« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,604 360 $385,299 $937,299

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $690,000
Down Payment $138,000$552,000
Year 1 - 1 ($2,604)$1,794$810$551,190
2 ($2,604)$1,791$812$550,378
3 ($2,604)$1,789$815$549,563
4 ($2,604)$1,786$818$548,746
5 ($2,604)$1,783$820$547,926
6 ($2,604)$1,781$823$547,103
7 ($2,604)$1,778$826$546,277
8 ($2,604)$1,775$828$545,449
9 ($2,604)$1,773$831$544,618
10 ($2,604)$1,770$834$543,784
11 ($2,604)$1,767$836$542,948
12 ($2,604)$1,765$839$542,109
Year 2 - 13 ($2,604)$1,762$842$541,267
14 ($2,604)$1,759$844$540,423
15 ($2,604)$1,756$847$539,576
16 ($2,604)$1,754$850$538,726
17 ($2,604)$1,751$853$537,873
18 ($2,604)$1,748$856$537,017
19 ($2,604)$1,745$858$536,159
20 ($2,604)$1,743$861$535,298
21 ($2,604)$1,740$864$534,434
22 ($2,604)$1,737$867$533,567
23 ($2,604)$1,734$870$532,698
24 ($2,604)$1,731$872$531,826
Year 3 - 25 ($2,604)$1,728$875$530,950
26 ($2,604)$1,726$878$530,072
27 ($2,604)$1,723$881$529,192
28 ($2,604)$1,720$884$528,308
29 ($2,604)$1,717$887$527,421
30 ($2,604)$1,714$889$526,532
31 ($2,604)$1,711$892$525,639
32 ($2,604)$1,708$895$524,744
33 ($2,604)$1,705$898$523,846
34 ($2,604)$1,702$901$522,945
35 ($2,604)$1,700$904$522,041
36 ($2,604)$1,697$907$521,134
Year 4 - 37 ($2,604)$1,694$910$520,224
38 ($2,604)$1,691$913$519,311
39 ($2,604)$1,688$916$518,395
40 ($2,604)$1,685$919$517,476
41 ($2,604)$1,682$922$516,554
42 ($2,604)$1,679$925$515,630
43 ($2,604)$1,676$928$514,702
44 ($2,604)$1,673$931$513,771
45 ($2,604)$1,670$934$512,837
46 ($2,604)$1,667$937$511,900
47 ($2,604)$1,664$940$510,960
48 ($2,604)$1,661$943$510,017
Year 5 - 49 ($2,604)$1,658$946$509,071
50 ($2,604)$1,654$949$508,122
51 ($2,604)$1,651$952$507,170
52 ($2,604)$1,648$955$506,215
53 ($2,604)$1,645$958$505,256
54 ($2,604)$1,642$962$504,295
55 ($2,604)$1,639$965$503,330
56 ($2,604)$1,636$968$502,362
57 ($2,604)$1,633$971$501,391
58 ($2,604)$1,630$974$500,417
59 ($2,604)$1,626$977$499,440
60 ($2,604)$1,623$980$498,460
Year 6 - 61 ($2,604)$1,620$984$497,476
62 ($2,604)$1,617$987$496,489
63 ($2,604)$1,614$990$495,499
64 ($2,604)$1,610$993$494,506
65 ($2,604)$1,607$996$493,509
66 ($2,604)$1,604$1,000$492,510
67 ($2,604)$1,601$1,003$491,507
68 ($2,604)$1,597$1,006$490,501
69 ($2,604)$1,594$1,009$489,491
70 ($2,604)$1,591$1,013$488,478
71 ($2,604)$1,588$1,016$487,462
72 ($2,604)$1,584$1,019$486,443
Year 7 - 73 ($2,604)$1,581$1,023$485,420
74 ($2,604)$1,578$1,026$484,394
75 ($2,604)$1,574$1,029$483,365
76 ($2,604)$1,571$1,033$482,332
77 ($2,604)$1,568$1,036$481,296
78 ($2,604)$1,564$1,039$480,257
79 ($2,604)$1,561$1,043$479,214
80 ($2,604)$1,557$1,046$478,168
81 ($2,604)$1,554$1,050$477,118
82 ($2,604)$1,551$1,053$476,065
83 ($2,604)$1,547$1,056$475,009
84 ($2,604)$1,544$1,060$473,949
Year 8 - 85 ($2,604)$1,540$1,063$472,886
86 ($2,604)$1,537$1,067$471,819
87 ($2,604)$1,533$1,070$470,749
88 ($2,604)$1,530$1,074$469,675
89 ($2,604)$1,526$1,077$468,598
