« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($138,000) 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
$2,642 360 $399,012 $951,012

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $690,000
Down Payment $138,000$552,000
Year 1 - 1 ($2,642)$1,849$793$551,207
2 ($2,642)$1,847$795$550,412
3 ($2,642)$1,844$798$549,615
4 ($2,642)$1,841$800$548,814
5 ($2,642)$1,839$803$548,011
6 ($2,642)$1,836$806$547,205
7 ($2,642)$1,833$809$546,396
8 ($2,642)$1,830$811$545,585
9 ($2,642)$1,828$814$544,771
10 ($2,642)$1,825$817$543,954
11 ($2,642)$1,822$819$543,135
12 ($2,642)$1,820$822$542,313
Year 2 - 13 ($2,642)$1,817$825$541,488
14 ($2,642)$1,814$828$540,660
15 ($2,642)$1,811$830$539,830
16 ($2,642)$1,808$833$538,996
17 ($2,642)$1,806$836$538,160
18 ($2,642)$1,803$839$537,321
19 ($2,642)$1,800$842$536,480
20 ($2,642)$1,797$844$535,635
21 ($2,642)$1,794$847$534,788
22 ($2,642)$1,792$850$533,938
23 ($2,642)$1,789$853$533,085
24 ($2,642)$1,786$856$532,229
Year 3 - 25 ($2,642)$1,783$859$531,370
26 ($2,642)$1,780$862$530,509
27 ($2,642)$1,777$864$529,644
28 ($2,642)$1,774$867$528,777
29 ($2,642)$1,771$870$527,906
30 ($2,642)$1,768$873$527,033
31 ($2,642)$1,766$876$526,157
32 ($2,642)$1,763$879$525,278
33 ($2,642)$1,760$882$524,396
34 ($2,642)$1,757$885$523,511
35 ($2,642)$1,754$888$522,623
36 ($2,642)$1,751$891$521,732
Year 4 - 37 ($2,642)$1,748$894$520,838
38 ($2,642)$1,745$897$519,941
39 ($2,642)$1,742$900$519,041
40 ($2,642)$1,739$903$518,138
41 ($2,642)$1,736$906$517,233
42 ($2,642)$1,733$909$516,324
43 ($2,642)$1,730$912$515,412
44 ($2,642)$1,727$915$514,496
45 ($2,642)$1,724$918$513,578
46 ($2,642)$1,720$921$512,657
47 ($2,642)$1,717$924$511,733
48 ($2,642)$1,714$927$510,805
Year 5 - 49 ($2,642)$1,711$931$509,875
50 ($2,642)$1,708$934$508,941
51 ($2,642)$1,705$937$508,005
52 ($2,642)$1,702$940$507,065
53 ($2,642)$1,699$943$506,122
54 ($2,642)$1,696$946$505,175
55 ($2,642)$1,692$949$504,226
56 ($2,642)$1,689$953$503,274
57 ($2,642)$1,686$956$502,318
58 ($2,642)$1,683$959$501,359
59 ($2,642)$1,680$962$500,397
60 ($2,642)$1,676$965$499,431
Year 6 - 61 ($2,642)$1,673$969$498,463
62 ($2,642)$1,670$972$497,491
63 ($2,642)$1,667$975$496,516
64 ($2,642)$1,663$978$495,537
65 ($2,642)$1,660$982$494,556
66 ($2,642)$1,657$985$493,571
67 ($2,642)$1,653$988$492,583
68 ($2,642)$1,650$992$491,591
69 ($2,642)$1,647$995$490,596
70 ($2,642)$1,643$998$489,598
71 ($2,642)$1,640$1,002$488,596
72 ($2,642)$1,637$1,005$487,592
Year 7 - 73 ($2,642)$1,633$1,008$486,583
74 ($2,642)$1,630$1,012$485,572
75 ($2,642)$1,627$1,015$484,557
76 ($2,642)$1,623$1,018$483,538
77 ($2,642)$1,620$1,022$482,516
78 ($2,642)$1,616$1,025$481,491
79 ($2,642)$1,613$1,029$480,462
80 ($2,642)$1,610$1,032$479,430
81 ($2,642)$1,606$1,036$478,395
82 ($2,642)$1,603$1,039$477,355
83 ($2,642)$1,599$1,043$476,313
84 ($2,642)$1,596$1,046$475,267
Year 8 - 85 ($2,642)$1,592$1,050$474,217
86 ($2,642)$1,589$1,053$473,164
87 ($2,642)$1,585$1,057$472,108
88 ($2,642)$1,582$1,060$471,047
