« Back to all home prices

Mortgage Payment Schedule for a $698,000 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% ($139,600) 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
$2,634 360 $389,766 $948,166

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 #: 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 #: 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 #: 7706
$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 #: 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  $698,000
Down Payment $139,600$558,400
Year 1 - 1 ($2,634)$1,815$819$557,581
2 ($2,634)$1,812$822$556,759
3 ($2,634)$1,809$824$555,935
4 ($2,634)$1,807$827$555,108
5 ($2,634)$1,804$830$554,278
6 ($2,634)$1,801$832$553,446
7 ($2,634)$1,799$835$552,611
8 ($2,634)$1,796$838$551,773
9 ($2,634)$1,793$841$550,932
10 ($2,634)$1,791$843$550,089
11 ($2,634)$1,788$846$549,243
12 ($2,634)$1,785$849$548,394
Year 2 - 13 ($2,634)$1,782$852$547,543
14 ($2,634)$1,780$854$546,689
15 ($2,634)$1,777$857$545,832
16 ($2,634)$1,774$860$544,972
17 ($2,634)$1,771$863$544,109
18 ($2,634)$1,768$865$543,244
19 ($2,634)$1,766$868$542,375
20 ($2,634)$1,763$871$541,504
21 ($2,634)$1,760$874$540,630
22 ($2,634)$1,757$877$539,754
23 ($2,634)$1,754$880$538,874
24 ($2,634)$1,751$882$537,992
Year 3 - 25 ($2,634)$1,748$885$537,106
26 ($2,634)$1,746$888$536,218
27 ($2,634)$1,743$891$535,327
28 ($2,634)$1,740$894$534,433
29 ($2,634)$1,737$897$533,536
30 ($2,634)$1,734$900$532,636
31 ($2,634)$1,731$903$531,734
32 ($2,634)$1,728$906$530,828
33 ($2,634)$1,725$909$529,919
34 ($2,634)$1,722$912$529,008
35 ($2,634)$1,719$915$528,093
36 ($2,634)$1,716$917$527,176
Year 4 - 37 ($2,634)$1,713$920$526,255
38 ($2,634)$1,710$923$525,332
39 ($2,634)$1,707$926$524,405
40 ($2,634)$1,704$929$523,476
41 ($2,634)$1,701$932$522,543
42 ($2,634)$1,698$936$521,608
43 ($2,634)$1,695$939$520,669
44 ($2,634)$1,692$942$519,728
45 ($2,634)$1,689$945$518,783
46 ($2,634)$1,686$948$517,835
47 ($2,634)$1,683$951$516,884
48 ($2,634)$1,680$954$515,931
Year 5 - 49 ($2,634)$1,677$957$514,974
50 ($2,634)$1,674$960$514,013
51 ($2,634)$1,671$963$513,050
52 ($2,634)$1,667$966$512,084
53 ($2,634)$1,664$970$511,114
54 ($2,634)$1,661$973$510,142
55 ($2,634)$1,658$976$509,166
56 ($2,634)$1,655$979$508,187
57 ($2,634)$1,652$982$507,205
58 ($2,634)$1,648$985$506,219
59 ($2,634)$1,645$989$505,231
60 ($2,634)$1,642$992$504,239
Year 6 - 61 ($2,634)$1,639$995$503,244
62 ($2,634)$1,636$998$502,245
63 ($2,634)$1,632$1,001$501,244
64 ($2,634)$1,629$1,005$500,239
65 ($2,634)$1,626$1,008$499,231
66 ($2,634)$1,623$1,011$498,220
67 ($2,634)$1,619$1,015$497,205
68 ($2,634)$1,616$1,018$496,187
69 ($2,634)$1,613$1,021$495,166
70 ($2,634)$1,609$1,025$494,142
71 ($2,634)$1,606$1,028$493,114
72 ($2,634)$1,603$1,031$492,083
Year 7 - 73 ($2,634)$1,599$1,035$491,048
74 ($2,634)$1,596$1,038$490,010
75 ($2,634)$1,593$1,041$488,969
76 ($2,634)$1,589$1,045$487,924
77 ($2,634)$1,586$1,048$486,876
78 ($2,634)$1,582$1,051$485,825
79 ($2,634)$1,579$1,055$484,770
80 ($2,634)$1,576$1,058$483,712
81 ($2,634)$1,572$1,062$482,650