90 ($2,604)$1,523$1,081$467,517
91 ($2,604)$1,519$1,084$466,433
92 ($2,604)$1,516$1,088$465,345
93 ($2,604)$1,512$1,091$464,254
94 ($2,604)$1,509$1,095$463,159
95 ($2,604)$1,505$1,098$462,061
96 ($2,604)$1,502$1,102$460,959
Year 9 - 97 ($2,604)$1,498$1,105$459,854
98 ($2,604)$1,495$1,109$458,745
99 ($2,604)$1,491$1,113$457,632
100 ($2,604)$1,487$1,116$456,516
101 ($2,604)$1,484$1,120$455,396
102 ($2,604)$1,480$1,124$454,272
103 ($2,604)$1,476$1,127$453,145
104 ($2,604)$1,473$1,131$452,014
105 ($2,604)$1,469$1,135$450,879
106 ($2,604)$1,465$1,138$449,741
107 ($2,604)$1,462$1,142$448,599
108 ($2,604)$1,458$1,146$447,454
Year 10 - 109 ($2,604)$1,454$1,149$446,304
110 ($2,604)$1,450$1,153$445,151
111 ($2,604)$1,447$1,157$443,994
112 ($2,604)$1,443$1,161$442,834
113 ($2,604)$1,439$1,164$441,669
114 ($2,604)$1,435$1,168$440,501
115 ($2,604)$1,432$1,172$439,329
116 ($2,604)$1,428$1,176$438,153
117 ($2,604)$1,424$1,180$436,974
118 ($2,604)$1,420$1,183$435,790
119 ($2,604)$1,416$1,187$434,603
120 ($2,604)$1,412$1,191$433,412
Year 11 - 121 ($2,604)$1,409$1,195$432,217
122 ($2,604)$1,405$1,199$431,018
123 ($2,604)$1,401$1,203$429,815
124 ($2,604)$1,397$1,207$428,608
125 ($2,604)$1,393$1,211$427,398
126 ($2,604)$1,389$1,215$426,183
127 ($2,604)$1,385$1,219$424,965
128 ($2,604)$1,381$1,222$423,742
129 ($2,604)$1,377$1,226$422,516
130 ($2,604)$1,373$1,230$421,285
131 ($2,604)$1,369$1,234$420,051
132 ($2,604)$1,365$1,238$418,812
Year 12 - 133 ($2,604)$1,361$1,242$417,570
134 ($2,604)$1,357$1,247$416,323
135 ($2,604)$1,353$1,251$415,073
136 ($2,604)$1,349$1,255$413,818
137 ($2,604)$1,345$1,259$412,560
138 ($2,604)$1,341$1,263$411,297
139 ($2,604)$1,337$1,267$410,030
140 ($2,604)$1,333$1,271$408,759
141 ($2,604)$1,328$1,275$407,484
142 ($2,604)$1,324$1,279$406,204
143 ($2,604)$1,320$1,283$404,921
144 ($2,604)$1,316$1,288$403,633
Year 13 - 145 ($2,604)$1,312$1,292$402,342
146 ($2,604)$1,308$1,296$401,046
147 ($2,604)$1,303$1,300$399,745
148 ($2,604)$1,299$1,304$398,441
149 ($2,604)$1,295$1,309$397,132
150 ($2,604)$1,291$1,313$395,819
151 ($2,604)$1,286$1,317$394,502
152 ($2,604)$1,282$1,321$393,181
153 ($2,604)$1,278$1,326$391,855
154 ($2,604)$1,274$1,330$390,525
155 ($2,604)$1,269$1,334$389,190
156 ($2,604)$1,265$1,339$387,852
Year 14 - 157 ($2,604)$1,261$1,343$386,509
158 ($2,604)$1,256$1,347$385,161
159 ($2,604)$1,252$1,352$383,809
160 ($2,604)$1,247$1,356$382,453
161 ($2,604)$1,243$1,361$381,092
162 ($2,604)$1,239$1,365$379,727
163 ($2,604)$1,234$1,369$378,358
164 ($2,604)$1,230$1,374$376,984
165 ($2,604)$1,225$1,378$375,605
166 ($2,604)$1,221$1,383$374,223
167 ($2,604)$1,216$1,387$372,835
168 ($2,604)$1,212$1,392$371,443
Year 15 - 169 ($2,604)$1,207$1,396$370,047
170 ($2,604)$1,203$1,401$368,646
171 ($2,604)$1,198$1,406$367,240
172 ($2,604)$1,194$1,410$365,830
173 ($2,604)$1,189$1,415$364,416
174 ($2,604)$1,184$1,419$362,996
175 ($2,604)$1,180$1,424$361,573
176 ($2,604)$1,175$1,428$360,144
177 ($2,604)$1,170$1,433$358,711
