« Back to all home prices

Mortgage Payment Schedule for a $697,000 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 November 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($139,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,630 360 $389,208 $946,808

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 45 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $697,000
Down Payment $139,400$557,600
Year 1 - 1 ($2,630)$1,812$818$556,782
2 ($2,630)$1,810$820$555,962
3 ($2,630)$1,807$823$555,139
4 ($2,630)$1,804$826$554,313
5 ($2,630)$1,802$829$553,484
6 ($2,630)$1,799$831$552,653
7 ($2,630)$1,796$834$551,819
8 ($2,630)$1,793$837$550,983
9 ($2,630)$1,791$839$550,143
10 ($2,630)$1,788$842$549,301
11 ($2,630)$1,785$845$548,456
12 ($2,630)$1,782$848$547,609
Year 2 - 13 ($2,630)$1,780$850$546,759
14 ($2,630)$1,777$853$545,905
15 ($2,630)$1,774$856$545,050
16 ($2,630)$1,771$859$544,191
17 ($2,630)$1,769$861$543,330
18 ($2,630)$1,766$864$542,465
19 ($2,630)$1,763$867$541,598
20 ($2,630)$1,760$870$540,729
21 ($2,630)$1,757$873$539,856
22 ($2,630)$1,755$875$538,980
23 ($2,630)$1,752$878$538,102
24 ($2,630)$1,749$881$537,221
Year 3 - 25 ($2,630)$1,746$884$536,337
26 ($2,630)$1,743$887$535,450
27 ($2,630)$1,740$890$534,560
28 ($2,630)$1,737$893$533,667
29 ($2,630)$1,734$896$532,772
30 ($2,630)$1,732$899$531,873
31 ($2,630)$1,729$901$530,972
32 ($2,630)$1,726$904$530,067
33 ($2,630)$1,723$907$529,160
34 ($2,630)$1,720$910$528,250
35 ($2,630)$1,717$913$527,337
36 ($2,630)$1,714$916$526,421
Year 4 - 37 ($2,630)$1,711$919$525,501
38 ($2,630)$1,708$922$524,579
39 ($2,630)$1,705$925$523,654
40 ($2,630)$1,702$928$522,726
41 ($2,630)$1,699$931$521,795
42 ($2,630)$1,696$934$520,861
43 ($2,630)$1,693$937$519,923
44 ($2,630)$1,690$940$518,983
45 ($2,630)$1,687$943$518,040
46 ($2,630)$1,684$946$517,093
47 ($2,630)$1,681$949$516,144
48 ($2,630)$1,677$953$515,191
Year 5 - 49 ($2,630)$1,674$956$514,236
50 ($2,630)$1,671$959$513,277
51 ($2,630)$1,668$962$512,315
52 ($2,630)$1,665$965$511,350
53 ($2,630)$1,662$968$510,382
54 ($2,630)$1,659$971$509,411
55 ($2,630)$1,656$974$508,436
56 ($2,630)$1,652$978$507,459
57 ($2,630)$1,649$981$506,478
58 ($2,630)$1,646$984$505,494
59 ($2,630)$1,643$987$504,507
60 ($2,630)$1,640$990$503,516
Year 6 - 61 ($2,630)$1,636$994$502,523
62 ($2,630)$1,633$997$501,526
63 ($2,630)$1,630$1,000$500,526
64 ($2,630)$1,627$1,003$499,523
65 ($2,630)$1,623$1,007$498,516
66 ($2,630)$1,620$1,010$497,506
67 ($2,630)$1,617$1,013$496,493
68 ($2,630)$1,614$1,016$495,477
69 ($2,630)$1,610$1,020$494,457
70 ($2,630)$1,607$1,023$493,434
71 ($2,630)$1,604$1,026$492,407
72 ($2,630)$1,600$1,030$491,378
Year 7 - 73 ($2,630)$1,597$1,033$490,345
74 ($2,630)$1,594$1,036$489,308
75 ($2,630)$1,590$1,040$488,269
76 ($2,630)$1,587$1,043$487,225
77 ($2,630)$1,583$1,047$486,179
78 ($2,630)$1,580$1,050$485,129
79 ($2,630)$1,577$1,053$484,076
80 ($2,630)$1,573$1,057$483,019
81 ($2,630)$1,570$1,060$481,959
82 ($2,630)$1,566$1,064$480,895
83 ($2,630)$1,563$1,067$479,828
84 ($2,630)$1,559$1,071$478,757