82 ($2,634)$1,569$1,065$481,585
83 ($2,634)$1,565$1,069$480,516
84 ($2,634)$1,562$1,072$479,444
Year 8 - 85 ($2,634)$1,558$1,076$478,369
86 ($2,634)$1,555$1,079$477,289
87 ($2,634)$1,551$1,083$476,207
88 ($2,634)$1,548$1,086$475,121
89 ($2,634)$1,544$1,090$474,031
90 ($2,634)$1,541$1,093$472,938
91 ($2,634)$1,537$1,097$471,841
92 ($2,634)$1,533$1,100$470,741
93 ($2,634)$1,530$1,104$469,637
94 ($2,634)$1,526$1,107$468,529
95 ($2,634)$1,523$1,111$467,418
96 ($2,634)$1,519$1,115$466,304
Year 9 - 97 ($2,634)$1,515$1,118$465,185
98 ($2,634)$1,512$1,122$464,063
99 ($2,634)$1,508$1,126$462,938
100 ($2,634)$1,505$1,129$461,809
101 ($2,634)$1,501$1,133$460,676
102 ($2,634)$1,497$1,137$459,539
103 ($2,634)$1,494$1,140$458,399
104 ($2,634)$1,490$1,144$457,255
105 ($2,634)$1,486$1,148$456,107
106 ($2,634)$1,482$1,151$454,956
107 ($2,634)$1,479$1,155$453,800
108 ($2,634)$1,475$1,159$452,641
Year 10 - 109 ($2,634)$1,471$1,163$451,479
110 ($2,634)$1,467$1,166$450,312
111 ($2,634)$1,464$1,170$449,142
112 ($2,634)$1,460$1,174$447,968
113 ($2,634)$1,456$1,178$446,790
114 ($2,634)$1,452$1,182$445,608
115 ($2,634)$1,448$1,186$444,423
116 ($2,634)$1,444$1,189$443,233
117 ($2,634)$1,441$1,193$442,040
118 ($2,634)$1,437$1,197$440,843
119 ($2,634)$1,433$1,201$439,642
120 ($2,634)$1,429$1,205$438,437
Year 11 - 121 ($2,634)$1,425$1,209$437,228
122 ($2,634)$1,421$1,213$436,015
123 ($2,634)$1,417$1,217$434,798
124 ($2,634)$1,413$1,221$433,578
125 ($2,634)$1,409$1,225$432,353
126 ($2,634)$1,405$1,229$431,124
127 ($2,634)$1,401$1,233$429,892
128 ($2,634)$1,397$1,237$428,655
129 ($2,634)$1,393$1,241$427,414
130 ($2,634)$1,389$1,245$426,170
131 ($2,634)$1,385$1,249$424,921
132 ($2,634)$1,381$1,253$423,668
Year 12 - 133 ($2,634)$1,377$1,257$422,411
134 ($2,634)$1,373$1,261$421,150
135 ($2,634)$1,369$1,265$419,885
136 ($2,634)$1,365$1,269$418,616
137 ($2,634)$1,361$1,273$417,343
138 ($2,634)$1,356$1,277$416,065
139 ($2,634)$1,352$1,282$414,784
140 ($2,634)$1,348$1,286$413,498
141 ($2,634)$1,344$1,290$412,208
142 ($2,634)$1,340$1,294$410,914
143 ($2,634)$1,335$1,298$409,616
144 ($2,634)$1,331$1,303$408,313
Year 13 - 145 ($2,634)$1,327$1,307$407,006
146 ($2,634)$1,323$1,311$405,695
147 ($2,634)$1,319$1,315$404,380
148 ($2,634)$1,314$1,320$403,061
149 ($2,634)$1,310$1,324$401,737
150 ($2,634)$1,306$1,328$400,409
151 ($2,634)$1,301$1,332$399,076
152 ($2,634)$1,297$1,337$397,739
153 ($2,634)$1,293$1,341$396,398
154 ($2,634)$1,288$1,346$395,053
155 ($2,634)$1,284$1,350$393,703
156 ($2,634)$1,280$1,354$392,348
Year 14 - 157 ($2,634)$1,275$1,359$390,990
158 ($2,634)$1,271$1,363$389,627
159 ($2,634)$1,266$1,368$388,259
160 ($2,634)$1,262$1,372$386,887
161 ($2,634)$1,257$1,376$385,511
162 ($2,634)$1,253$1,381$384,130
163 ($2,634)$1,248$1,385$382,745
164 ($2,634)$1,244$1,390$381,355
165 ($2,634)$1,239$1,394$379,960
166 ($2,634)$1,235$1,399$378,561
167 ($2,634)$1,230$1,403$377,158
168 ($2,634)$1,226$1,408$375,750
Year 15 - 169 ($2,634)$1,221$1,413$374,337
170 ($2,634)$1,217$1,417$372,920
171 ($2,634)$1,212$1,422$371,498