89 ($2,642)$1,578$1,064$469,984
90 ($2,642)$1,574$1,067$468,917
91 ($2,642)$1,571$1,071$467,846
92 ($2,642)$1,567$1,074$466,771
93 ($2,642)$1,564$1,078$465,693
94 ($2,642)$1,560$1,082$464,612
95 ($2,642)$1,556$1,085$463,526
96 ($2,642)$1,553$1,089$462,437
Year 9 - 97 ($2,642)$1,549$1,093$461,345
98 ($2,642)$1,546$1,096$460,249
99 ($2,642)$1,542$1,100$459,149
100 ($2,642)$1,538$1,104$458,045
101 ($2,642)$1,534$1,107$456,938
102 ($2,642)$1,531$1,111$455,827
103 ($2,642)$1,527$1,115$454,712
104 ($2,642)$1,523$1,118$453,594
105 ($2,642)$1,520$1,122$452,472
106 ($2,642)$1,516$1,126$451,346
107 ($2,642)$1,512$1,130$450,216
108 ($2,642)$1,508$1,133$449,083
Year 10 - 109 ($2,642)$1,504$1,137$447,946
110 ($2,642)$1,501$1,141$446,804
111 ($2,642)$1,497$1,145$445,660
112 ($2,642)$1,493$1,149$444,511
113 ($2,642)$1,489$1,153$443,358
114 ($2,642)$1,485$1,156$442,202
115 ($2,642)$1,481$1,160$441,041
116 ($2,642)$1,477$1,164$439,877
117 ($2,642)$1,474$1,168$438,709
118 ($2,642)$1,470$1,172$437,537
119 ($2,642)$1,466$1,176$436,361
120 ($2,642)$1,462$1,180$435,181
Year 11 - 121 ($2,642)$1,458$1,184$433,997
122 ($2,642)$1,454$1,188$432,810
123 ($2,642)$1,450$1,192$431,618
124 ($2,642)$1,446$1,196$430,422
125 ($2,642)$1,442$1,200$429,222
126 ($2,642)$1,438$1,204$428,018
127 ($2,642)$1,434$1,208$426,811
128 ($2,642)$1,430$1,212$425,599
129 ($2,642)$1,426$1,216$424,383
130 ($2,642)$1,422$1,220$423,163
131 ($2,642)$1,418$1,224$421,939
132 ($2,642)$1,413$1,228$420,710
Year 12 - 133 ($2,642)$1,409$1,232$419,478
134 ($2,642)$1,405$1,236$418,242
135 ($2,642)$1,401$1,241$417,001
136 ($2,642)$1,397$1,245$415,756
137 ($2,642)$1,393$1,249$414,507
138 ($2,642)$1,389$1,253$413,254
139 ($2,642)$1,384$1,257$411,997
140 ($2,642)$1,380$1,262$410,735
141 ($2,642)$1,376$1,266$409,470
142 ($2,642)$1,372$1,270$408,200
143 ($2,642)$1,367$1,274$406,926
144 ($2,642)$1,363$1,279$405,647
Year 13 - 145 ($2,642)$1,359$1,283$404,364
146 ($2,642)$1,355$1,287$403,077
147 ($2,642)$1,350$1,291$401,786
148 ($2,642)$1,346$1,296$400,490
149 ($2,642)$1,342$1,300$399,190
150 ($2,642)$1,337$1,304$397,886
151 ($2,642)$1,333$1,309$396,577
152 ($2,642)$1,329$1,313$395,264
153 ($2,642)$1,324$1,318$393,946
154 ($2,642)$1,320$1,322$392,624
155 ($2,642)$1,315$1,326$391,298
156 ($2,642)$1,311$1,331$389,967
Year 14 - 157 ($2,642)$1,306$1,335$388,631
158 ($2,642)$1,302$1,340$387,292
159 ($2,642)$1,297$1,344$385,947
160 ($2,642)$1,293$1,349$384,599
161 ($2,642)$1,288$1,353$383,245
162 ($2,642)$1,284$1,358$381,888
163 ($2,642)$1,279$1,362$380,525
164 ($2,642)$1,275$1,367$379,158
165 ($2,642)$1,270$1,372$377,787
166 ($2,642)$1,266$1,376$376,411
167 ($2,642)$1,261$1,381$375,030
168 ($2,642)$1,256$1,385$373,644
Year 15 - 169 ($2,642)$1,252$1,390$372,255
170 ($2,642)$1,247$1,395$370,860
171 ($2,642)$1,242$1,399$369,461
172 ($2,642)$1,238$1,404$368,057
173 ($2,642)$1,233$1,409$366,648
174 ($2,642)$1,228$1,413$365,234
175 ($2,642)$1,224$1,418$363,816
176 ($2,642)$1,219$1,423$362,393