Year 8 - 85 ($2,630)$1,556$1,074$477,683
86 ($2,630)$1,552$1,078$476,606
87 ($2,630)$1,549$1,081$475,525
88 ($2,630)$1,545$1,085$474,440
89 ($2,630)$1,542$1,088$473,352
90 ($2,630)$1,538$1,092$472,260
91 ($2,630)$1,535$1,095$471,165
92 ($2,630)$1,531$1,099$470,066
93 ($2,630)$1,528$1,102$468,964
94 ($2,630)$1,524$1,106$467,858
95 ($2,630)$1,521$1,109$466,749
96 ($2,630)$1,517$1,113$465,636
Year 9 - 97 ($2,630)$1,513$1,117$464,519
98 ($2,630)$1,510$1,120$463,399
99 ($2,630)$1,506$1,124$462,275
100 ($2,630)$1,502$1,128$461,147
101 ($2,630)$1,499$1,131$460,016
102 ($2,630)$1,495$1,135$458,881
103 ($2,630)$1,491$1,139$457,742
104 ($2,630)$1,488$1,142$456,600
105 ($2,630)$1,484$1,146$455,454
106 ($2,630)$1,480$1,150$454,304
107 ($2,630)$1,476$1,154$453,150
108 ($2,630)$1,473$1,157$451,993
Year 10 - 109 ($2,630)$1,469$1,161$450,832
110 ($2,630)$1,465$1,165$449,667
111 ($2,630)$1,461$1,169$448,499
112 ($2,630)$1,458$1,172$447,326
113 ($2,630)$1,454$1,176$446,150
114 ($2,630)$1,450$1,180$444,970
115 ($2,630)$1,446$1,184$443,786
116 ($2,630)$1,442$1,188$442,598
117 ($2,630)$1,438$1,192$441,407
118 ($2,630)$1,435$1,195$440,211
119 ($2,630)$1,431$1,199$439,012
120 ($2,630)$1,427$1,203$437,809
Year 11 - 121 ($2,630)$1,423$1,207$436,602
122 ($2,630)$1,419$1,211$435,390
123 ($2,630)$1,415$1,215$434,175
124 ($2,630)$1,411$1,219$432,957
125 ($2,630)$1,407$1,223$431,734
126 ($2,630)$1,403$1,227$430,507
127 ($2,630)$1,399$1,231$429,276
128 ($2,630)$1,395$1,235$428,041
129 ($2,630)$1,391$1,239$426,802
130 ($2,630)$1,387$1,243$425,559
131 ($2,630)$1,383$1,247$424,312
132 ($2,630)$1,379$1,251$423,061
Year 12 - 133 ($2,630)$1,375$1,255$421,806
134 ($2,630)$1,371$1,259$420,547
135 ($2,630)$1,367$1,263$419,284
136 ($2,630)$1,363$1,267$418,016
137 ($2,630)$1,359$1,271$416,745
138 ($2,630)$1,354$1,276$415,469
139 ($2,630)$1,350$1,280$414,190
140 ($2,630)$1,346$1,284$412,906
141 ($2,630)$1,342$1,288$411,618
142 ($2,630)$1,338$1,292$410,325
143 ($2,630)$1,334$1,296$409,029
144 ($2,630)$1,329$1,301$407,728
Year 13 - 145 ($2,630)$1,325$1,305$406,423
146 ($2,630)$1,321$1,309$405,114
147 ($2,630)$1,317$1,313$403,801
148 ($2,630)$1,312$1,318$402,483
149 ($2,630)$1,308$1,322$401,161
150 ($2,630)$1,304$1,326$399,835
151 ($2,630)$1,299$1,331$398,504
152 ($2,630)$1,295$1,335$397,169
153 ($2,630)$1,291$1,339$395,830
154 ($2,630)$1,286$1,344$394,487
155 ($2,630)$1,282$1,348$393,139
156 ($2,630)$1,278$1,352$391,786
Year 14 - 157 ($2,630)$1,273$1,357$390,430
158 ($2,630)$1,269$1,361$389,069
159 ($2,630)$1,264$1,366$387,703
160 ($2,630)$1,260$1,370$386,333
161 ($2,630)$1,256$1,374$384,959
162 ($2,630)$1,251$1,379$383,580
163 ($2,630)$1,247$1,383$382,196
164 ($2,630)$1,242$1,388$380,808
165 ($2,630)$1,238$1,392$379,416
166 ($2,630)$1,233$1,397$378,019
167 ($2,630)$1,229$1,401$376,618
168 ($2,630)$1,224$1,406$375,212
Year 15 - 169 ($2,630)$1,219$1,411$373,801
170 ($2,630)$1,215$1,415$372,386
171 ($2,630)$1,210$1,420$370,966
172 ($2,630)$1,206$1,424$369,542
173 ($2,630)$1,201$1,429$368,113