172 ($2,634)$1,207$1,426$370,072
173 ($2,634)$1,203$1,431$368,641
174 ($2,634)$1,198$1,436$367,205
175 ($2,634)$1,193$1,440$365,765
176 ($2,634)$1,189$1,445$364,320
177 ($2,634)$1,184$1,450$362,870
178 ($2,634)$1,179$1,454$361,415
179 ($2,634)$1,175$1,459$359,956
180 ($2,634)$1,170$1,464$358,492
Year 16 - 181 ($2,634)$1,165$1,469$357,024
182 ($2,634)$1,160$1,473$355,550
183 ($2,634)$1,156$1,478$354,072
184 ($2,634)$1,151$1,483$352,589
185 ($2,634)$1,146$1,488$351,101
186 ($2,634)$1,141$1,493$349,608
187 ($2,634)$1,136$1,498$348,111
188 ($2,634)$1,131$1,502$346,608
189 ($2,634)$1,126$1,507$345,101
190 ($2,634)$1,122$1,512$343,589
191 ($2,634)$1,117$1,517$342,072
192 ($2,634)$1,112$1,522$340,549
Year 17 - 193 ($2,634)$1,107$1,527$339,022
194 ($2,634)$1,102$1,532$337,491
195 ($2,634)$1,097$1,537$335,954
196 ($2,634)$1,092$1,542$334,412
197 ($2,634)$1,087$1,547$332,865
198 ($2,634)$1,082$1,552$331,313
199 ($2,634)$1,077$1,557$329,756
200 ($2,634)$1,072$1,562$328,194
201 ($2,634)$1,067$1,567$326,626
202 ($2,634)$1,062$1,572$325,054
203 ($2,634)$1,056$1,577$323,477
204 ($2,634)$1,051$1,582$321,894
Year 18 - 205 ($2,634)$1,046$1,588$320,307
206 ($2,634)$1,041$1,593$318,714
207 ($2,634)$1,036$1,598$317,116
208 ($2,634)$1,031$1,603$315,513
209 ($2,634)$1,025$1,608$313,904
210 ($2,634)$1,020$1,614$312,291
211 ($2,634)$1,015$1,619$310,672
212 ($2,634)$1,010$1,624$309,048
213 ($2,634)$1,004$1,629$307,418
214 ($2,634)$999$1,635$305,784
215 ($2,634)$994$1,640$304,144
216 ($2,634)$988$1,645$302,498
Year 19 - 217 ($2,634)$983$1,651$300,848
218 ($2,634)$978$1,656$299,192
219 ($2,634)$972$1,661$297,530
220 ($2,634)$967$1,667$295,863
221 ($2,634)$962$1,672$294,191
222 ($2,634)$956$1,678$292,513
223 ($2,634)$951$1,683$290,830
224 ($2,634)$945$1,689$289,142
225 ($2,634)$940$1,694$287,448
226 ($2,634)$934$1,700$285,748
227 ($2,634)$929$1,705$284,043
228 ($2,634)$923$1,711$282,332
Year 20 - 229 ($2,634)$918$1,716$280,616
230 ($2,634)$912$1,722$278,894
231 ($2,634)$906$1,727$277,167
232 ($2,634)$901$1,733$275,434
233 ($2,634)$895$1,739$273,695
234 ($2,634)$890$1,744$271,951
235 ($2,634)$884$1,750$270,201
236 ($2,634)$878$1,756$268,445
237 ($2,634)$872$1,761$266,684
238 ($2,634)$867$1,767$264,917
239 ($2,634)$861$1,773$263,144
240 ($2,634)$855$1,779$261,366
Year 21 - 241 ($2,634)$849$1,784$259,581
242 ($2,634)$844$1,790$257,791
243 ($2,634)$838$1,796$255,995
244 ($2,634)$832$1,802$254,193
245 ($2,634)$826$1,808$252,386
246 ($2,634)$820$1,814$250,572
247 ($2,634)$814$1,819$248,753
248 ($2,634)$808$1,825$246,927
249 ($2,634)$803$1,831$245,096
250 ($2,634)$797$1,837$243,259
251 ($2,634)$791$1,843$241,416
252 ($2,634)$785$1,849$239,566
Year 22 - 253 ($2,634)$779$1,855$237,711
254 ($2,634)$773$1,861$235,850
255 ($2,634)$767$1,867$233,983
256 ($2,634)$760$1,873$232,109
257 ($2,634)$754$1,879$230,230
258 ($2,634)$748$1,886$228,344
259 ($2,634)$742$1,892$226,453
260 ($2,634)$736$1,898$224,555
261 ($2,634)$730$1,904$222,651
262 ($2,634)$724$1,910$220,741
263 ($2,634)$717$1,916$218,824
264 ($2,634)$711$1,923$216,902
Year 23 - 265 ($2,634)$705$1,929$214,973
