« Back to all home prices

Mortgage Payment Schedule for a $701,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($140,200) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,690 360 $407,706 $968,506

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 122701 | State Lic #: MC-1186
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 30 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  $701,000
Down Payment $140,200$560,800
Year 1 - 1 ($2,690)$1,888$802$559,998
2 ($2,690)$1,885$805$559,193
3 ($2,690)$1,883$808$558,385
4 ($2,690)$1,880$810$557,575
5 ($2,690)$1,877$813$556,762
6 ($2,690)$1,874$816$555,946
7 ($2,690)$1,872$819$555,127
8 ($2,690)$1,869$821$554,306
9 ($2,690)$1,866$824$553,482
10 ($2,690)$1,863$827$552,655
11 ($2,690)$1,861$830$551,825
12 ($2,690)$1,858$832$550,993
Year 2 - 13 ($2,690)$1,855$835$550,157
14 ($2,690)$1,852$838$549,319
15 ($2,690)$1,849$841$548,478
16 ($2,690)$1,847$844$547,634
17 ($2,690)$1,844$847$546,788
18 ($2,690)$1,841$849$545,938
19 ($2,690)$1,838$852$545,086
20 ($2,690)$1,835$855$544,231
21 ($2,690)$1,832$858$543,373
22 ($2,690)$1,829$861$542,512
23 ($2,690)$1,826$864$541,648
24 ($2,690)$1,824$867$540,781
Year 3 - 25 ($2,690)$1,821$870$539,912
26 ($2,690)$1,818$873$539,039
27 ($2,690)$1,815$876$538,164
28 ($2,690)$1,812$878$537,285
29 ($2,690)$1,809$881$536,404
30 ($2,690)$1,806$884$535,519
31 ($2,690)$1,803$887$534,632
32 ($2,690)$1,800$890$533,742
33 ($2,690)$1,797$893$532,848
34 ($2,690)$1,794$896$531,952
35 ($2,690)$1,791$899$531,052
36 ($2,690)$1,788$902$530,150
Year 4 - 37 ($2,690)$1,785$905$529,245
38 ($2,690)$1,782$909$528,336
39 ($2,690)$1,779$912$527,424
40 ($2,690)$1,776$915$526,510
41 ($2,690)$1,773$918$525,592
42 ($2,690)$1,769$921$524,671
43 ($2,690)$1,766$924$523,747
44 ($2,690)$1,763$927$522,820
45 ($2,690)$1,760$930$521,890
46 ($2,690)$1,757$933$520,957
47 ($2,690)$1,754$936$520,021
48 ($2,690)$1,751$940$519,081
Year 5 - 49 ($2,690)$1,748$943$518,138
50 ($2,690)$1,744$946$517,192
51 ($2,690)$1,741$949$516,243
52 ($2,690)$1,738$952$515,291
53 ($2,690)$1,735$955$514,336
54 ($2,690)$1,732$959$513,377
55 ($2,690)$1,728$962$512,415
56 ($2,690)$1,725$965$511,450
57 ($2,690)$1,722$968$510,481
58 ($2,690)$1,719$972$509,510
59 ($2,690)$1,715$975$508,535
60 ($2,690)$1,712$978$507,557
Year 6 - 61 ($2,690)$1,709$982$506,575
62 ($2,690)$1,705$985$505,590
63 ($2,690)$1,702$988$504,602
64 ($2,690)$1,699$991$503,611
65 ($2,690)$1,695$995$502,616
66 ($2,690)$1,692$998$501,618
67 ($2,690)$1,689$1,002$500,616
68 ($2,690)$1,685$1,005$499,611
69 ($2,690)$1,682$1,008$498,603
70 ($2,690)$1,679$1,012$497,591
71 ($2,690)$1,675$1,015$496,576
72 ($2,690)$1,672$1,018$495,558
Year 7 - 73 ($2,690)$1,668$1,022$494,536
74 ($2,690)$1,665$1,025$493,511
75 ($2,690)$1,661$1,029$492,482
76 ($2,690)$1,658$1,032$491,449
77 ($2,690)$1,655$1,036$490,414
78 ($2,690)$1,651$1,039$489,374
79 ($2,690)$1,648$1,043$488,332
80 ($2,690)$1,644$1,046$487,286
81 ($2,690)$1,641$1,050$486,236
82 ($2,690)$1,637$1,053$485,182
83 ($2,690)$1,633$1,057$484,126
