« Back to all home prices

Mortgage Payment Schedule for a $690,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($138,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,600 360 $384,161 $936,161

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $690,000
Down Payment $138,000$552,000
Year 1 - 1 ($2,600)$1,789$811$551,189
2 ($2,600)$1,787$814$550,375
3 ($2,600)$1,784$816$549,559
4 ($2,600)$1,781$819$548,740
5 ($2,600)$1,779$822$547,918
6 ($2,600)$1,776$824$547,094
7 ($2,600)$1,773$827$546,267
8 ($2,600)$1,771$830$545,438
9 ($2,600)$1,768$832$544,605
10 ($2,600)$1,765$835$543,770
11 ($2,600)$1,763$838$542,932
12 ($2,600)$1,760$840$542,092
Year 2 - 13 ($2,600)$1,757$843$541,249
14 ($2,600)$1,755$846$540,403
15 ($2,600)$1,752$849$539,554
16 ($2,600)$1,749$851$538,703
17 ($2,600)$1,746$854$537,849
18 ($2,600)$1,744$857$536,992
19 ($2,600)$1,741$860$536,132
20 ($2,600)$1,738$862$535,270
21 ($2,600)$1,735$865$534,404
22 ($2,600)$1,732$868$533,536
23 ($2,600)$1,730$871$532,665
24 ($2,600)$1,727$874$531,792
Year 3 - 25 ($2,600)$1,724$877$530,915
26 ($2,600)$1,721$879$530,036
27 ($2,600)$1,718$882$529,153
28 ($2,600)$1,715$885$528,268
29 ($2,600)$1,712$888$527,380
30 ($2,600)$1,710$891$526,490
31 ($2,600)$1,707$894$525,596
32 ($2,600)$1,704$897$524,699
33 ($2,600)$1,701$900$523,800
34 ($2,600)$1,698$902$522,897
35 ($2,600)$1,695$905$521,992
36 ($2,600)$1,692$908$521,083
Year 4 - 37 ($2,600)$1,689$911$520,172
38 ($2,600)$1,686$914$519,258
39 ($2,600)$1,683$917$518,341
40 ($2,600)$1,680$920$517,421
41 ($2,600)$1,677$923$516,497
42 ($2,600)$1,674$926$515,571
43 ($2,600)$1,671$929$514,642
44 ($2,600)$1,668$932$513,710
45 ($2,600)$1,665$935$512,775
46 ($2,600)$1,662$938$511,837
47 ($2,600)$1,659$941$510,895
48 ($2,600)$1,656$944$509,951
Year 5 - 49 ($2,600)$1,653$947$509,004
50 ($2,600)$1,650$950$508,053
51 ($2,600)$1,647$954$507,100
52 ($2,600)$1,644$957$506,143
53 ($2,600)$1,641$960$505,184
54 ($2,600)$1,638$963$504,221
55 ($2,600)$1,635$966$503,255
56 ($2,600)$1,631$969$502,286
57 ($2,600)$1,628$972$501,314
58 ($2,600)$1,625$975$500,338
59 ($2,600)$1,622$979$499,360
60 ($2,600)$1,619$982$498,378
Year 6 - 61 ($2,600)$1,616$985$497,393
62 ($2,600)$1,612$988$496,405
63 ($2,600)$1,609$991$495,414
64 ($2,600)$1,606$994$494,419
65 ($2,600)$1,603$998$493,422
66 ($2,600)$1,600$1,001$492,421
67 ($2,600)$1,596$1,004$491,416
68 ($2,600)$1,593$1,007$490,409
69 ($2,600)$1,590$1,011$489,398
70 ($2,600)$1,586$1,014$488,384
71 ($2,600)$1,583$1,017$487,367
72 ($2,600)$1,580$1,021$486,346
Year 7 - 73 ($2,600)$1,577$1,024$485,323
74 ($2,600)$1,573$1,027$484,295
75 ($2,600)$1,570$1,031$483,265
76 ($2,600)$1,567$1,034$482,231
77 ($2,600)$1,563$1,037$481,194
78 ($2,600)$1,560$1,041$480,153
79 ($2,600)$1,556$1,044$479,109
80 ($2,600)$1,553$1,047$478,062
81 ($2,600)$1,550$1,051$477,011
82 ($2,600)$1,546$1,054$475,957
83 ($2,600)$1,543$1,058$474,900
84 ($2,600)$1,539$1,061$473,839
Year 8 - 85 ($2,600)$1,536$1,064$472,774
86 ($2,600)$1,533$1,068$471,706