266 ($2,634)$699$1,935$213,038
267 ($2,634)$692$1,941$211,096
268 ($2,634)$686$1,948$209,148
269 ($2,634)$680$1,954$207,194
270 ($2,634)$673$1,960$205,234
271 ($2,634)$667$1,967$203,267
272 ($2,634)$661$1,973$201,294
273 ($2,634)$654$1,980$199,314
274 ($2,634)$648$1,986$197,328
275 ($2,634)$641$1,992$195,336
276 ($2,634)$635$1,999$193,337
Year 24 - 277 ($2,634)$628$2,005$191,332
278 ($2,634)$622$2,012$189,320
279 ($2,634)$615$2,019$187,301
280 ($2,634)$609$2,025$185,276
281 ($2,634)$602$2,032$183,244
282 ($2,634)$596$2,038$181,206
283 ($2,634)$589$2,045$179,161
284 ($2,634)$582$2,052$177,110
285 ($2,634)$576$2,058$175,051
286 ($2,634)$569$2,065$172,987
287 ($2,634)$562$2,072$170,915
288 ($2,634)$555$2,078$168,837
Year 25 - 289 ($2,634)$549$2,085$166,752
290 ($2,634)$542$2,092$164,660
291 ($2,634)$535$2,099$162,561
292 ($2,634)$528$2,105$160,456
293 ($2,634)$521$2,112$158,343
294 ($2,634)$515$2,119$156,224
295 ($2,634)$508$2,126$154,098
296 ($2,634)$501$2,133$151,965
297 ($2,634)$494$2,140$149,825
298 ($2,634)$487$2,147$147,678
299 ($2,634)$480$2,154$145,524
300 ($2,634)$473$2,161$143,364
Year 26 - 301 ($2,634)$466$2,168$141,196
302 ($2,634)$459$2,175$139,021
303 ($2,634)$452$2,182$136,839
304 ($2,634)$445$2,189$134,650
305 ($2,634)$438$2,196$132,454
306 ($2,634)$430$2,203$130,250
307 ($2,634)$423$2,210$128,040
308 ($2,634)$416$2,218$125,822
309 ($2,634)$409$2,225$123,597
310 ($2,634)$402$2,232$121,365
311 ($2,634)$394$2,239$119,126
312 ($2,634)$387$2,247$116,879
Year 27 - 313 ($2,634)$380$2,254$114,625
314 ($2,634)$373$2,261$112,364
315 ($2,634)$365$2,269$110,095
316 ($2,634)$358$2,276$107,819
317 ($2,634)$350$2,283$105,536
318 ($2,634)$343$2,291$103,245
319 ($2,634)$336$2,298$100,947
320 ($2,634)$328$2,306$98,641
321 ($2,634)$321$2,313$96,328
322 ($2,634)$313$2,321$94,007
323 ($2,634)$306$2,328$91,679
324 ($2,634)$298$2,336$89,343
Year 28 - 325 ($2,634)$290$2,343$87,000
326 ($2,634)$283$2,351$84,649
327 ($2,634)$275$2,359$82,290
328 ($2,634)$267$2,366$79,924
329 ($2,634)$260$2,374$77,550
330 ($2,634)$252$2,382$75,168
331 ($2,634)$244$2,389$72,778
332 ($2,634)$237$2,397$70,381
333 ($2,634)$229$2,405$67,976
334 ($2,634)$221$2,413$65,563
335 ($2,634)$213$2,421$63,142
336 ($2,634)$205$2,429$60,714
Year 29 - 337 ($2,634)$197$2,436$58,277
338 ($2,634)$189$2,444$55,833
339 ($2,634)$181$2,452$53,381
340 ($2,634)$173$2,460$50,920
341 ($2,634)$165$2,468$48,452
342 ($2,634)$157$2,476$45,976
343 ($2,634)$149$2,484$43,491
344 ($2,634)$141$2,492$40,999
345 ($2,634)$133$2,501$38,498
346 ($2,634)$125$2,509$35,990
347 ($2,634)$117$2,517$33,473
348 ($2,634)$109$2,525$30,948
Year 30 - 349 ($2,634)$101$2,533$28,415
350 ($2,634)$92$2,541$25,873
351 ($2,634)$84$2,550$23,324
352 ($2,634)$76$2,558$20,766
353 ($2,634)$67$2,566$18,199
354 ($2,634)$59$2,575$15,625
355 ($2,634)$51$2,583$13,042
356 ($2,634)$42$2,591$10,450
357 ($2,634)$34$2,600$7,850
358 ($2,634)$26$2,608$5,242
359 ($2,634)$17$2,617$2,625
360 ($2,634)$9$2,625$0
TOTALS$389,766$558,400$948,166

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.