)$1,192$1,558$325,051
206 ($2,750)$1,186$1,563$323,488
207 ($2,750)$1,181$1,569$321,919
208 ($2,750)$1,175$1,575$320,345
209 ($2,750)$1,169$1,580$318,764
210 ($2,750)$1,163$1,586$317,178
211 ($2,750)$1,158$1,592$315,586
212 ($2,750)$1,152$1,598$313,988
213 ($2,750)$1,146$1,604$312,385
214 ($2,750)$1,140$1,609$310,775
215 ($2,750)$1,134$1,615$309,160
216 ($2,750)$1,128$1,621$307,538
Year 19 - 217 ($2,750)$1,123$1,627$305,911
218 ($2,750)$1,117$1,633$304,278
219 ($2,750)$1,111$1,639$302,639
220 ($2,750)$1,105$1,645$300,994
221 ($2,750)$1,099$1,651$299,343
222 ($2,750)$1,093$1,657$297,686
223 ($2,750)$1,087$1,663$296,023
224 ($2,750)$1,080$1,669$294,354
225 ($2,750)$1,074$1,675$292,678
226 ($2,750)$1,068$1,681$290,997
227 ($2,750)$1,062$1,688$289,309
228 ($2,750)$1,056$1,694$287,616
Year 20 - 229 ($2,750)$1,050$1,700$285,916
230 ($2,750)$1,044$1,706$284,210
231 ($2,750)$1,037$1,712$282,497
232 ($2,750)$1,031$1,719$280,779
233 ($2,750)$1,025$1,725$279,054
234 ($2,750)$1,019$1,731$277,323
235 ($2,750)$1,012$1,737$275,585
236 ($2,750)$1,006$1,744$273,841
237 ($2,750)$1,000$1,750$272,091
238 ($2,750)$993$1,757$270,335
239 ($2,750)$987$1,763$268,572
240 ($2,750)$980$1,769$266,802
Year 21 - 241 ($2,750)$974$1,776$265,026
242 ($2,750)$967$1,782$263,244
243 ($2,750)$961$1,789$261,455
244 ($2,750)$954$1,795$259,660
245 ($2,750)$948$1,802$257,858
246 ($2,750)$941$1,809$256,049
247 ($2,750)$935$1,815$254,234
248 ($2,750)$928$1,822$252,413
249 ($2,750)$921$1,828$250,584
250 ($2,750)$915$1,835$248,749
251 ($2,750)$908$1,842$246,907
252 ($2,750)$901$1,848$245,059
Year 22 - 253 ($2,750)$894$1,855$243,204
254 ($2,750)$888$1,862$241,342
255 ($2,750)$881$1,869$239,473
256 ($2,750)$874$1,876$237,597
257 ($2,750)$867$1,882$235,715
258 ($2,750)$860$1,889$233,826
259 ($2,750)$853$1,896$231,929
260 ($2,750)$847$1,903$230,026
261 ($2,750)$840$1,910$228,116
262 ($2,750)$833$1,917$226,199
263 ($2,750)$826$1,924$224,275
264 ($2,750)$819$1,931$222,344
Year 23 - 265 ($2,750)$812$1,938$220,406
266 ($2,750)$804$1,945$218,460
267 ($2,750)$797$1,952$216,508
268 ($2,750)$790$1,959$214,549
269 ($2,750)$783$1,967$212,582
270 ($2,750)$776$1,974$210,608
271 ($2,750)$769$1,981$208,627
272 ($2,750)$761$1,988$206,639
273 ($2,750)$754$1,995$204,644
274 ($2,750)$747$2,003$202,641
275 ($2,750)$740$2,010$200,631
276 ($2,750)$732$2,017$198,614
Year 24 - 277 ($2,750)$725$2,025$196,589
278 ($2,750)$718$2,032$194,557
279 ($2,750)$710$2,040$192,517
280 ($2,750)$703$2,047$190,470
281 ($2,750)$695$2,054$188,416
282 ($2,750)$688$2,062$186,354