84 ($2,690)$1,630$1,060$483,065
Year 8 - 85 ($2,690)$1,626$1,064$482,001
86 ($2,690)$1,623$1,068$480,934
87 ($2,690)$1,619$1,071$479,863
88 ($2,690)$1,616$1,075$478,788
89 ($2,690)$1,612$1,078$477,709
90 ($2,690)$1,608$1,082$476,627
91 ($2,690)$1,605$1,086$475,542
92 ($2,690)$1,601$1,089$474,452
93 ($2,690)$1,597$1,093$473,359
94 ($2,690)$1,594$1,097$472,263
95 ($2,690)$1,590$1,100$471,162
96 ($2,690)$1,586$1,104$470,058
Year 9 - 97 ($2,690)$1,583$1,108$468,951
98 ($2,690)$1,579$1,111$467,839
99 ($2,690)$1,575$1,115$466,724
100 ($2,690)$1,571$1,119$465,605
101 ($2,690)$1,568$1,123$464,482
102 ($2,690)$1,564$1,127$463,356
103 ($2,690)$1,560$1,130$462,225
104 ($2,690)$1,556$1,134$461,091
105 ($2,690)$1,552$1,138$459,953
106 ($2,690)$1,549$1,142$458,811
107 ($2,690)$1,545$1,146$457,666
108 ($2,690)$1,541$1,149$456,516
Year 10 - 109 ($2,690)$1,537$1,153$455,363
110 ($2,690)$1,533$1,157$454,206
111 ($2,690)$1,529$1,161$453,045
112 ($2,690)$1,525$1,165$451,880
113 ($2,690)$1,521$1,169$450,711
114 ($2,690)$1,517$1,173$449,538
115 ($2,690)$1,513$1,177$448,361
116 ($2,690)$1,509$1,181$447,180
117 ($2,690)$1,506$1,185$445,995
118 ($2,690)$1,502$1,189$444,806
119 ($2,690)$1,498$1,193$443,614
120 ($2,690)$1,493$1,197$442,417
Year 11 - 121 ($2,690)$1,489$1,201$441,216
122 ($2,690)$1,485$1,205$440,011
123 ($2,690)$1,481$1,209$438,802
124 ($2,690)$1,477$1,213$437,589
125 ($2,690)$1,473$1,217$436,372
126 ($2,690)$1,469$1,221$435,151
127 ($2,690)$1,465$1,225$433,926
128 ($2,690)$1,461$1,229$432,696
129 ($2,690)$1,457$1,234$431,463
130 ($2,690)$1,453$1,238$430,225
131 ($2,690)$1,448$1,242$428,983
132 ($2,690)$1,444$1,246$427,737
Year 12 - 133 ($2,690)$1,440$1,250$426,487
134 ($2,690)$1,436$1,254$425,232
135 ($2,690)$1,432$1,259$423,974
136 ($2,690)$1,427$1,263$422,711
137 ($2,690)$1,423$1,267$421,444
138 ($2,690)$1,419$1,271$420,172
139 ($2,690)$1,415$1,276$418,897
140 ($2,690)$1,410$1,280$417,617
141 ($2,690)$1,406$1,284$416,332
142 ($2,690)$1,402$1,289$415,044
143 ($2,690)$1,397$1,293$413,751
144 ($2,690)$1,393$1,297$412,453
Year 13 - 145 ($2,690)$1,389$1,302$411,152
146 ($2,690)$1,384$1,306$409,845
147 ($2,690)$1,380$1,310$408,535
148 ($2,690)$1,375$1,315$407,220
149 ($2,690)$1,371$1,319$405,901
150 ($2,690)$1,367$1,324$404,577
151 ($2,690)$1,362$1,328$403,249
152 ($2,690)$1,358$1,333$401,916
153 ($2,690)$1,353$1,337$400,579
154 ($2,690)$1,349$1,342$399,237
155 ($2,690)$1,344$1,346$397,891
156 ($2,690)$1,340$1,351$396,540
Year 14 - 157 ($2,690)$1,335$1,355$395,185
158 ($2,690)$1,330$1,360$393,825
159 ($2,690)$1,326$1,364$392,461
160 ($2,690)$1,321$1,369$391,092
161 ($2,690)$1,317$1,374$389,718
162 ($2,690)$1,312$1,378$388,340
163 ($2,690)$1,307$1,383$386,957
164 ($2,690)$1,303$1,388$385,570
165 ($2,690)$1,298$1,392$384,177
166 ($2,690)$1,293$1,397$382,780
167 ($2,690)$1,289$1,402$381,379
168 ($2,690)$1,284$1,406$379,973
Year 15 - 169 ($2,690)$1,279$1,411$378,561
170 ($2,690)$1,274$1,416$377,146
171 ($2,690)$1,270$1,421$375,725
172 ($2,690)$1,265$1,425$374,300
173 ($2,690)$1,260$1,430$372,870