87 ($2,600)$1,529$1,071$470,635
88 ($2,600)$1,526$1,075$469,560
89 ($2,600)$1,522$1,078$468,482
90 ($2,600)$1,519$1,082$467,400
91 ($2,600)$1,515$1,085$466,315
92 ($2,600)$1,512$1,089$465,226
93 ($2,600)$1,508$1,092$464,134
94 ($2,600)$1,505$1,096$463,038
95 ($2,600)$1,501$1,099$461,938
96 ($2,600)$1,497$1,103$460,835
Year 9 - 97 ($2,600)$1,494$1,107$459,729
98 ($2,600)$1,490$1,110$458,619
99 ($2,600)$1,487$1,114$457,505
100 ($2,600)$1,483$1,117$456,387
101 ($2,600)$1,479$1,121$455,266
102 ($2,600)$1,476$1,125$454,142
103 ($2,600)$1,472$1,128$453,014
104 ($2,600)$1,469$1,132$451,882
105 ($2,600)$1,465$1,136$450,746
106 ($2,600)$1,461$1,139$449,607
107 ($2,600)$1,457$1,143$448,464
108 ($2,600)$1,454$1,147$447,317
Year 10 - 109 ($2,600)$1,450$1,150$446,167
110 ($2,600)$1,446$1,154$445,013
111 ($2,600)$1,443$1,158$443,855
112 ($2,600)$1,439$1,162$442,693
113 ($2,600)$1,435$1,165$441,528
114 ($2,600)$1,431$1,169$440,359
115 ($2,600)$1,427$1,173$439,186
116 ($2,600)$1,424$1,177$438,009
117 ($2,600)$1,420$1,181$436,828
118 ($2,600)$1,416$1,184$435,644
119 ($2,600)$1,412$1,188$434,456
120 ($2,600)$1,408$1,192$433,264
Year 11 - 121 ($2,600)$1,404$1,196$432,068
122 ($2,600)$1,401$1,200$430,868
123 ($2,600)$1,397$1,204$429,664
124 ($2,600)$1,393$1,208$428,456
125 ($2,600)$1,389$1,212$427,245
126 ($2,600)$1,385$1,215$426,029
127 ($2,600)$1,381$1,219$424,810
128 ($2,600)$1,377$1,223$423,587
129 ($2,600)$1,373$1,227$422,359
130 ($2,600)$1,369$1,231$421,128
131 ($2,600)$1,365$1,235$419,893
132 ($2,600)$1,361$1,239$418,654
Year 12 - 133 ($2,600)$1,357$1,243$417,410
134 ($2,600)$1,353$1,247$416,163
135 ($2,600)$1,349$1,251$414,911
136 ($2,600)$1,345$1,255$413,656
137 ($2,600)$1,341$1,260$412,397
138 ($2,600)$1,337$1,264$411,133
139 ($2,600)$1,333$1,268$409,865
140 ($2,600)$1,329$1,272$408,593
141 ($2,600)$1,325$1,276$407,317
142 ($2,600)$1,320$1,280$406,037
143 ($2,600)$1,316$1,284$404,753
144 ($2,600)$1,312$1,288$403,465
Year 13 - 145 ($2,600)$1,308$1,293$402,172
146 ($2,600)$1,304$1,297$400,876
147 ($2,600)$1,300$1,301$399,575
148 ($2,600)$1,295$1,305$398,269
149 ($2,600)$1,291$1,309$396,960
150 ($2,600)$1,287$1,314$395,646
151 ($2,600)$1,283$1,318$394,329
152 ($2,600)$1,278$1,322$393,006
153 ($2,600)$1,274$1,326$391,680
154 ($2,600)$1,270$1,331$390,349
155 ($2,600)$1,265$1,335$389,014
156 ($2,600)$1,261$1,339$387,675
Year 14 - 157 ($2,600)$1,257$1,344$386,331
158 ($2,600)$1,252$1,348$384,983
159 ($2,600)$1,248$1,352$383,630
160 ($2,600)$1,244$1,357$382,274
161 ($2,600)$1,239$1,361$380,912
162 ($2,600)$1,235$1,366$379,547
163 ($2,600)$1,230$1,370$378,177
164 ($2,600)$1,226$1,375$376,802
165 ($2,600)$1,221$1,379$375,423
166 ($2,600)$1,217$1,383$374,040
167 ($2,600)$1,213$1,388$372,652
168 ($2,600)$1,208$1,392$371,259
Year 15 - 169 ($2,600)$1,203$1,397$369,862
170 ($2,600)$1,199$1,401$368,461
171 ($2,600)$1,194$1,406$367,055
172 ($2,600)$1,190$1,411$365,644
173 ($2,600)$1,185$1,415$364,229
174 ($2,600)$1,181$1,420$362,809
175 ($2,600)$1,176$1,424$361,385
