« Back to all home prices

Mortgage Payment Schedule for a $713,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($142,600) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,684 360 $395,791 $966,191

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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 #: 3294 | State Lic #: MC-1971
$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 #: 258821
$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: 3.756% | Rate: 3.750% | Fees: $187 | 30 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 790396
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $713,000
Down Payment $142,600$570,400
Year 1 - 1 ($2,684)$1,844$840$569,560
2 ($2,684)$1,842$842$568,718
3 ($2,684)$1,839$845$567,873
4 ($2,684)$1,836$848$567,025
5 ($2,684)$1,833$850$566,175
6 ($2,684)$1,831$853$565,322
7 ($2,684)$1,828$856$564,466
8 ($2,684)$1,825$859$563,607
9 ($2,684)$1,822$862$562,745
10 ($2,684)$1,820$864$561,881
11 ($2,684)$1,817$867$561,014
12 ($2,684)$1,814$870$560,144
Year 2 - 13 ($2,684)$1,811$873$559,271
14 ($2,684)$1,808$876$558,396
15 ($2,684)$1,805$878$557,517
16 ($2,684)$1,803$881$556,636
17 ($2,684)$1,800$884$555,752
18 ($2,684)$1,797$887$554,865
19 ($2,684)$1,794$890$553,975
20 ($2,684)$1,791$893$553,083
21 ($2,684)$1,788$896$552,187
22 ($2,684)$1,785$898$551,289
23 ($2,684)$1,782$901$550,387
24 ($2,684)$1,780$904$549,483
Year 3 - 25 ($2,684)$1,777$907$548,576
26 ($2,684)$1,774$910$547,666
27 ($2,684)$1,771$913$546,753
28 ($2,684)$1,768$916$545,837
29 ($2,684)$1,765$919$544,918
30 ($2,684)$1,762$922$543,996
31 ($2,684)$1,759$925$543,071
32 ($2,684)$1,756$928$542,143
33 ($2,684)$1,753$931$541,212
34 ($2,684)$1,750$934$540,278
35 ($2,684)$1,747$937$539,341
36 ($2,684)$1,744$940$538,401
Year 4 - 37 ($2,684)$1,741$943$537,458
38 ($2,684)$1,738$946$536,512
39 ($2,684)$1,735$949$535,563
40 ($2,684)$1,732$952$534,610
41 ($2,684)$1,729$955$533,655
42 ($2,684)$1,725$958$532,697
43 ($2,684)$1,722$961$531,735
44 ($2,684)$1,719$965$530,771
45 ($2,684)$1,716$968$529,803
46 ($2,684)$1,713$971$528,832
47 ($2,684)$1,710$974$527,858
48 ($2,684)$1,707$977$526,881
Year 5 - 49 ($2,684)$1,704$980$525,901
50 ($2,684)$1,700$983$524,917
51 ($2,684)$1,697$987$523,931
52 ($2,684)$1,694$990$522,941
53 ($2,684)$1,691$993$521,948
54 ($2,684)$1,688$996$520,952
55 ($2,684)$1,684$999$519,952
56 ($2,684)$1,681$1,003$518,949
57 ($2,684)$1,678$1,006$517,944
58 ($2,684)$1,675$1,009$516,934
59 ($2,684)$1,671$1,012$515,922
60 ($2,684)$1,668$1,016$514,906
Year 6 - 61 ($2,684)$1,665$1,019$513,887
62 ($2,684)$1,662$1,022$512,865
63 ($2,684)$1,658$1,026$511,839
64 ($2,684)$1,655$1,029$510,810
65 ($2,684)$1,652$1,032$509,778
66 ($2,684)$1,648$1,036$508,743
67 ($2,684)$1,645$1,039$507,704
68 ($2,684)$1,642$1,042$506,661
69 ($2,684)$1,638$1,046$505,616
70 ($2,684)$1,635$1,049$504,567
71 ($2,684)$1,631$1,052$503,514
72 ($2,684)$1,628$1,056$502,458
Year 7 - 73 ($2,684)$1,625$1,059$501,399
74 ($2,684)$1,621$1,063$500,336
75 ($2,684)$1,618$1,066$499,270
76 ($2,684)$1,614$1,070$498,201
77 ($2,684)$1,611$1,073$497,128
78 ($2,684)$1,607$1,076$496,051