174 ($2,690)$1,255$1,435$371,435
175 ($2,690)$1,250$1,440$369,995
176 ($2,690)$1,246$1,445$368,550
177 ($2,690)$1,241$1,450$367,101
178 ($2,690)$1,236$1,454$365,646
179 ($2,690)$1,231$1,459$364,187
180 ($2,690)$1,226$1,464$362,723
Year 16 - 181 ($2,690)$1,221$1,469$361,254
182 ($2,690)$1,216$1,474$359,780
183 ($2,690)$1,211$1,479$358,301
184 ($2,690)$1,206$1,484$356,817
185 ($2,690)$1,201$1,489$355,328
186 ($2,690)$1,196$1,494$353,834
187 ($2,690)$1,191$1,499$352,334
188 ($2,690)$1,186$1,504$350,830
189 ($2,690)$1,181$1,509$349,321
190 ($2,690)$1,176$1,514$347,807
191 ($2,690)$1,171$1,519$346,288
192 ($2,690)$1,166$1,524$344,763
Year 17 - 193 ($2,690)$1,161$1,530$343,234
194 ($2,690)$1,156$1,535$341,699
195 ($2,690)$1,150$1,540$340,159
196 ($2,690)$1,145$1,545$338,614
197 ($2,690)$1,140$1,550$337,064
198 ($2,690)$1,135$1,556$335,508
199 ($2,690)$1,130$1,561$333,947
200 ($2,690)$1,124$1,566$332,381
201 ($2,690)$1,119$1,571$330,810
202 ($2,690)$1,114$1,577$329,233
203 ($2,690)$1,108$1,582$327,652
204 ($2,690)$1,103$1,587$326,064
Year 18 - 205 ($2,690)$1,098$1,593$324,472
206 ($2,690)$1,092$1,598$322,874
207 ($2,690)$1,087$1,603$321,271
208 ($2,690)$1,082$1,609$319,662
209 ($2,690)$1,076$1,614$318,048
210 ($2,690)$1,071$1,620$316,428
211 ($2,690)$1,065$1,625$314,803
212 ($2,690)$1,060$1,630$313,173
213 ($2,690)$1,054$1,636$311,537
214 ($2,690)$1,049$1,641$309,895
215 ($2,690)$1,043$1,647$308,248
216 ($2,690)$1,038$1,653$306,596
Year 19 - 217 ($2,690)$1,032$1,658$304,938
218 ($2,690)$1,027$1,664$303,274
219 ($2,690)$1,021$1,669$301,605
220 ($2,690)$1,015$1,675$299,930
221 ($2,690)$1,010$1,681$298,250
222 ($2,690)$1,004$1,686$296,563
223 ($2,690)$998$1,692$294,871
224 ($2,690)$993$1,698$293,174
225 ($2,690)$987$1,703$291,471
226 ($2,690)$981$1,709$289,762
227 ($2,690)$976$1,715$288,047
228 ($2,690)$970$1,721$286,326
Year 20 - 229 ($2,690)$964$1,726$284,600
230 ($2,690)$958$1,732$282,868
231 ($2,690)$952$1,738$281,130
232 ($2,690)$946$1,744$279,386
233 ($2,690)$941$1,750$277,636
234 ($2,690)$935$1,756$275,881
235 ($2,690)$929$1,761$274,119
236 ($2,690)$923$1,767$272,352
237 ($2,690)$917$1,773$270,579
238 ($2,690)$911$1,779$268,799
239 ($2,690)$905$1,785$267,014
240 ($2,690)$899$1,791$265,222
Year 21 - 241 ($2,690)$893$1,797$263,425
242 ($2,690)$887$1,803$261,622
243 ($2,690)$881$1,810$259,812
244 ($2,690)$875$1,816$257,997
245 ($2,690)$869$1,822$256,175
246 ($2,690)$862$1,828$254,347
247 ($2,690)$856$1,834$252,513
248 ($2,690)$850$1,840$250,673
249 ($2,690)$844$1,846$248,827
250 ($2,690)$838$1,853$246,974
251 ($2,690)$831$1,859$245,115
252 ($2,690)$825$1,865$243,250
Year 22 - 253 ($2,690)$819$1,871$241,379
254 ($2,690)$813$1,878$239,501
255 ($2,690)$806$1,884$237,617
256 ($2,690)$800$1,890$235,727
257 ($2,690)$794$1,897$233,830
258 ($2,690)$787$1,903$231,927
259 ($2,690)$781$1,909$230,018
260 ($2,690)$774$1,916$228,102
261 ($2,690)$768$1,922$226,179
262 ($2,690)$761$1,929$224,250
263 ($2,690)$755$1,935$222,315
264 ($2,690)$748$1,942$220,373
Year 23 - 265 ($2,690)$742$1,948$218,425
