« Back to all home prices

Mortgage Payment Schedule for a $709,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($141,800) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,679 360 $397,079 $964,279

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 1071 | State Lic #: MC-1772
$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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | 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: 3.769% | Rate: 3.750% | Fees: $595 | 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  $709,000
Down Payment $141,800$567,200
Year 1 - 1 ($2,679)$1,848$830$566,370
2 ($2,679)$1,845$833$565,536
3 ($2,679)$1,843$836$564,701
4 ($2,679)$1,840$839$563,862
5 ($2,679)$1,837$841$563,021
6 ($2,679)$1,835$844$562,177
7 ($2,679)$1,832$847$561,330
8 ($2,679)$1,829$850$560,480
9 ($2,679)$1,826$852$559,628
10 ($2,679)$1,823$855$558,773
11 ($2,679)$1,821$858$557,915
12 ($2,679)$1,818$861$557,054
Year 2 - 13 ($2,679)$1,815$863$556,191
14 ($2,679)$1,812$866$555,325
15 ($2,679)$1,809$869$554,455
16 ($2,679)$1,807$872$553,583
17 ($2,679)$1,804$875$552,709
18 ($2,679)$1,801$878$551,831
19 ($2,679)$1,798$881$550,951
20 ($2,679)$1,795$883$550,067
21 ($2,679)$1,792$886$549,181
22 ($2,679)$1,789$889$548,292
23 ($2,679)$1,787$892$547,400
24 ($2,679)$1,784$895$546,505
Year 3 - 25 ($2,679)$1,781$898$545,607
26 ($2,679)$1,778$901$544,706
27 ($2,679)$1,775$904$543,802
28 ($2,679)$1,772$907$542,896
29 ($2,679)$1,769$910$541,986
30 ($2,679)$1,766$913$541,074
31 ($2,679)$1,763$916$540,158
32 ($2,679)$1,760$919$539,240
33 ($2,679)$1,757$922$538,318
34 ($2,679)$1,754$925$537,393
35 ($2,679)$1,751$928$536,466
36 ($2,679)$1,748$931$535,535
Year 4 - 37 ($2,679)$1,745$934$534,602
38 ($2,679)$1,742$937$533,665
39 ($2,679)$1,739$940$532,725
40 ($2,679)$1,736$943$531,783
41 ($2,679)$1,733$946$530,837
42 ($2,679)$1,730$949$529,888
43 ($2,679)$1,727$952$528,936
44 ($2,679)$1,723$955$527,981
45 ($2,679)$1,720$958$527,023
46 ($2,679)$1,717$961$526,061
47 ($2,679)$1,714$964$525,097
48 ($2,679)$1,711$968$524,129
Year 5 - 49 ($2,679)$1,708$971$523,158
50 ($2,679)$1,705$974$522,184
51 ($2,679)$1,701$977$521,207
52 ($2,679)$1,698$980$520,227
53 ($2,679)$1,695$983$519,244
54 ($2,679)$1,692$987$518,257
55 ($2,679)$1,689$990$517,267
56 ($2,679)$1,685$993$516,274
57 ($2,679)$1,682$996$515,278
58 ($2,679)$1,679$1,000$514,278
59 ($2,679)$1,676$1,003$513,275
60 ($2,679)$1,672$1,006$512,269
Year 6 - 61 ($2,679)$1,669$1,009$511,260
62 ($2,679)$1,666$1,013$510,247
63 ($2,679)$1,663$1,016$509,231
64 ($2,679)$1,659$1,019$508,212
65 ($2,679)$1,656$1,023$507,189
66 ($2,679)$1,653$1,026$506,163
67 ($2,679)$1,649$1,029$505,134
68 ($2,679)$1,646$1,033$504,101
69 ($2,679)$1,643$1,036$503,065
70 ($2,679)$1,639$1,039$502,026
71 ($2,679)$1,636$1,043$500,983
72 ($2,679)$1,632$1,046$499,937
Year 7 - 73 ($2,679)$1,629$1,050$498,887
74 ($2,679)$1,626$1,053$497,834
75 ($2,679)$1,622$1,056$496,778
76 ($2,679)$1,619$1,060$495,718
77 ($2,679)$1,615$1,063$494,654
78 ($2,679)$1,612$1,067$493,587
79 ($2,679)$1,608$1,070$492,517
