« Back to all home prices

Mortgage Payment Schedule for a $689,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($137,800) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,638 360 $398,434 $949,634

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $689,000
Down Payment $137,800$551,200
Year 1 - 1 ($2,638)$1,847$791$550,409
2 ($2,638)$1,844$794$549,615
3 ($2,638)$1,841$797$548,818
4 ($2,638)$1,839$799$548,019
5 ($2,638)$1,836$802$547,217
6 ($2,638)$1,833$805$546,412
7 ($2,638)$1,830$807$545,605
8 ($2,638)$1,828$810$544,794
9 ($2,638)$1,825$813$543,982
10 ($2,638)$1,822$816$543,166
11 ($2,638)$1,820$818$542,348
12 ($2,638)$1,817$821$541,527
Year 2 - 13 ($2,638)$1,814$824$540,703
14 ($2,638)$1,811$827$539,877
15 ($2,638)$1,809$829$539,047
16 ($2,638)$1,806$832$538,215
17 ($2,638)$1,803$835$537,380
18 ($2,638)$1,800$838$536,543
19 ($2,638)$1,797$840$535,702
20 ($2,638)$1,795$843$534,859
21 ($2,638)$1,792$846$534,013
22 ($2,638)$1,789$849$533,164
23 ($2,638)$1,786$852$532,312
24 ($2,638)$1,783$855$531,458
Year 3 - 25 ($2,638)$1,780$857$530,600
26 ($2,638)$1,778$860$529,740
27 ($2,638)$1,775$863$528,876
28 ($2,638)$1,772$866$528,010
29 ($2,638)$1,769$869$527,141
30 ($2,638)$1,766$872$526,269
31 ($2,638)$1,763$875$525,394
32 ($2,638)$1,760$878$524,517
33 ($2,638)$1,757$881$523,636
34 ($2,638)$1,754$884$522,752
35 ($2,638)$1,751$887$521,866
36 ($2,638)$1,748$890$520,976
Year 4 - 37 ($2,638)$1,745$893$520,083
38 ($2,638)$1,742$896$519,188
39 ($2,638)$1,739$899$518,289
40 ($2,638)$1,736$902$517,388
41 ($2,638)$1,733$905$516,483
42 ($2,638)$1,730$908$515,575
43 ($2,638)$1,727$911$514,665
44 ($2,638)$1,724$914$513,751
45 ($2,638)$1,721$917$512,834
46 ($2,638)$1,718$920$511,914
47 ($2,638)$1,715$923$510,991
48 ($2,638)$1,712$926$510,065
Year 5 - 49 ($2,638)$1,709$929$509,136
50 ($2,638)$1,706$932$508,204
51 ($2,638)$1,702$935$507,268
52 ($2,638)$1,699$939$506,330
53 ($2,638)$1,696$942$505,388
54 ($2,638)$1,693$945$504,443
55 ($2,638)$1,690$948$503,495
56 ($2,638)$1,687$951$502,544
57 ($2,638)$1,684$954$501,590
58 ($2,638)$1,680$958$500,632
59 ($2,638)$1,677$961$499,672
60 ($2,638)$1,674$964$498,708
Year 6 - 61 ($2,638)$1,671$967$497,740
62 ($2,638)$1,667$970$496,770
63 ($2,638)$1,664$974$495,796
64 ($2,638)$1,661$977$494,819
65 ($2,638)$1,658$980$493,839
66 ($2,638)$1,654$984$492,856
67 ($2,638)$1,651$987$491,869
68 ($2,638)$1,648$990$490,879
69 ($2,638)$1,644$993$489,885
70 ($2,638)$1,641$997$488,888
71 ($2,638)$1,638$1,000$487,888
72 ($2,638)$1,634$1,003$486,885
Year 7 - 73 ($2,638)$1,631$1,007$485,878
74 ($2,638)$1,628$1,010$484,868
75 ($2,638)$1,624$1,014$483,854
76 ($2,638)$1,621$1,017$482,837
77 ($2,638)$1,618$1,020$481,817
78 ($2,638)$1,614$1,024$480,793
79 ($2,638)$1,611$1,027$479,766
80 ($2,638)$1,607$1,031$478,735
81 ($2,638)$1,604$1,034$477,701
82 ($2,638)$1,600$1,038$476,664
83 ($2,638)$1,597$1,041$475,623
84 ($2,638)$1,593$1,045$474,578
Year 8 - 85 ($2,638)$1,590$1,048$473,530
86 ($2,638)$1,586$1,052$472,478