177 ($2,642)$1,214$1,428$360,966
178 ($2,642)$1,209$1,432$359,533
179 ($2,642)$1,204$1,437$358,096
180 ($2,642)$1,200$1,442$356,654
Year 16 - 181 ($2,642)$1,195$1,447$355,207
182 ($2,642)$1,190$1,452$353,755
183 ($2,642)$1,185$1,457$352,299
184 ($2,642)$1,180$1,462$350,837
185 ($2,642)$1,175$1,466$349,371
186 ($2,642)$1,170$1,471$347,899
187 ($2,642)$1,165$1,476$346,423
188 ($2,642)$1,161$1,481$344,942
189 ($2,642)$1,156$1,486$343,456
190 ($2,642)$1,151$1,491$341,965
191 ($2,642)$1,146$1,496$340,468
192 ($2,642)$1,141$1,501$338,967
Year 17 - 193 ($2,642)$1,136$1,506$337,461
194 ($2,642)$1,130$1,511$335,950
195 ($2,642)$1,125$1,516$334,434
196 ($2,642)$1,120$1,521$332,912
197 ($2,642)$1,115$1,526$331,386
198 ($2,642)$1,110$1,532$329,854
199 ($2,642)$1,105$1,537$328,318
200 ($2,642)$1,100$1,542$326,776
201 ($2,642)$1,095$1,547$325,229
202 ($2,642)$1,090$1,552$323,677
203 ($2,642)$1,084$1,557$322,119
204 ($2,642)$1,079$1,563$320,557
Year 18 - 205 ($2,642)$1,074$1,568$318,989
206 ($2,642)$1,069$1,573$317,416
207 ($2,642)$1,063$1,578$315,837
208 ($2,642)$1,058$1,584$314,254
209 ($2,642)$1,053$1,589$312,665
210 ($2,642)$1,047$1,594$311,071
211 ($2,642)$1,042$1,600$309,471
212 ($2,642)$1,037$1,605$307,866
213 ($2,642)$1,031$1,610$306,256
214 ($2,642)$1,026$1,616$304,640
215 ($2,642)$1,021$1,621$303,019
216 ($2,642)$1,015$1,627$301,392
Year 19 - 217 ($2,642)$1,010$1,632$299,760
218 ($2,642)$1,004$1,638$298,123
219 ($2,642)$999$1,643$296,480
220 ($2,642)$993$1,648$294,831
221 ($2,642)$988$1,654$293,177
222 ($2,642)$982$1,660$291,517
223 ($2,642)$977$1,665$289,852
224 ($2,642)$971$1,671$288,182
225 ($2,642)$965$1,676$286,505
226 ($2,642)$960$1,682$284,823
227 ($2,642)$954$1,688$283,136
228 ($2,642)$949$1,693$281,443
Year 20 - 229 ($2,642)$943$1,699$279,744
230 ($2,642)$937$1,705$278,039
231 ($2,642)$931$1,710$276,329
232 ($2,642)$926$1,716$274,613
233 ($2,642)$920$1,722$272,891
234 ($2,642)$914$1,728$271,164
235 ($2,642)$908$1,733$269,430
236 ($2,642)$903$1,739$267,691
237 ($2,642)$897$1,745$265,946
238 ($2,642)$891$1,751$264,196
239 ($2,642)$885$1,757$262,439
240 ($2,642)$879$1,763$260,676
Year 21 - 241 ($2,642)$873$1,768$258,908
242 ($2,642)$867$1,774$257,134
243 ($2,642)$861$1,780$255,353
244 ($2,642)$855$1,786$253,567
245 ($2,642)$849$1,792$251,775
246 ($2,642)$843$1,798$249,977
247 ($2,642)$837$1,804$248,172
248 ($2,642)$831$1,810$246,362
249 ($2,642)$825$1,816$244,546
250 ($2,642)$819$1,822$242,723
251 ($2,642)$813$1,829$240,895
252 ($2,642)$807$1,835$239,060
Year 22 - 253 ($2,642)$801$1,841$237,219
254 ($2,642)$795$1,847$235,372
255 ($2,642)$788$1,853$233,519
256 ($2,642)$782$1,859$231,659
257 ($2,642)$776$1,866$229,794
258 ($2,642)$770$1,872$227,922
259 ($2,642)$764$1,878$226,044
260 ($2,642)$757$1,884$224,159
261 ($2,642)$751$1,891$222,268
262 ($2,642)$745$1,897$220,371
263 ($2,642)$738$1,903$218,468
264 ($2,642)$732$1,910$216,558
Year 23 - 265 ($2,642)$725$1,916$214,642
266 ($2,642)$719$1,923$212,719
267 ($2,642)$713$1,929$210,790