79 ($2,684)$1,604$1,080$494,971
80 ($2,684)$1,600$1,083$493,888
81 ($2,684)$1,597$1,087$492,801
82 ($2,684)$1,593$1,090$491,710
83 ($2,684)$1,590$1,094$490,616
84 ($2,684)$1,586$1,098$489,519
Year 8 - 85 ($2,684)$1,583$1,101$488,418
86 ($2,684)$1,579$1,105$487,313
87 ($2,684)$1,576$1,108$486,205
88 ($2,684)$1,572$1,112$485,093
89 ($2,684)$1,568$1,115$483,978
90 ($2,684)$1,565$1,119$482,859
91 ($2,684)$1,561$1,123$481,736
92 ($2,684)$1,558$1,126$480,610
93 ($2,684)$1,554$1,130$479,480
94 ($2,684)$1,550$1,134$478,346
95 ($2,684)$1,547$1,137$477,209
96 ($2,684)$1,543$1,141$476,068
Year 9 - 97 ($2,684)$1,539$1,145$474,924
98 ($2,684)$1,536$1,148$473,775
99 ($2,684)$1,532$1,152$472,623
100 ($2,684)$1,528$1,156$471,468
101 ($2,684)$1,524$1,159$470,308
102 ($2,684)$1,521$1,163$469,145
103 ($2,684)$1,517$1,167$467,978
104 ($2,684)$1,513$1,171$466,807
105 ($2,684)$1,509$1,175$465,633
106 ($2,684)$1,506$1,178$464,455
107 ($2,684)$1,502$1,182$463,272
108 ($2,684)$1,498$1,186$462,087
Year 10 - 109 ($2,684)$1,494$1,190$460,897
110 ($2,684)$1,490$1,194$459,703
111 ($2,684)$1,486$1,197$458,506
112 ($2,684)$1,483$1,201$457,304
113 ($2,684)$1,479$1,205$456,099
114 ($2,684)$1,475$1,209$454,890
115 ($2,684)$1,471$1,213$453,677
116 ($2,684)$1,467$1,217$452,460
117 ($2,684)$1,463$1,221$451,239
118 ($2,684)$1,459$1,225$450,014
119 ($2,684)$1,455$1,229$448,785
120 ($2,684)$1,451$1,233$447,552
Year 11 - 121 ($2,684)$1,447$1,237$446,316
122 ($2,684)$1,443$1,241$445,075
123 ($2,684)$1,439$1,245$443,830
124 ($2,684)$1,435$1,249$442,581
125 ($2,684)$1,431$1,253$441,328
126 ($2,684)$1,427$1,257$440,072
127 ($2,684)$1,423$1,261$438,811
128 ($2,684)$1,419$1,265$437,546
129 ($2,684)$1,415$1,269$436,276
130 ($2,684)$1,411$1,273$435,003
131 ($2,684)$1,407$1,277$433,726
132 ($2,684)$1,402$1,281$432,444
Year 12 - 133 ($2,684)$1,398$1,286$431,159
134 ($2,684)$1,394$1,290$429,869
135 ($2,684)$1,390$1,294$428,575
136 ($2,684)$1,386$1,298$427,277
137 ($2,684)$1,382$1,302$425,974
138 ($2,684)$1,377$1,307$424,668
139 ($2,684)$1,373$1,311$423,357
140 ($2,684)$1,369$1,315$422,042
141 ($2,684)$1,365$1,319$420,723
142 ($2,684)$1,360$1,324$419,399
143 ($2,684)$1,356$1,328$418,072
144 ($2,684)$1,352$1,332$416,739
Year 13 - 145 ($2,684)$1,347$1,336$415,403
146 ($2,684)$1,343$1,341$414,062
147 ($2,684)$1,339$1,345$412,717
148 ($2,684)$1,334$1,349$411,368
149 ($2,684)$1,330$1,354$410,014
150 ($2,684)$1,326$1,358$408,656
151 ($2,684)$1,321$1,363$407,293
152 ($2,684)$1,317$1,367$405,926
153 ($2,684)$1,312$1,371$404,555
154 ($2,684)$1,308$1,376$403,179
155 ($2,684)$1,304$1,380$401,799
156 ($2,684)$1,299$1,385$400,414
Year 14 - 157 ($2,684)$1,295$1,389$399,025
158 ($2,684)$1,290$1,394$397,631
159 ($2,684)$1,286$1,398$396,233
160 ($2,684)$1,281$1,403$394,831
161 ($2,684)$1,277$1,407$393,423
162 ($2,684)$1,272$1,412$392,011
163 ($2,684)$1,268$1,416$390,595
164 ($2,684)$1,263$1,421$389,174
165 ($2,684)$1,258$1,426$387,749
166 ($2,684)$1,254$1,430$386,319
167 ($2,684)$1,249$1,435$384,884
168 ($2,684)$1,244$1,439$383,444
Year 15 - 169 ($2,684)$1,240$1,444$382,000