87 ($2,638)$1,583$1,055$471,423
88 ($2,638)$1,579$1,059$470,365
89 ($2,638)$1,576$1,062$469,303
90 ($2,638)$1,572$1,066$468,237
91 ($2,638)$1,569$1,069$467,168
92 ($2,638)$1,565$1,073$466,095
93 ($2,638)$1,561$1,076$465,018
94 ($2,638)$1,558$1,080$463,938
95 ($2,638)$1,554$1,084$462,855
96 ($2,638)$1,551$1,087$461,767
Year 9 - 97 ($2,638)$1,547$1,091$460,676
98 ($2,638)$1,543$1,095$459,582
99 ($2,638)$1,540$1,098$458,483
100 ($2,638)$1,536$1,102$457,382
101 ($2,638)$1,532$1,106$456,276
102 ($2,638)$1,529$1,109$455,167
103 ($2,638)$1,525$1,113$454,053
104 ($2,638)$1,521$1,117$452,937
105 ($2,638)$1,517$1,121$451,816
106 ($2,638)$1,514$1,124$450,692
107 ($2,638)$1,510$1,128$449,564
108 ($2,638)$1,506$1,132$448,432
Year 10 - 109 ($2,638)$1,502$1,136$447,296
110 ($2,638)$1,498$1,139$446,157
111 ($2,638)$1,495$1,143$445,014
112 ($2,638)$1,491$1,147$443,867
113 ($2,638)$1,487$1,151$442,716
114 ($2,638)$1,483$1,155$441,561
115 ($2,638)$1,479$1,159$440,402
116 ($2,638)$1,475$1,163$439,240
117 ($2,638)$1,471$1,166$438,073
118 ($2,638)$1,468$1,170$436,903
119 ($2,638)$1,464$1,174$435,729
120 ($2,638)$1,460$1,178$434,551
Year 11 - 121 ($2,638)$1,456$1,182$433,368
122 ($2,638)$1,452$1,186$432,182
123 ($2,638)$1,448$1,190$430,992
124 ($2,638)$1,444$1,194$429,798
125 ($2,638)$1,440$1,198$428,600
126 ($2,638)$1,436$1,202$427,398
127 ($2,638)$1,432$1,206$426,192
128 ($2,638)$1,428$1,210$424,982
129 ($2,638)$1,424$1,214$423,768
130 ($2,638)$1,420$1,218$422,549
131 ($2,638)$1,416$1,222$421,327
132 ($2,638)$1,411$1,226$420,101
Year 12 - 133 ($2,638)$1,407$1,231$418,870
134 ($2,638)$1,403$1,235$417,635
135 ($2,638)$1,399$1,239$416,397
136 ($2,638)$1,395$1,243$415,154
137 ($2,638)$1,391$1,247$413,907
138 ($2,638)$1,387$1,251$412,655
139 ($2,638)$1,382$1,255$411,400
140 ($2,638)$1,378$1,260$410,140
141 ($2,638)$1,374$1,264$408,876
142 ($2,638)$1,370$1,268$407,608
143 ($2,638)$1,365$1,272$406,336
144 ($2,638)$1,361$1,277$405,059
Year 13 - 145 ($2,638)$1,357$1,281$403,778
146 ($2,638)$1,353$1,285$402,493
147 ($2,638)$1,348$1,290$401,203
148 ($2,638)$1,344$1,294$399,910
149 ($2,638)$1,340$1,298$398,611
150 ($2,638)$1,335$1,303$397,309
151 ($2,638)$1,331$1,307$396,002
152 ($2,638)$1,327$1,311$394,691
153 ($2,638)$1,322$1,316$393,375
154 ($2,638)$1,318$1,320$392,055
155 ($2,638)$1,313$1,324$390,731
156 ($2,638)$1,309$1,329$389,402
Year 14 - 157 ($2,638)$1,304$1,333$388,068
158 ($2,638)$1,300$1,338$386,730
159 ($2,638)$1,296$1,342$385,388
160 ($2,638)$1,291$1,347$384,041
161 ($2,638)$1,287$1,351$382,690
162 ($2,638)$1,282$1,356$381,334
163 ($2,638)$1,277$1,360$379,974
164 ($2,638)$1,273$1,365$378,609
165 ($2,638)$1,268$1,370$377,239
166 ($2,638)$1,264$1,374$375,865
167 ($2,638)$1,259$1,379$374,486
168 ($2,638)$1,255$1,383$373,103
Year 15 - 169 ($2,638)$1,250$1,388$371,715
170 ($2,638)$1,245$1,393$370,322
171 ($2,638)$1,241$1,397$368,925
172 ($2,638)$1,236$1,402$367,523
173 ($2,638)$1,231$1,407$366,116
174 ($2,638)$1,226$1,411$364,705
175 ($2,638)$1,222$1,416$363,289