268 ($2,642)$706$1,936$208,855
269 ($2,642)$700$1,942$206,912
270 ($2,642)$693$1,949$204,964
271 ($2,642)$687$1,955$203,009
272 ($2,642)$680$1,962$201,047
273 ($2,642)$674$1,968$199,079
274 ($2,642)$667$1,975$197,104
275 ($2,642)$660$1,981$195,123
276 ($2,642)$654$1,988$193,135
Year 24 - 277 ($2,642)$647$1,995$191,140
278 ($2,642)$640$2,001$189,139
279 ($2,642)$634$2,008$187,131
280 ($2,642)$627$2,015$185,116
281 ($2,642)$620$2,022$183,094
282 ($2,642)$613$2,028$181,066
283 ($2,642)$607$2,035$179,031
284 ($2,642)$600$2,042$176,989
285 ($2,642)$593$2,049$174,940
286 ($2,642)$586$2,056$172,884
287 ($2,642)$579$2,063$170,822
288 ($2,642)$572$2,069$168,752
Year 25 - 289 ($2,642)$565$2,076$166,676
290 ($2,642)$558$2,083$164,593
291 ($2,642)$551$2,090$162,502
292 ($2,642)$544$2,097$160,405
293 ($2,642)$537$2,104$158,301
294 ($2,642)$530$2,111$156,189
295 ($2,642)$523$2,118$154,071
296 ($2,642)$516$2,126$151,945
297 ($2,642)$509$2,133$149,813
298 ($2,642)$502$2,140$147,673
299 ($2,642)$495$2,147$145,526
300 ($2,642)$488$2,154$143,372
Year 26 - 301 ($2,642)$480$2,161$141,210
302 ($2,642)$473$2,169$139,042
303 ($2,642)$466$2,176$136,866
304 ($2,642)$458$2,183$134,682
305 ($2,642)$451$2,191$132,492
306 ($2,642)$444$2,198$130,294
307 ($2,642)$436$2,205$128,089
308 ($2,642)$429$2,213$125,876
309 ($2,642)$422$2,220$123,656
310 ($2,642)$414$2,227$121,429
311 ($2,642)$407$2,235$119,194
312 ($2,642)$399$2,242$116,951
Year 27 - 313 ($2,642)$392$2,250$114,702
314 ($2,642)$384$2,257$112,444
315 ($2,642)$377$2,265$110,179
316 ($2,642)$369$2,273$107,907
317 ($2,642)$361$2,280$105,626
318 ($2,642)$354$2,288$103,338
319 ($2,642)$346$2,296$101,043
320 ($2,642)$338$2,303$98,740
321 ($2,642)$331$2,311$96,429
322 ($2,642)$323$2,319$94,110
323 ($2,642)$315$2,326$91,784
324 ($2,642)$307$2,334$89,449
Year 28 - 325 ($2,642)$300$2,342$87,107
326 ($2,642)$292$2,350$84,758
327 ($2,642)$284$2,358$82,400
328 ($2,642)$276$2,366$80,034
329 ($2,642)$268$2,374$77,661
330 ($2,642)$260$2,382$75,279
331 ($2,642)$252$2,390$72,889
332 ($2,642)$244$2,398$70,492
333 ($2,642)$236$2,406$68,086
334 ($2,642)$228$2,414$65,673
335 ($2,642)$220$2,422$63,251
336 ($2,642)$212$2,430$60,821
Year 29 - 337 ($2,642)$204$2,438$58,383
338 ($2,642)$196$2,446$55,937
339 ($2,642)$187$2,454$53,483
340 ($2,642)$179$2,463$51,020
341 ($2,642)$171$2,471$48,550
342 ($2,642)$163$2,479$46,071
343 ($2,642)$154$2,487$43,583
344 ($2,642)$146$2,496$41,087
345 ($2,642)$138$2,504$38,583
346 ($2,642)$129$2,512$36,071
347 ($2,642)$121$2,521$33,550
348 ($2,642)$112$2,529$31,021
Year 30 - 349 ($2,642)$104$2,538$28,483
350 ($2,642)$95$2,546$25,937
351 ($2,642)$87$2,555$23,382
352 ($2,642)$78$2,563$20,819
353 ($2,642)$70$2,572$18,247
354 ($2,642)$61$2,581$15,666
355 ($2,642)$52$2,589$13,077
356 ($2,642)$44$2,598$10,479
357 ($2,642)$35$2,607$7,872
358 ($2,642)$26$2,615$5,257
359 ($2,642)$18$2,624$2,633
360 ($2,642)$9$2,633$0
TOTALS$399,012$552,000$951,012

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.