80 ($2,679)$1,605$1,074$491,443
81 ($2,679)$1,601$1,077$490,366
82 ($2,679)$1,598$1,081$489,285
83 ($2,679)$1,594$1,084$488,201
84 ($2,679)$1,591$1,088$487,113
Year 8 - 85 ($2,679)$1,587$1,091$486,022
86 ($2,679)$1,584$1,095$484,927
87 ($2,679)$1,580$1,098$483,828
88 ($2,679)$1,576$1,102$482,726
89 ($2,679)$1,573$1,106$481,621
90 ($2,679)$1,569$1,109$480,511
91 ($2,679)$1,566$1,113$479,399
92 ($2,679)$1,562$1,117$478,282
93 ($2,679)$1,558$1,120$477,162
94 ($2,679)$1,555$1,124$476,038
95 ($2,679)$1,551$1,127$474,911
96 ($2,679)$1,547$1,131$473,780
Year 9 - 97 ($2,679)$1,544$1,135$472,645
98 ($2,679)$1,540$1,139$471,506
99 ($2,679)$1,536$1,142$470,364
100 ($2,679)$1,533$1,146$469,218
101 ($2,679)$1,529$1,150$468,068
102 ($2,679)$1,525$1,153$466,915
103 ($2,679)$1,521$1,157$465,758
104 ($2,679)$1,518$1,161$464,597
105 ($2,679)$1,514$1,165$463,432
106 ($2,679)$1,510$1,169$462,263
107 ($2,679)$1,506$1,172$461,091
108 ($2,679)$1,502$1,176$459,915
Year 10 - 109 ($2,679)$1,499$1,180$458,735
110 ($2,679)$1,495$1,184$457,551
111 ($2,679)$1,491$1,188$456,363
112 ($2,679)$1,487$1,192$455,172
113 ($2,679)$1,483$1,195$453,976
114 ($2,679)$1,479$1,199$452,777
115 ($2,679)$1,475$1,203$451,574
116 ($2,679)$1,471$1,207$450,367
117 ($2,679)$1,467$1,211$449,156
118 ($2,679)$1,463$1,215$447,940
119 ($2,679)$1,460$1,219$446,721
120 ($2,679)$1,456$1,223$445,498
Year 11 - 121 ($2,679)$1,452$1,227$444,271
122 ($2,679)$1,448$1,231$443,041
123 ($2,679)$1,444$1,235$441,806
124 ($2,679)$1,440$1,239$440,567
125 ($2,679)$1,436$1,243$439,323
126 ($2,679)$1,431$1,247$438,076
127 ($2,679)$1,427$1,251$436,825
128 ($2,679)$1,423$1,255$435,570
129 ($2,679)$1,419$1,259$434,311
130 ($2,679)$1,415$1,263$433,047
131 ($2,679)$1,411$1,268$431,780
132 ($2,679)$1,407$1,272$430,508
Year 12 - 133 ($2,679)$1,403$1,276$429,232
134 ($2,679)$1,399$1,280$427,952
135 ($2,679)$1,394$1,284$426,668
136 ($2,679)$1,390$1,288$425,380
137 ($2,679)$1,386$1,293$424,087
138 ($2,679)$1,382$1,297$422,791
139 ($2,679)$1,378$1,301$421,490
140 ($2,679)$1,373$1,305$420,184
141 ($2,679)$1,369$1,309$418,875
142 ($2,679)$1,365$1,314$417,561
143 ($2,679)$1,361$1,318$416,243
144 ($2,679)$1,356$1,322$414,921
Year 13 - 145 ($2,679)$1,352$1,327$413,594
146 ($2,679)$1,348$1,331$412,263
147 ($2,679)$1,343$1,335$410,928
148 ($2,679)$1,339$1,340$409,589
149 ($2,679)$1,335$1,344$408,245
150 ($2,679)$1,330$1,348$406,896
151 ($2,679)$1,326$1,353$405,543
152 ($2,679)$1,321$1,357$404,186
153 ($2,679)$1,317$1,362$402,825
154 ($2,679)$1,313$1,366$401,459
155 ($2,679)$1,308$1,370$400,088
156 ($2,679)$1,304$1,375$398,713
Year 14 - 157 ($2,679)$1,299$1,379$397,334
158 ($2,679)$1,295$1,384$395,950
159 ($2,679)$1,290$1,388$394,562
160 ($2,679)$1,286$1,393$393,169
161 ($2,679)$1,281$1,397$391,771
162 ($2,679)$1,277$1,402$390,369
163 ($2,679)$1,272$1,407$388,963
164 ($2,679)$1,267$1,411$387,551
165 ($2,679)$1,263$1,416$386,136
166 ($2,679)$1,258$1,420$384,715
167 ($2,679)$1,254$1,425$383,290
168 ($2,679)$1,249$1,430$381,860
Year 15 - 169 ($2,679)$1,244$1,434$380,426
170 ($2,679)$1,240$1,439$378,987
171 ($2,679)$1,235$1,444$377,543