174 ($2,630)$1,196$1,434$366,679
175 ($2,630)$1,192$1,438$365,241
176 ($2,630)$1,187$1,443$363,798
177 ($2,630)$1,182$1,448$362,350
178 ($2,630)$1,178$1,452$360,898
179 ($2,630)$1,173$1,457$359,441
180 ($2,630)$1,168$1,462$357,979
Year 16 - 181 ($2,630)$1,163$1,467$356,512
182 ($2,630)$1,159$1,471$355,041
183 ($2,630)$1,154$1,476$353,565
184 ($2,630)$1,149$1,481$352,084
185 ($2,630)$1,144$1,486$350,598
186 ($2,630)$1,139$1,491$349,107
187 ($2,630)$1,135$1,495$347,612
188 ($2,630)$1,130$1,500$346,112
189 ($2,630)$1,125$1,505$344,606
190 ($2,630)$1,120$1,510$343,096
191 ($2,630)$1,115$1,515$341,581
192 ($2,630)$1,110$1,520$340,062
Year 17 - 193 ($2,630)$1,105$1,525$338,537
194 ($2,630)$1,100$1,530$337,007
195 ($2,630)$1,095$1,535$335,472
196 ($2,630)$1,090$1,540$333,933
197 ($2,630)$1,085$1,545$332,388
198 ($2,630)$1,080$1,550$330,838
199 ($2,630)$1,075$1,555$329,283
200 ($2,630)$1,070$1,560$327,723
201 ($2,630)$1,065$1,565$326,158
202 ($2,630)$1,060$1,570$324,588
203 ($2,630)$1,055$1,575$323,013
204 ($2,630)$1,050$1,580$321,433
Year 18 - 205 ($2,630)$1,045$1,585$319,848
206 ($2,630)$1,040$1,591$318,257
207 ($2,630)$1,034$1,596$316,662
208 ($2,630)$1,029$1,601$315,061
209 ($2,630)$1,024$1,606$313,455
210 ($2,630)$1,019$1,611$311,843
211 ($2,630)$1,013$1,617$310,227
212 ($2,630)$1,008$1,622$308,605
213 ($2,630)$1,003$1,627$306,978
214 ($2,630)$998$1,632$305,346
215 ($2,630)$992$1,638$303,708
216 ($2,630)$987$1,643$302,065
Year 19 - 217 ($2,630)$982$1,648$300,417
218 ($2,630)$976$1,654$298,763
219 ($2,630)$971$1,659$297,104
220 ($2,630)$966$1,664$295,439
221 ($2,630)$960$1,670$293,770
222 ($2,630)$955$1,675$292,094
223 ($2,630)$949$1,681$290,414
224 ($2,630)$944$1,686$288,727
225 ($2,630)$938$1,692$287,036
226 ($2,630)$933$1,697$285,339
227 ($2,630)$927$1,703$283,636
228 ($2,630)$922$1,708$281,928
Year 20 - 229 ($2,630)$916$1,714$280,214
230 ($2,630)$911$1,719$278,495
231 ($2,630)$905$1,725$276,770
232 ($2,630)$900$1,731$275,039
233 ($2,630)$894$1,736$273,303
234 ($2,630)$888$1,742$271,561
235 ($2,630)$883$1,747$269,814
236 ($2,630)$877$1,753$268,061
237 ($2,630)$871$1,759$266,302
238 ($2,630)$865$1,765$264,537
239 ($2,630)$860$1,770$262,767
240 ($2,630)$854$1,776$260,991
Year 21 - 241 ($2,630)$848$1,782$259,209
242 ($2,630)$842$1,788$257,422
243 ($2,630)$837$1,793$255,628
244 ($2,630)$831$1,799$253,829
245 ($2,630)$825$1,805$252,024
246 ($2,630)$819$1,811$250,213
247 ($2,630)$813$1,817$248,396
248 ($2,630)$807$1,823$246,573
249 ($2,630)$801$1,829$244,745
250 ($2,630)$795$1,835$242,910
251 ($2,630)$789$1,841$241,070
252 ($2,630)$783$1,847$239,223
Year 22 - 253 ($2,630)$777$1,853$237,371
254 ($2,630)$771$1,859$235,512
255 ($2,630)$765$1,865$233,647
256 ($2,630)$759$1,871$231,777
257 ($2,630)$753$1,877$229,900
258 ($2,630)$747$1,883$228,017
259 ($2,630)$741$1,889$226,128
260 ($2,630)$735$1,895$224,233
261 ($2,630)$729$1,901$222,332
262 ($2,630)$723$1,907$220,424
263 ($2,630)$716$1,914$218,511
264 ($2,630)$710$1,920$216,591
Year 23 - 265 ($2,630)$704$1,926$214,665
266 ($2,630)$698$1,932$212,732