176 ($2,638)$1,217$1,421$361,868
177 ($2,638)$1,212$1,426$360,442
178 ($2,638)$1,207$1,430$359,012
179 ($2,638)$1,203$1,435$357,577
180 ($2,638)$1,198$1,440$356,137
Year 16 - 181 ($2,638)$1,193$1,445$354,692
182 ($2,638)$1,188$1,450$353,242
183 ($2,638)$1,183$1,455$351,788
184 ($2,638)$1,178$1,459$350,329
185 ($2,638)$1,174$1,464$348,864
186 ($2,638)$1,169$1,469$347,395
187 ($2,638)$1,164$1,474$345,921
188 ($2,638)$1,159$1,479$344,442
189 ($2,638)$1,154$1,484$342,958
190 ($2,638)$1,149$1,489$341,469
191 ($2,638)$1,144$1,494$339,975
192 ($2,638)$1,139$1,499$338,476
Year 17 - 193 ($2,638)$1,134$1,504$336,972
194 ($2,638)$1,129$1,509$335,463
195 ($2,638)$1,124$1,514$333,949
196 ($2,638)$1,119$1,519$332,430
197 ($2,638)$1,114$1,524$330,906
198 ($2,638)$1,109$1,529$329,376
199 ($2,638)$1,103$1,534$327,842
200 ($2,638)$1,098$1,540$326,302
201 ($2,638)$1,093$1,545$324,758
202 ($2,638)$1,088$1,550$323,208
203 ($2,638)$1,083$1,555$321,652
204 ($2,638)$1,078$1,560$320,092
Year 18 - 205 ($2,638)$1,072$1,566$318,527
206 ($2,638)$1,067$1,571$316,956
207 ($2,638)$1,062$1,576$315,380
208 ($2,638)$1,057$1,581$313,798
209 ($2,638)$1,051$1,587$312,212
210 ($2,638)$1,046$1,592$310,620
211 ($2,638)$1,041$1,597$309,022
212 ($2,638)$1,035$1,603$307,420
213 ($2,638)$1,030$1,608$305,812
214 ($2,638)$1,024$1,613$304,198
215 ($2,638)$1,019$1,619$302,580
216 ($2,638)$1,014$1,624$300,955
Year 19 - 217 ($2,638)$1,008$1,630$299,326
218 ($2,638)$1,003$1,635$297,690
219 ($2,638)$997$1,641$296,050
220 ($2,638)$992$1,646$294,404
221 ($2,638)$986$1,652$292,752
222 ($2,638)$981$1,657$291,095
223 ($2,638)$975$1,663$289,432
224 ($2,638)$970$1,668$287,764
225 ($2,638)$964$1,674$286,090
226 ($2,638)$958$1,679$284,411
227 ($2,638)$953$1,685$282,726
228 ($2,638)$947$1,691$281,035
Year 20 - 229 ($2,638)$941$1,696$279,338
230 ($2,638)$936$1,702$277,636
231 ($2,638)$930$1,708$275,929
232 ($2,638)$924$1,714$274,215
233 ($2,638)$919$1,719$272,496
234 ($2,638)$913$1,725$270,771
235 ($2,638)$907$1,731$269,040
236 ($2,638)$901$1,737$267,303
237 ($2,638)$895$1,742$265,561
238 ($2,638)$890$1,748$263,813
239 ($2,638)$884$1,754$262,059
240 ($2,638)$878$1,760$260,299
Year 21 - 241 ($2,638)$872$1,766$258,533
242 ($2,638)$866$1,772$256,761
243 ($2,638)$860$1,778$254,983
244 ($2,638)$854$1,784$253,200
245 ($2,638)$848$1,790$251,410
246 ($2,638)$842$1,796$249,614
247 ($2,638)$836$1,802$247,813
248 ($2,638)$830$1,808$246,005
249 ($2,638)$824$1,814$244,191
250 ($2,638)$818$1,820$242,371
251 ($2,638)$812$1,826$240,545
252 ($2,638)$806$1,832$238,713
Year 22 - 253 ($2,638)$800$1,838$236,875
254 ($2,638)$794$1,844$235,031
255 ($2,638)$787$1,851$233,180
256 ($2,638)$781$1,857$231,324
257 ($2,638)$775$1,863$229,461
258 ($2,638)$769$1,869$227,592
259 ($2,638)$762$1,875$225,716
260 ($2,638)$756$1,882$223,834
261 ($2,638)$750$1,888$221,946
262 ($2,638)$744$1,894$220,052
263 ($2,638)$737$1,901$218,151
264 ($2,638)$731$1,907$216,244
Year 23 - 265 ($2,638)$724$1,913$214,331
266 ($2,638)$718$1,920$212,411
267 ($2,638)$712$1,926$210,485