172 ($2,679)$1,230$1,448$376,095
173 ($2,679)$1,225$1,453$374,642
174 ($2,679)$1,221$1,458$373,184
175 ($2,679)$1,216$1,463$371,722
176 ($2,679)$1,211$1,467$370,254
177 ($2,679)$1,206$1,472$368,782
178 ($2,679)$1,202$1,477$367,305
179 ($2,679)$1,197$1,482$365,823
180 ($2,679)$1,192$1,487$364,337
Year 16 - 181 ($2,679)$1,187$1,491$362,845
182 ($2,679)$1,182$1,496$361,349
183 ($2,679)$1,177$1,501$359,848
184 ($2,679)$1,173$1,506$358,342
185 ($2,679)$1,168$1,511$356,831
186 ($2,679)$1,163$1,516$355,315
187 ($2,679)$1,158$1,521$353,794
188 ($2,679)$1,153$1,526$352,268
189 ($2,679)$1,148$1,531$350,738
190 ($2,679)$1,143$1,536$349,202
191 ($2,679)$1,138$1,541$347,661
192 ($2,679)$1,133$1,546$346,115
Year 17 - 193 ($2,679)$1,128$1,551$344,565
194 ($2,679)$1,123$1,556$343,009
195 ($2,679)$1,118$1,561$341,448
196 ($2,679)$1,113$1,566$339,882
197 ($2,679)$1,107$1,571$338,311
198 ($2,679)$1,102$1,576$336,735
199 ($2,679)$1,097$1,581$335,153
200 ($2,679)$1,092$1,587$333,567
201 ($2,679)$1,087$1,592$331,975
202 ($2,679)$1,082$1,597$330,378
203 ($2,679)$1,076$1,602$328,776
204 ($2,679)$1,071$1,607$327,169
Year 18 - 205 ($2,679)$1,066$1,613$325,556
206 ($2,679)$1,061$1,618$323,938
207 ($2,679)$1,055$1,623$322,315
208 ($2,679)$1,050$1,628$320,687
209 ($2,679)$1,045$1,634$319,053
210 ($2,679)$1,040$1,639$317,414
211 ($2,679)$1,034$1,644$315,770
212 ($2,679)$1,029$1,650$314,120
213 ($2,679)$1,024$1,655$312,465
214 ($2,679)$1,018$1,660$310,805
215 ($2,679)$1,013$1,666$309,139
216 ($2,679)$1,007$1,671$307,468
Year 19 - 217 ($2,679)$1,002$1,677$305,791
218 ($2,679)$996$1,682$304,109
219 ($2,679)$991$1,688$302,421
220 ($2,679)$985$1,693$300,728
221 ($2,679)$980$1,699$299,029
222 ($2,679)$974$1,704$297,325
223 ($2,679)$969$1,710$295,616
224 ($2,679)$963$1,715$293,900
225 ($2,679)$958$1,721$292,179
226 ($2,679)$952$1,727$290,453
227 ($2,679)$946$1,732$288,721
228 ($2,679)$941$1,738$286,983
Year 20 - 229 ($2,679)$935$1,743$285,239
230 ($2,679)$929$1,749$283,490
231 ($2,679)$924$1,755$281,735
232 ($2,679)$918$1,761$279,975
233 ($2,679)$912$1,766$278,208
234 ($2,679)$906$1,772$276,436
235 ($2,679)$901$1,778$274,659
236 ($2,679)$895$1,784$272,875
237 ($2,679)$889$1,789$271,085
238 ($2,679)$883$1,795$269,290
239 ($2,679)$877$1,801$267,489
240 ($2,679)$872$1,807$265,682
Year 21 - 241 ($2,679)$866$1,813$263,869
242 ($2,679)$860$1,819$262,050
243 ($2,679)$854$1,825$260,226
244 ($2,679)$848$1,831$258,395
245 ($2,679)$842$1,837$256,558
246 ($2,679)$836$1,843$254,716
247 ($2,679)$830$1,849$252,867
248 ($2,679)$824$1,855$251,013
249 ($2,679)$818$1,861$249,152
250 ($2,679)$812$1,867$247,285
251 ($2,679)$806$1,873$245,412
252 ($2,679)$800$1,879$243,534
Year 22 - 253 ($2,679)$794$1,885$241,648
254 ($2,679)$787$1,891$239,757
255 ($2,679)$781$1,897$237,860
256 ($2,679)$775$1,904$235,956
257 ($2,679)$769$1,910$234,047
258 ($2,679)$763$1,916$232,131
259 ($2,679)$756$1,922$230,209
260 ($2,679)$750$1,928$228,280
261 ($2,679)$744$1,935$226,345
262 ($2,679)$738$1,941$224,404
263 ($2,679)$731$1,947$222,457
264 ($2,679)$725$1,954$220,503