266 ($2,690)$735$1,955$216,470
267 ($2,690)$729$1,962$214,508
268 ($2,690)$722$1,968$212,540
269 ($2,690)$716$1,975$210,566
270 ($2,690)$709$1,981$208,584
271 ($2,690)$702$1,988$206,596
272 ($2,690)$696$1,995$204,601
273 ($2,690)$689$2,001$202,600
274 ($2,690)$682$2,008$200,592
275 ($2,690)$675$2,015$198,577
276 ($2,690)$669$2,022$196,555
Year 24 - 277 ($2,690)$662$2,029$194,526
278 ($2,690)$655$2,035$192,491
279 ($2,690)$648$2,042$190,449
280 ($2,690)$641$2,049$188,400
281 ($2,690)$634$2,056$186,344
282 ($2,690)$627$2,063$184,281
283 ($2,690)$620$2,070$182,211
284 ($2,690)$613$2,077$180,134
285 ($2,690)$606$2,084$178,050
286 ($2,690)$599$2,091$175,959
287 ($2,690)$592$2,098$173,861
288 ($2,690)$585$2,105$171,757
Year 25 - 289 ($2,690)$578$2,112$169,644
290 ($2,690)$571$2,119$167,525
291 ($2,690)$564$2,126$165,399
292 ($2,690)$557$2,133$163,266
293 ($2,690)$550$2,141$161,125
294 ($2,690)$542$2,148$158,977
295 ($2,690)$535$2,155$156,822
296 ($2,690)$528$2,162$154,660
297 ($2,690)$521$2,170$152,490
298 ($2,690)$513$2,177$150,313
299 ($2,690)$506$2,184$148,129
300 ($2,690)$499$2,192$145,937
Year 26 - 301 ($2,690)$491$2,199$143,738
302 ($2,690)$484$2,206$141,532
303 ($2,690)$476$2,214$139,318
304 ($2,690)$469$2,221$137,097
305 ($2,690)$462$2,229$134,868
306 ($2,690)$454$2,236$132,632
307 ($2,690)$447$2,244$130,388
308 ($2,690)$439$2,251$128,137
309 ($2,690)$431$2,259$125,878
310 ($2,690)$424$2,267$123,611
311 ($2,690)$416$2,274$121,337
312 ($2,690)$409$2,282$119,056
Year 27 - 313 ($2,690)$401$2,289$116,766
314 ($2,690)$393$2,297$114,469
315 ($2,690)$385$2,305$112,164
316 ($2,690)$378$2,313$109,851
317 ($2,690)$370$2,320$107,531
318 ($2,690)$362$2,328$105,203
319 ($2,690)$354$2,336$102,866
320 ($2,690)$346$2,344$100,522
321 ($2,690)$338$2,352$98,171
322 ($2,690)$331$2,360$95,811
323 ($2,690)$323$2,368$93,443
324 ($2,690)$315$2,376$91,067
Year 28 - 325 ($2,690)$307$2,384$88,684
326 ($2,690)$299$2,392$86,292
327 ($2,690)$291$2,400$83,892
328 ($2,690)$282$2,408$81,484
329 ($2,690)$274$2,416$79,068
330 ($2,690)$266$2,424$76,644
331 ($2,690)$258$2,432$74,212
332 ($2,690)$250$2,440$71,772
333 ($2,690)$242$2,449$69,323
334 ($2,690)$233$2,457$66,866
335 ($2,690)$225$2,465$64,401
336 ($2,690)$217$2,473$61,927
Year 29 - 337 ($2,690)$208$2,482$59,446
338 ($2,690)$200$2,490$56,955
339 ($2,690)$192$2,499$54,457
340 ($2,690)$183$2,507$51,950
341 ($2,690)$175$2,515$49,435
342 ($2,690)$166$2,524$46,911
343 ($2,690)$158$2,532$44,378
344 ($2,690)$149$2,541$41,837
345 ($2,690)$141$2,549$39,288
346 ($2,690)$132$2,558$36,730
347 ($2,690)$124$2,567$34,163
348 ($2,690)$115$2,575$31,588
Year 30 - 349 ($2,690)$106$2,584$29,004
350 ($2,690)$98$2,593$26,411
351 ($2,690)$89$2,601$23,810
352 ($2,690)$80$2,610$21,200
353 ($2,690)$71$2,619$18,581
354 ($2,690)$63$2,628$15,953
355 ($2,690)$54$2,637$13,317
356 ($2,690)$45$2,645$10,671
357 ($2,690)$36$2,654$8,017
358 ($2,690)$27$2,663$5,354
359 ($2,690)$18$2,672$2,681
360 ($2,690)$9$2,681$0
TOTALS$407,706$560,800$968,506

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.