170 ($2,684)$1,235$1,449$380,552
171 ($2,684)$1,230$1,453$379,098
172 ($2,684)$1,226$1,458$377,640
173 ($2,684)$1,221$1,463$376,177
174 ($2,684)$1,216$1,468$374,710
175 ($2,684)$1,212$1,472$373,237
176 ($2,684)$1,207$1,477$371,760
177 ($2,684)$1,202$1,482$370,278
178 ($2,684)$1,197$1,487$368,792
179 ($2,684)$1,192$1,491$367,300
180 ($2,684)$1,188$1,496$365,804
Year 16 - 181 ($2,684)$1,183$1,501$364,303
182 ($2,684)$1,178$1,506$362,797
183 ($2,684)$1,173$1,511$361,286
184 ($2,684)$1,168$1,516$359,771
185 ($2,684)$1,163$1,521$358,250
186 ($2,684)$1,158$1,526$356,724
187 ($2,684)$1,153$1,530$355,194
188 ($2,684)$1,148$1,535$353,659
189 ($2,684)$1,143$1,540$352,118
190 ($2,684)$1,139$1,545$350,573
191 ($2,684)$1,134$1,550$349,022
192 ($2,684)$1,129$1,555$347,467
Year 17 - 193 ($2,684)$1,123$1,560$345,907
194 ($2,684)$1,118$1,565$344,341
195 ($2,684)$1,113$1,570$342,771
196 ($2,684)$1,108$1,576$341,195
197 ($2,684)$1,103$1,581$339,615
198 ($2,684)$1,098$1,586$338,029
199 ($2,684)$1,093$1,591$336,438
200 ($2,684)$1,088$1,596$334,842
201 ($2,684)$1,083$1,601$333,241
202 ($2,684)$1,077$1,606$331,634
203 ($2,684)$1,072$1,612$330,023
204 ($2,684)$1,067$1,617$328,406
Year 18 - 205 ($2,684)$1,062$1,622$326,784
206 ($2,684)$1,057$1,627$325,157
207 ($2,684)$1,051$1,633$323,524
208 ($2,684)$1,046$1,638$321,886
209 ($2,684)$1,041$1,643$320,243
210 ($2,684)$1,035$1,648$318,595
211 ($2,684)$1,030$1,654$316,941
212 ($2,684)$1,025$1,659$315,282
213 ($2,684)$1,019$1,664$313,617
214 ($2,684)$1,014$1,670$311,948
215 ($2,684)$1,009$1,675$310,272
216 ($2,684)$1,003$1,681$308,592
Year 19 - 217 ($2,684)$998$1,686$306,906
218 ($2,684)$992$1,692$305,214
219 ($2,684)$987$1,697$303,517
220 ($2,684)$981$1,702$301,815
221 ($2,684)$976$1,708$300,107
222 ($2,684)$970$1,714$298,393
223 ($2,684)$965$1,719$296,674
224 ($2,684)$959$1,725$294,949
225 ($2,684)$954$1,730$293,219
226 ($2,684)$948$1,736$291,483
227 ($2,684)$942$1,741$289,742
228 ($2,684)$937$1,747$287,995
Year 20 - 229 ($2,684)$931$1,753$286,242
230 ($2,684)$926$1,758$284,484
231 ($2,684)$920$1,764$282,720
232 ($2,684)$914$1,770$280,950
233 ($2,684)$908$1,775$279,175
234 ($2,684)$903$1,781$277,394
235 ($2,684)$897$1,787$275,607
236 ($2,684)$891$1,793$273,814
237 ($2,684)$885$1,799$272,015
238 ($2,684)$880$1,804$270,211
239 ($2,684)$874$1,810$268,401
240 ($2,684)$868$1,816$266,585
Year 21 - 241 ($2,684)$862$1,822$264,763
242 ($2,684)$856$1,828$262,935
243 ($2,684)$850$1,834$261,101
244 ($2,684)$844$1,840$259,262
245 ($2,684)$838$1,846$257,416
246 ($2,684)$832$1,852$255,565
247 ($2,684)$826$1,858$253,707
248 ($2,684)$820$1,864$251,844
249 ($2,684)$814$1,870$249,974
250 ($2,684)$808$1,876$248,098
251 ($2,684)$802$1,882$246,217
252 ($2,684)$796$1,888$244,329
Year 22 - 253 ($2,684)$790$1,894$242,435
254 ($2,684)$784$1,900$240,535
255 ($2,684)$778$1,906$238,629
256 ($2,684)$772$1,912$236,717
257 ($2,684)$765$1,918$234,798
258 ($2,684)$759$1,925$232,873
259 ($2,684)$753$1,931$230,943
260 ($2,684)$747$1,937$229,005
261 ($2,684)$740$1,943$227,062
262 ($2,684)$734$1,950$225,112
263 ($2,684)$728$1,956$223,156
264 ($2,684)$722$1,962$221,194