267 ($2,630)$691$1,939$210,794
268 ($2,630)$685$1,945$208,849
269 ($2,630)$679$1,951$206,898
270 ($2,630)$672$1,958$204,940
271 ($2,630)$666$1,964$202,976
272 ($2,630)$660$1,970$201,006
273 ($2,630)$653$1,977$199,029
274 ($2,630)$647$1,983$197,046
275 ($2,630)$640$1,990$195,056
276 ($2,630)$634$1,996$193,060
Year 24 - 277 ($2,630)$627$2,003$191,057
278 ($2,630)$621$2,009$189,048
279 ($2,630)$614$2,016$187,033
280 ($2,630)$608$2,022$185,011
281 ($2,630)$601$2,029$182,982
282 ($2,630)$595$2,035$180,946
283 ($2,630)$588$2,042$178,905
284 ($2,630)$581$2,049$176,856
285 ($2,630)$575$2,055$174,801
286 ($2,630)$568$2,062$172,739
287 ($2,630)$561$2,069$170,670
288 ($2,630)$555$2,075$168,595
Year 25 - 289 ($2,630)$548$2,082$166,513
290 ($2,630)$541$2,089$164,424
291 ($2,630)$534$2,096$162,328
292 ($2,630)$528$2,102$160,226
293 ($2,630)$521$2,109$158,116
294 ($2,630)$514$2,116$156,000
295 ($2,630)$507$2,123$153,877
296 ($2,630)$500$2,130$151,747
297 ($2,630)$493$2,137$149,611
298 ($2,630)$486$2,144$147,467
299 ($2,630)$479$2,151$145,316
300 ($2,630)$472$2,158$143,158
Year 26 - 301 ($2,630)$465$2,165$140,994
302 ($2,630)$458$2,172$138,822
303 ($2,630)$451$2,179$136,643
304 ($2,630)$444$2,186$134,457
305 ($2,630)$437$2,193$132,264
306 ($2,630)$430$2,200$130,064
307 ($2,630)$423$2,207$127,856
308 ($2,630)$416$2,214$125,642
309 ($2,630)$408$2,222$123,420
310 ($2,630)$401$2,229$121,191
311 ($2,630)$394$2,236$118,955
312 ($2,630)$387$2,243$116,712
Year 27 - 313 ($2,630)$379$2,251$114,461
314 ($2,630)$372$2,258$112,203
315 ($2,630)$365$2,265$109,938
316 ($2,630)$357$2,273$107,665
317 ($2,630)$350$2,280$105,385
318 ($2,630)$343$2,288$103,097
319 ($2,630)$335$2,295$100,802
320 ($2,630)$328$2,302$98,500
321 ($2,630)$320$2,310$96,190
322 ($2,630)$313$2,317$93,873
323 ($2,630)$305$2,325$91,548
324 ($2,630)$298$2,332$89,215
Year 28 - 325 ($2,630)$290$2,340$86,875
326 ($2,630)$282$2,348$84,527
327 ($2,630)$275$2,355$82,172
328 ($2,630)$267$2,363$79,809
329 ($2,630)$259$2,371$77,439
330 ($2,630)$252$2,378$75,060
331 ($2,630)$244$2,386$72,674
332 ($2,630)$236$2,394$70,280
333 ($2,630)$228$2,402$67,879
334 ($2,630)$221$2,409$65,469
335 ($2,630)$213$2,417$63,052
336 ($2,630)$205$2,425$60,627
Year 29 - 337 ($2,630)$197$2,433$58,194
338 ($2,630)$189$2,441$55,753
339 ($2,630)$181$2,449$53,304
340 ($2,630)$173$2,457$50,847
341 ($2,630)$165$2,465$48,383
342 ($2,630)$157$2,473$45,910
343 ($2,630)$149$2,481$43,429
344 ($2,630)$141$2,489$40,940
345 ($2,630)$133$2,497$38,443
346 ($2,630)$125$2,505$35,938
347 ($2,630)$117$2,513$33,425
348 ($2,630)$109$2,521$30,904
Year 30 - 349 ($2,630)$100$2,530$28,374
350 ($2,630)$92$2,538$25,836
351 ($2,630)$84$2,546$23,290
352 ($2,630)$76$2,554$20,736
353 ($2,630)$67$2,563$18,173
354 ($2,630)$59$2,571$15,602
355 ($2,630)$51$2,579$13,023
356 ($2,630)$42$2,588$10,435
357 ($2,630)$34$2,596$7,839
358 ($2,630)$25$2,605$5,235
359 ($2,630)$17$2,613$2,622
360 ($2,630)$9$2,622$0
TOTALS$389,208$557,600$946,808

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.