178 ($2,604)$1,166$1,438$357,273
179 ($2,604)$1,161$1,442$355,831
180 ($2,604)$1,156$1,447$354,384
Year 16 - 181 ($2,604)$1,152$1,452$352,932
182 ($2,604)$1,147$1,457$351,475
183 ($2,604)$1,142$1,461$350,014
184 ($2,604)$1,138$1,466$348,548
185 ($2,604)$1,133$1,471$347,077
186 ($2,604)$1,128$1,476$345,601
187 ($2,604)$1,123$1,480$344,121
188 ($2,604)$1,118$1,485$342,636
189 ($2,604)$1,114$1,490$341,146
190 ($2,604)$1,109$1,495$339,651
191 ($2,604)$1,104$1,500$338,151
192 ($2,604)$1,099$1,505$336,646
Year 17 - 193 ($2,604)$1,094$1,510$335,137
194 ($2,604)$1,089$1,514$333,622
195 ($2,604)$1,084$1,519$332,103
196 ($2,604)$1,079$1,524$330,579
197 ($2,604)$1,074$1,529$329,050
198 ($2,604)$1,069$1,534$327,515
199 ($2,604)$1,064$1,539$325,976
200 ($2,604)$1,059$1,544$324,432
201 ($2,604)$1,054$1,549$322,883
202 ($2,604)$1,049$1,554$321,329
203 ($2,604)$1,044$1,559$319,769
204 ($2,604)$1,039$1,564$318,205
Year 18 - 205 ($2,604)$1,034$1,569$316,635
206 ($2,604)$1,029$1,575$315,061
207 ($2,604)$1,024$1,580$313,481
208 ($2,604)$1,019$1,585$311,896
209 ($2,604)$1,014$1,590$310,307
210 ($2,604)$1,008$1,595$308,711
211 ($2,604)$1,003$1,600$307,111
212 ($2,604)$998$1,605$305,506
213 ($2,604)$993$1,611$303,895
214 ($2,604)$988$1,616$302,279
215 ($2,604)$982$1,621$300,658
216 ($2,604)$977$1,626$299,031
Year 19 - 217 ($2,604)$972$1,632$297,400
218 ($2,604)$967$1,637$295,762
219 ($2,604)$961$1,642$294,120
220 ($2,604)$956$1,648$292,472
221 ($2,604)$951$1,653$290,819
222 ($2,604)$945$1,658$289,161
223 ($2,604)$940$1,664$287,497
224 ($2,604)$934$1,669$285,828
225 ($2,604)$929$1,675$284,153
226 ($2,604)$923$1,680$282,473
227 ($2,604)$918$1,686$280,787
228 ($2,604)$913$1,691$279,096
Year 20 - 229 ($2,604)$907$1,697$277,400
230 ($2,604)$902$1,702$275,698
231 ($2,604)$896$1,708$273,990
232 ($2,604)$890$1,713$272,277
233 ($2,604)$885$1,719$270,558
234 ($2,604)$879$1,724$268,834
235 ($2,604)$874$1,730$267,104
236 ($2,604)$868$1,736$265,369
237 ($2,604)$862$1,741$263,627
238 ($2,604)$857$1,747$261,881
239 ($2,604)$851$1,752$260,128
240 ($2,604)$845$1,758$258,370
Year 21 - 241 ($2,604)$840$1,764$256,606
242 ($2,604)$834$1,770$254,836
243 ($2,604)$828$1,775$253,061
244 ($2,604)$822$1,781$251,280
245 ($2,604)$817$1,787$249,493
246 ($2,604)$811$1,793$247,700
247 ($2,604)$805$1,799$245,902
248 ($2,604)$799$1,804$244,097
249 ($2,604)$793$1,810$242,287
250 ($2,604)$787$1,816$240,471
251 ($2,604)$782$1,822$238,649
252 ($2,604)$776$1,828$236,821
Year 22 - 253 ($2,604)$770$1,834$234,987
254 ($2,604)$764$1,840$233,147
255 ($2,604)$758$1,846$231,301
256 ($2,604)$752$1,852$229,449
257 ($2,604)$746$1,858$227,591
258 ($2,604)$740$1,864$225,727
259 ($2,604)$734$1,870$223,857
260 ($2,604)$728$1,876$221,981
261 ($2,604)$721$1,882$220,099
262 ($2,604)$715$1,888$218,211
263 ($2,604)$709$1,894$216,316
264 ($2,604)$703$1,901$214,416
Year 23 - 265 ($2,604)$697$1,907$212,509
266 ($2,604)$691$1,913$210,596
267 ($2,604)$684$1,919$208,677
268 ($2,604)$678$1,925$206,751