176 ($2,600)$1,171$1,429$359,956
177 ($2,600)$1,167$1,434$358,522
178 ($2,600)$1,162$1,438$357,084
179 ($2,600)$1,158$1,443$355,641
180 ($2,600)$1,153$1,448$354,194
Year 16 - 181 ($2,600)$1,148$1,452$352,742
182 ($2,600)$1,143$1,457$351,285
183 ($2,600)$1,139$1,462$349,823
184 ($2,600)$1,134$1,466$348,356
185 ($2,600)$1,129$1,471$346,885
186 ($2,600)$1,124$1,476$345,409
187 ($2,600)$1,120$1,481$343,928
188 ($2,600)$1,115$1,486$342,443
189 ($2,600)$1,110$1,490$340,953
190 ($2,600)$1,105$1,495$339,457
191 ($2,600)$1,100$1,500$337,957
192 ($2,600)$1,096$1,505$336,452
Year 17 - 193 ($2,600)$1,091$1,510$334,943
194 ($2,600)$1,086$1,515$333,428
195 ($2,600)$1,081$1,520$331,908
196 ($2,600)$1,076$1,525$330,384
197 ($2,600)$1,071$1,529$328,854
198 ($2,600)$1,066$1,534$327,320
199 ($2,600)$1,061$1,539$325,781
200 ($2,600)$1,056$1,544$324,236
201 ($2,600)$1,051$1,549$322,687
202 ($2,600)$1,046$1,554$321,132
203 ($2,600)$1,041$1,559$319,573
204 ($2,600)$1,036$1,564$318,009
Year 18 - 205 ($2,600)$1,031$1,570$316,439
206 ($2,600)$1,026$1,575$314,864
207 ($2,600)$1,021$1,580$313,285
208 ($2,600)$1,016$1,585$311,700
209 ($2,600)$1,010$1,590$310,110
210 ($2,600)$1,005$1,595$308,514
211 ($2,600)$1,000$1,600$306,914
212 ($2,600)$995$1,606$305,309
213 ($2,600)$990$1,611$303,698
214 ($2,600)$984$1,616$302,082
215 ($2,600)$979$1,621$300,461
216 ($2,600)$974$1,626$298,834
Year 19 - 217 ($2,600)$969$1,632$297,203
218 ($2,600)$963$1,637$295,566
219 ($2,600)$958$1,642$293,923
220 ($2,600)$953$1,648$292,276
221 ($2,600)$947$1,653$290,623
222 ($2,600)$942$1,658$288,964
223 ($2,600)$937$1,664$287,300
224 ($2,600)$931$1,669$285,631
225 ($2,600)$926$1,675$283,957
226 ($2,600)$920$1,680$282,277
227 ($2,600)$915$1,685$280,592
228 ($2,600)$910$1,691$278,901
Year 20 - 229 ($2,600)$904$1,696$277,204
230 ($2,600)$899$1,702$275,502
231 ($2,600)$893$1,707$273,795
232 ($2,600)$888$1,713$272,082
233 ($2,600)$882$1,718$270,364
234 ($2,600)$876$1,724$268,640
235 ($2,600)$871$1,730$266,910
236 ($2,600)$865$1,735$265,175
237 ($2,600)$860$1,741$263,434
238 ($2,600)$854$1,746$261,688
239 ($2,600)$848$1,752$259,935
240 ($2,600)$843$1,758$258,178
Year 21 - 241 ($2,600)$837$1,764$256,414
242 ($2,600)$831$1,769$254,645
243 ($2,600)$825$1,775$252,870
244 ($2,600)$820$1,781$251,089
245 ($2,600)$814$1,786$249,303
246 ($2,600)$808$1,792$247,510
247 ($2,600)$802$1,798$245,712
248 ($2,600)$797$1,804$243,908
249 ($2,600)$791$1,810$242,099
250 ($2,600)$785$1,816$240,283
251 ($2,600)$779$1,822$238,461
252 ($2,600)$773$1,827$236,634
Year 22 - 253 ($2,600)$767$1,833$234,801
254 ($2,600)$761$1,839$232,961
255 ($2,600)$755$1,845$231,116
256 ($2,600)$749$1,851$229,265
257 ($2,600)$743$1,857$227,408
258 ($2,600)$737$1,863$225,544
259 ($2,600)$731$1,869$223,675
260 ($2,600)$725$1,875$221,800
261 ($2,600)$719$1,881$219,918
262 ($2,600)$713$1,888$218,031
263 ($2,600)$707$1,894$216,137
264 ($2,600)$701$1,900$214,237
Year 23 - 265 ($2,600)$694$1,906$212,331
266 ($2,600)$688$1,912$210,419
267 ($2,600)$682$1,918$208,501