268 ($2,638)$705$1,933$208,552
269 ($2,638)$699$1,939$206,613
270 ($2,638)$692$1,946$204,667
271 ($2,638)$686$1,952$202,715
272 ($2,638)$679$1,959$200,756
273 ($2,638)$673$1,965$198,791
274 ($2,638)$666$1,972$196,819
275 ($2,638)$659$1,979$194,840
276 ($2,638)$653$1,985$192,855
Year 24 - 277 ($2,638)$646$1,992$190,863
278 ($2,638)$639$1,998$188,865
279 ($2,638)$633$2,005$186,859
280 ($2,638)$626$2,012$184,848
281 ($2,638)$619$2,019$182,829
282 ($2,638)$612$2,025$180,804
283 ($2,638)$606$2,032$178,771
284 ($2,638)$599$2,039$176,732
285 ($2,638)$592$2,046$174,687
286 ($2,638)$585$2,053$172,634
287 ($2,638)$578$2,060$170,574
288 ($2,638)$571$2,066$168,508
Year 25 - 289 ($2,638)$565$2,073$166,435
290 ($2,638)$558$2,080$164,354
291 ($2,638)$551$2,087$162,267
292 ($2,638)$544$2,094$160,173
293 ($2,638)$537$2,101$158,071
294 ($2,638)$530$2,108$155,963
295 ($2,638)$522$2,115$153,848
296 ($2,638)$515$2,122$151,725
297 ($2,638)$508$2,130$149,596
298 ($2,638)$501$2,137$147,459
299 ($2,638)$494$2,144$145,315
300 ($2,638)$487$2,151$143,164
Year 26 - 301 ($2,638)$480$2,158$141,006
302 ($2,638)$472$2,166$138,840
303 ($2,638)$465$2,173$136,667
304 ($2,638)$458$2,180$134,487
305 ($2,638)$451$2,187$132,300
306 ($2,638)$443$2,195$130,105
307 ($2,638)$436$2,202$127,903
308 ($2,638)$428$2,209$125,694
309 ($2,638)$421$2,217$123,477
310 ($2,638)$414$2,224$121,253
311 ($2,638)$406$2,232$119,021
312 ($2,638)$399$2,239$116,782
Year 27 - 313 ($2,638)$391$2,247$114,535
314 ($2,638)$384$2,254$112,281
315 ($2,638)$376$2,262$110,019
316 ($2,638)$369$2,269$107,750
317 ($2,638)$361$2,277$105,473
318 ($2,638)$353$2,285$103,189
319 ($2,638)$346$2,292$100,896
320 ($2,638)$338$2,300$98,597
321 ($2,638)$330$2,308$96,289
322 ($2,638)$323$2,315$93,974
323 ($2,638)$315$2,323$91,651
324 ($2,638)$307$2,331$89,320
Year 28 - 325 ($2,638)$299$2,339$86,981
326 ($2,638)$291$2,346$84,635
327 ($2,638)$284$2,354$82,280
328 ($2,638)$276$2,362$79,918
329 ($2,638)$268$2,370$77,548
330 ($2,638)$260$2,378$75,170
331 ($2,638)$252$2,386$72,784
332 ($2,638)$244$2,394$70,390
333 ($2,638)$236$2,402$67,988
334 ($2,638)$228$2,410$65,578
335 ($2,638)$220$2,418$63,159
336 ($2,638)$212$2,426$60,733
Year 29 - 337 ($2,638)$203$2,434$58,299
338 ($2,638)$195$2,443$55,856
339 ($2,638)$187$2,451$53,405
340 ($2,638)$179$2,459$50,946
341 ($2,638)$171$2,467$48,479
342 ($2,638)$162$2,475$46,004
343 ($2,638)$154$2,484$43,520
344 ($2,638)$146$2,492$41,028
345 ($2,638)$137$2,500$38,527
346 ($2,638)$129$2,509$36,019
347 ($2,638)$121$2,517$33,501
348 ($2,638)$112$2,526$30,976
Year 30 - 349 ($2,638)$104$2,534$28,442
350 ($2,638)$95$2,543$25,899
351 ($2,638)$87$2,551$23,348
352 ($2,638)$78$2,560$20,788
353 ($2,638)$70$2,568$18,220
354 ($2,638)$61$2,577$15,643
355 ($2,638)$52$2,585$13,058
356 ($2,638)$44$2,594$10,464
357 ($2,638)$35$2,603$7,861
358 ($2,638)$26$2,612$5,249
359 ($2,638)$18$2,620$2,629
360 ($2,638)$9$2,629$0
TOTALS$398,434$551,200$949,634

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.