269 ($2,604)$672$1,932$204,820
270 ($2,604)$666$1,938$202,882
271 ($2,604)$659$1,944$200,937
272 ($2,604)$653$1,951$198,987
273 ($2,604)$647$1,957$197,030
274 ($2,604)$640$1,963$195,067
275 ($2,604)$634$1,970$193,097
276 ($2,604)$628$1,976$191,121
Year 24 - 277 ($2,604)$621$1,982$189,139
278 ($2,604)$615$1,989$187,150
279 ($2,604)$608$1,995$185,154
280 ($2,604)$602$2,002$183,152
281 ($2,604)$595$2,008$181,144
282 ($2,604)$589$2,015$179,129
283 ($2,604)$582$2,021$177,108
284 ($2,604)$576$2,028$175,080
285 ($2,604)$569$2,035$173,045
286 ($2,604)$562$2,041$171,004
287 ($2,604)$556$2,048$168,956
288 ($2,604)$549$2,055$166,902
Year 25 - 289 ($2,604)$542$2,061$164,840
290 ($2,604)$536$2,068$162,773
291 ($2,604)$529$2,075$160,698
292 ($2,604)$522$2,081$158,617
293 ($2,604)$516$2,088$156,529
294 ($2,604)$509$2,095$154,434
295 ($2,604)$502$2,102$152,332
296 ($2,604)$495$2,109$150,223
297 ($2,604)$488$2,115$148,108
298 ($2,604)$481$2,122$145,986
299 ($2,604)$474$2,129$143,857
300 ($2,604)$468$2,136$141,721
Year 26 - 301 ($2,604)$461$2,143$139,578
302 ($2,604)$454$2,150$137,428
303 ($2,604)$447$2,157$135,271
304 ($2,604)$440$2,164$133,107
305 ($2,604)$433$2,171$130,936
306 ($2,604)$426$2,178$128,757
307 ($2,604)$418$2,185$126,572
308 ($2,604)$411$2,192$124,380
309 ($2,604)$404$2,199$122,181
310 ($2,604)$397$2,207$119,974
311 ($2,604)$390$2,214$117,761
312 ($2,604)$383$2,221$115,540
Year 27 - 313 ($2,604)$376$2,228$113,312
314 ($2,604)$368$2,235$111,076
315 ($2,604)$361$2,243$108,834
316 ($2,604)$354$2,250$106,584
317 ($2,604)$346$2,257$104,326
318 ($2,604)$339$2,265$102,062
319 ($2,604)$332$2,272$99,790
320 ($2,604)$324$2,279$97,511
321 ($2,604)$317$2,287$95,224
322 ($2,604)$309$2,294$92,930
323 ($2,604)$302$2,302$90,628
324 ($2,604)$295$2,309$88,319
Year 28 - 325 ($2,604)$287$2,317$86,003
326 ($2,604)$280$2,324$83,679
327 ($2,604)$272$2,332$81,347
328 ($2,604)$264$2,339$79,008
329 ($2,604)$257$2,347$76,661
330 ($2,604)$249$2,354$74,306
331 ($2,604)$241$2,362$71,944
332 ($2,604)$234$2,370$69,574
333 ($2,604)$226$2,377$67,197
334 ($2,604)$218$2,385$64,812
335 ($2,604)$211$2,393$62,419
336 ($2,604)$203$2,401$60,018
Year 29 - 337 ($2,604)$195$2,409$57,609
338 ($2,604)$187$2,416$55,193
339 ($2,604)$179$2,424$52,769
340 ($2,604)$171$2,432$50,337
341 ($2,604)$164$2,440$47,897
342 ($2,604)$156$2,448$45,449
343 ($2,604)$148$2,456$42,993
344 ($2,604)$140$2,464$40,529
345 ($2,604)$132$2,472$38,057
346 ($2,604)$124$2,480$35,577
347 ($2,604)$116$2,488$33,089
348 ($2,604)$108$2,496$30,593
Year 30 - 349 ($2,604)$99$2,504$28,089
350 ($2,604)$91$2,512$25,577
351 ($2,604)$83$2,520$23,056
352 ($2,604)$75$2,529$20,528
353 ($2,604)$67$2,537$17,991
354 ($2,604)$58$2,545$15,445
355 ($2,604)$50$2,553$12,892
356 ($2,604)$42$2,562$10,330
357 ($2,604)$34$2,570$7,760
358 ($2,604)$25$2,578$5,182
359 ($2,604)$17$2,587$2,595
360 ($2,604)$8$2,595$0
TOTALS$385,299$552,000$937,299

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.