268 ($2,600)$676$1,925$206,576
269 ($2,600)$670$1,931$204,645
270 ($2,600)$663$1,937$202,708
271 ($2,600)$657$1,943$200,765
272 ($2,600)$651$1,950$198,815
273 ($2,600)$644$1,956$196,859
274 ($2,600)$638$1,962$194,897
275 ($2,600)$632$1,969$192,928
276 ($2,600)$625$1,975$190,953
Year 24 - 277 ($2,600)$619$1,981$188,972
278 ($2,600)$613$1,988$186,984
279 ($2,600)$606$1,994$184,990
280 ($2,600)$600$2,001$182,989
281 ($2,600)$593$2,007$180,982
282 ($2,600)$587$2,014$178,968
283 ($2,600)$580$2,020$176,948
284 ($2,600)$574$2,027$174,921
285 ($2,600)$567$2,033$172,887
286 ($2,600)$560$2,040$170,847
287 ($2,600)$554$2,047$168,801
288 ($2,600)$547$2,053$166,748
Year 25 - 289 ($2,600)$541$2,060$164,688
290 ($2,600)$534$2,067$162,621
291 ($2,600)$527$2,073$160,548
292 ($2,600)$520$2,080$158,468
293 ($2,600)$514$2,087$156,381
294 ($2,600)$507$2,094$154,288
295 ($2,600)$500$2,100$152,187
296 ($2,600)$493$2,107$150,080
297 ($2,600)$487$2,114$147,966
298 ($2,600)$480$2,121$145,845
299 ($2,600)$473$2,128$143,718
300 ($2,600)$466$2,135$141,583
Year 26 - 301 ($2,600)$459$2,141$139,442
302 ($2,600)$452$2,148$137,293
303 ($2,600)$445$2,155$135,138
304 ($2,600)$438$2,162$132,975
305 ($2,600)$431$2,169$130,806
306 ($2,600)$424$2,176$128,630
307 ($2,600)$417$2,183$126,446
308 ($2,600)$410$2,191$124,256
309 ($2,600)$403$2,198$122,058
310 ($2,600)$396$2,205$119,853
311 ($2,600)$389$2,212$117,641
312 ($2,600)$381$2,219$115,422
Year 27 - 313 ($2,600)$374$2,226$113,196
314 ($2,600)$367$2,234$110,962
315 ($2,600)$360$2,241$108,722
316 ($2,600)$352$2,248$106,474
317 ($2,600)$345$2,255$104,218
318 ($2,600)$338$2,263$101,956
319 ($2,600)$331$2,270$99,686
320 ($2,600)$323$2,277$97,409
321 ($2,600)$316$2,285$95,124
322 ($2,600)$308$2,292$92,832
323 ($2,600)$301$2,300$90,532
324 ($2,600)$293$2,307$88,225
Year 28 - 325 ($2,600)$286$2,314$85,911
326 ($2,600)$278$2,322$83,589
327 ($2,600)$271$2,329$81,259
328 ($2,600)$263$2,337$78,922
329 ($2,600)$256$2,345$76,578
330 ($2,600)$248$2,352$74,226
331 ($2,600)$241$2,360$71,866
332 ($2,600)$233$2,367$69,498
333 ($2,600)$225$2,375$67,123
334 ($2,600)$218$2,383$64,740
335 ($2,600)$210$2,391$62,350
336 ($2,600)$202$2,398$59,951
Year 29 - 337 ($2,600)$194$2,406$57,545
338 ($2,600)$187$2,414$55,131
339 ($2,600)$179$2,422$52,710
340 ($2,600)$171$2,430$50,280
341 ($2,600)$163$2,437$47,843
342 ($2,600)$155$2,445$45,397
343 ($2,600)$147$2,453$42,944
344 ($2,600)$139$2,461$40,483
345 ($2,600)$131$2,469$38,013
346 ($2,600)$123$2,477$35,536
347 ($2,600)$115$2,485$33,051
348 ($2,600)$107$2,493$30,558
Year 30 - 349 ($2,600)$99$2,501$28,056
350 ($2,600)$91$2,509$25,547
351 ($2,600)$83$2,518$23,029
352 ($2,600)$75$2,526$20,503
353 ($2,600)$66$2,534$17,969
354 ($2,600)$58$2,542$15,427
355 ($2,600)$50$2,550$12,877
356 ($2,600)$42$2,559$10,318
357 ($2,600)$33$2,567$7,751
358 ($2,600)$25$2,575$5,176
359 ($2,600)$17$2,584$2,592
360 ($2,600)$8$2,592$0
TOTALS$384,161$552,000$936,161

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.