Year 23 - 265 ($2,679)$718$1,960$218,543
266 ($2,679)$712$1,966$216,577
267 ($2,679)$706$1,973$214,604
268 ($2,679)$699$1,979$212,625
269 ($2,679)$693$1,986$210,639
270 ($2,679)$686$1,992$208,647
271 ($2,679)$680$1,999$206,648
272 ($2,679)$673$2,005$204,643
273 ($2,679)$667$2,012$202,631
274 ($2,679)$660$2,018$200,613
275 ($2,679)$654$2,025$198,588
276 ($2,679)$647$2,031$196,556
Year 24 - 277 ($2,679)$640$2,038$194,518
278 ($2,679)$634$2,045$192,473
279 ($2,679)$627$2,051$190,422
280 ($2,679)$620$2,058$188,364
281 ($2,679)$614$2,065$186,299
282 ($2,679)$607$2,072$184,227
283 ($2,679)$600$2,078$182,149
284 ($2,679)$594$2,085$180,064
285 ($2,679)$587$2,092$177,972
286 ($2,679)$580$2,099$175,874
287 ($2,679)$573$2,105$173,768
288 ($2,679)$566$2,112$171,656
Year 25 - 289 ($2,679)$559$2,119$169,537
290 ($2,679)$552$2,126$167,410
291 ($2,679)$545$2,133$165,277
292 ($2,679)$539$2,140$163,137
293 ($2,679)$532$2,147$160,990
294 ($2,679)$525$2,154$158,836
295 ($2,679)$518$2,161$156,675
296 ($2,679)$511$2,168$154,507
297 ($2,679)$503$2,175$152,332
298 ($2,679)$496$2,182$150,150
299 ($2,679)$489$2,189$147,961
300 ($2,679)$482$2,196$145,764
Year 26 - 301 ($2,679)$475$2,204$143,561
302 ($2,679)$468$2,211$141,350
303 ($2,679)$461$2,218$139,132
304 ($2,679)$453$2,225$136,907
305 ($2,679)$446$2,232$134,674
306 ($2,679)$439$2,240$132,434
307 ($2,679)$432$2,247$130,187
308 ($2,679)$424$2,254$127,933
309 ($2,679)$417$2,262$125,671
310 ($2,679)$409$2,269$123,402
311 ($2,679)$402$2,276$121,126
312 ($2,679)$395$2,284$118,842
Year 27 - 313 ($2,679)$387$2,291$116,551
314 ($2,679)$380$2,299$114,252
315 ($2,679)$372$2,306$111,945
316 ($2,679)$365$2,314$109,632
317 ($2,679)$357$2,321$107,310
318 ($2,679)$350$2,329$104,981
319 ($2,679)$342$2,336$102,645
320 ($2,679)$334$2,344$100,301
321 ($2,679)$327$2,352$97,949
322 ($2,679)$319$2,359$95,590
323 ($2,679)$311$2,367$93,223
324 ($2,679)$304$2,375$90,848
Year 28 - 325 ($2,679)$296$2,383$88,465
326 ($2,679)$288$2,390$86,075
327 ($2,679)$280$2,398$83,677
328 ($2,679)$273$2,406$81,271
329 ($2,679)$265$2,414$78,857
330 ($2,679)$257$2,422$76,436
331 ($2,679)$249$2,429$74,006
332 ($2,679)$241$2,437$71,569
333 ($2,679)$233$2,445$69,123
334 ($2,679)$225$2,453$66,670
335 ($2,679)$217$2,461$64,209
336 ($2,679)$209$2,469$61,739
Year 29 - 337 ($2,679)$201$2,477$59,262
338 ($2,679)$193$2,485$56,776
339 ($2,679)$185$2,494$54,283
340 ($2,679)$177$2,502$51,781
341 ($2,679)$169$2,510$49,271
342 ($2,679)$161$2,518$46,753
343 ($2,679)$152$2,526$44,227
344 ($2,679)$144$2,534$41,693
345 ($2,679)$136$2,543$39,150
346 ($2,679)$128$2,551$36,599
347 ($2,679)$119$2,559$34,040
348 ($2,679)$111$2,568$31,472
Year 30 - 349 ($2,679)$103$2,576$28,896
350 ($2,679)$94$2,584$26,312
351 ($2,679)$86$2,593$23,719
352 ($2,679)$77$2,601$21,118
353 ($2,679)$69$2,610$18,508
354 ($2,679)$60$2,618$15,890
355 ($2,679)$52$2,627$13,263
356 ($2,679)$43$2,635$10,627
357 ($2,679)$35$2,644$7,984
358 ($2,679)$26$2,653$5,331
359 ($2,679)$17$2,661$2,670
360 ($2,679)$9$2,670$0
TOTALS$397,079$567,200$964,279

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.