Year 23 - 265 ($2,684)$715$1,969$219,225
266 ($2,684)$709$1,975$217,250
267 ($2,684)$702$1,981$215,269
268 ($2,684)$696$1,988$213,281
269 ($2,684)$690$1,994$211,287
270 ($2,684)$683$2,001$209,286
271 ($2,684)$677$2,007$207,279
272 ($2,684)$670$2,014$205,265
273 ($2,684)$664$2,020$203,245
274 ($2,684)$657$2,027$201,218
275 ($2,684)$651$2,033$199,185
276 ($2,684)$644$2,040$197,145
Year 24 - 277 ($2,684)$637$2,046$195,099
278 ($2,684)$631$2,053$193,046
279 ($2,684)$624$2,060$190,986
280 ($2,684)$618$2,066$188,920
281 ($2,684)$611$2,073$186,847
282 ($2,684)$604$2,080$184,767
283 ($2,684)$597$2,086$182,681
284 ($2,684)$591$2,093$180,587
285 ($2,684)$584$2,100$178,487
286 ($2,684)$577$2,107$176,381
287 ($2,684)$570$2,114$174,267
288 ($2,684)$563$2,120$172,147
Year 25 - 289 ($2,684)$557$2,127$170,019
290 ($2,684)$550$2,134$167,885
291 ($2,684)$543$2,141$165,744
292 ($2,684)$536$2,148$163,596
293 ($2,684)$529$2,155$161,441
294 ($2,684)$522$2,162$159,280
295 ($2,684)$515$2,169$157,111
296 ($2,684)$508$2,176$154,935
297 ($2,684)$501$2,183$152,752
298 ($2,684)$494$2,190$150,562
299 ($2,684)$487$2,197$148,365
300 ($2,684)$480$2,204$146,161
Year 26 - 301 ($2,684)$473$2,211$143,949
302 ($2,684)$465$2,218$141,731
303 ($2,684)$458$2,226$139,505
304 ($2,684)$451$2,233$137,273
305 ($2,684)$444$2,240$135,033
306 ($2,684)$437$2,247$132,785
307 ($2,684)$429$2,255$130,531
308 ($2,684)$422$2,262$128,269
309 ($2,684)$415$2,269$126,000
310 ($2,684)$407$2,276$123,723
311 ($2,684)$400$2,284$121,440
312 ($2,684)$393$2,291$119,148
Year 27 - 313 ($2,684)$385$2,299$116,850
314 ($2,684)$378$2,306$114,544
315 ($2,684)$370$2,314$112,230
316 ($2,684)$363$2,321$109,909
317 ($2,684)$355$2,328$107,581
318 ($2,684)$348$2,336$105,245
319 ($2,684)$340$2,344$102,901
320 ($2,684)$333$2,351$100,550
321 ($2,684)$325$2,359$98,191
322 ($2,684)$317$2,366$95,825
323 ($2,684)$310$2,374$93,451
324 ($2,684)$302$2,382$91,069
Year 28 - 325 ($2,684)$294$2,389$88,680
326 ($2,684)$287$2,397$86,283
327 ($2,684)$279$2,405$83,878
328 ($2,684)$271$2,413$81,465
329 ($2,684)$263$2,420$79,045
330 ($2,684)$256$2,428$76,616
331 ($2,684)$248$2,436$74,180
332 ($2,684)$240$2,444$71,736
333 ($2,684)$232$2,452$69,284
334 ($2,684)$224$2,460$66,824
335 ($2,684)$216$2,468$64,357
336 ($2,684)$208$2,476$61,881
Year 29 - 337 ($2,684)$200$2,484$59,397
338 ($2,684)$192$2,492$56,905
339 ($2,684)$184$2,500$54,405
340 ($2,684)$176$2,508$51,897
341 ($2,684)$168$2,516$49,381
342 ($2,684)$160$2,524$46,857
343 ($2,684)$152$2,532$44,325
344 ($2,684)$143$2,541$41,784
345 ($2,684)$135$2,549$39,235
346 ($2,684)$127$2,557$36,678
347 ($2,684)$119$2,565$34,113
348 ($2,684)$110$2,574$31,540
Year 30 - 349 ($2,684)$102$2,582$28,958
350 ($2,684)$94$2,590$26,367
351 ($2,684)$85$2,599$23,769
352 ($2,684)$77$2,607$21,162
353 ($2,684)$68$2,615$18,546
354 ($2,684)$60$2,624$15,923
355 ($2,684)$51$2,632$13,290
356 ($2,684)$43$2,641$10,649
357 ($2,684)$34$2,649$8,000
358 ($2,684)$26$2,658$5,342
359 ($2,684)$17$2,667$2,675
360 ($2,684)$9$2,675$0
TOTALS$395,791$570,400$966,191

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.