283 ($2,750)$680$2,069$184,284
284 ($2,750)$673$2,077$182,207
285 ($2,750)$665$2,085$180,123
286 ($2,750)$657$2,092$178,030
287 ($2,750)$650$2,100$175,930
288 ($2,750)$642$2,108$173,823
Year 25 - 289 ($2,750)$634$2,115$171,708
290 ($2,750)$627$2,123$169,585
291 ($2,750)$619$2,131$167,454
292 ($2,750)$611$2,138$165,315
293 ($2,750)$603$2,146$163,169
294 ($2,750)$596$2,154$161,015
295 ($2,750)$588$2,162$158,853
296 ($2,750)$580$2,170$156,683
297 ($2,750)$572$2,178$154,505
298 ($2,750)$564$2,186$152,320
299 ($2,750)$556$2,194$150,126
300 ($2,750)$548$2,202$147,924
Year 26 - 301 ($2,750)$540$2,210$145,714
302 ($2,750)$532$2,218$143,497
303 ($2,750)$524$2,226$141,271
304 ($2,750)$516$2,234$139,037
305 ($2,750)$507$2,242$136,794
306 ($2,750)$499$2,250$134,544
307 ($2,750)$491$2,259$132,285
308 ($2,750)$483$2,267$130,019
309 ($2,750)$475$2,275$127,743
310 ($2,750)$466$2,283$125,460
311 ($2,750)$458$2,292$123,168
312 ($2,750)$450$2,300$120,868
Year 27 - 313 ($2,750)$441$2,309$118,560
314 ($2,750)$433$2,317$116,243
315 ($2,750)$424$2,325$113,917
316 ($2,750)$416$2,334$111,583
317 ($2,750)$407$2,342$109,241
318 ($2,750)$399$2,351$106,890
319 ($2,750)$390$2,360$104,530
320 ($2,750)$382$2,368$102,162
321 ($2,750)$373$2,377$99,786
322 ($2,750)$364$2,385$97,400
323 ($2,750)$356$2,394$95,006
324 ($2,750)$347$2,403$92,603
Year 28 - 325 ($2,750)$338$2,412$90,191
326 ($2,750)$329$2,420$87,771
327 ($2,750)$320$2,429$85,341
328 ($2,750)$311$2,438$82,903
329 ($2,750)$303$2,447$80,456
330 ($2,750)$294$2,456$78,000
331 ($2,750)$285$2,465$75,535
332 ($2,750)$276$2,474$73,061
333 ($2,750)$267$2,483$70,578
334 ($2,750)$258$2,492$68,086
335 ($2,750)$249$2,501$65,585
336 ($2,750)$239$2,510$63,075
Year 29 - 337 ($2,750)$230$2,519$60,555
338 ($2,750)$221$2,529$58,026
339 ($2,750)$212$2,538$55,489
340 ($2,750)$203$2,547$52,941
341 ($2,750)$193$2,556$50,385
342 ($2,750)$184$2,566$47,819
343 ($2,750)$175$2,575$45,244
344 ($2,750)$165$2,585$42,659
345 ($2,750)$156$2,594$40,065
346 ($2,750)$146$2,603$37,462
347 ($2,750)$137$2,613$34,849
348 ($2,750)$127$2,622$32,227
Year 30 - 349 ($2,750)$118$2,632$29,595
350 ($2,750)$108$2,642$26,953
351 ($2,750)$98$2,651$24,302
352 ($2,750)$89$2,661$21,641
353 ($2,750)$79$2,671$18,970
354 ($2,750)$69$2,680$16,289
355 ($2,750)$59$2,690$13,599
356 ($2,750)$50$2,700$10,899
357 ($2,750)$40$2,710$8,189
358 ($2,750)$30$2,720$5,469
359 ($2,750)$20$2,730$2,740
360 ($2,750)$10$2,740$0
TOTALS$439,488$550,400$989,888

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.