« Back to all home prices

Mortgage Payment Schedule for a $718,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($143,600) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,686 360 $392,660 $967,060

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 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 #: 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

NMLS #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 Cardinal Financial | 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

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

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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  $718,000
Down Payment $143,600$574,400
Year 1 - 1 ($2,686)$1,833$853$573,547
2 ($2,686)$1,831$856$572,691
3 ($2,686)$1,828$858$571,833
4 ($2,686)$1,825$861$570,972
5 ($2,686)$1,822$864$570,108
6 ($2,686)$1,820$867$569,241
7 ($2,686)$1,817$869$568,372
8 ($2,686)$1,814$872$567,499
9 ($2,686)$1,811$875$566,624
10 ($2,686)$1,808$878$565,747
11 ($2,686)$1,806$881$564,866
12 ($2,686)$1,803$883$563,983
Year 2 - 13 ($2,686)$1,800$886$563,096
14 ($2,686)$1,797$889$562,207
15 ($2,686)$1,794$892$561,315
16 ($2,686)$1,792$895$560,421
17 ($2,686)$1,789$898$559,523
18 ($2,686)$1,786$900$558,623
19 ($2,686)$1,783$903$557,719
20 ($2,686)$1,780$906$556,813
21 ($2,686)$1,777$909$555,904
22 ($2,686)$1,774$912$554,992
23 ($2,686)$1,771$915$554,077
24 ($2,686)$1,768$918$553,159
Year 3 - 25 ($2,686)$1,765$921$552,238
26 ($2,686)$1,763$924$551,315
27 ($2,686)$1,760$927$550,388
28 ($2,686)$1,757$930$549,458
29 ($2,686)$1,754$933$548,526
30 ($2,686)$1,751$936$547,590
31 ($2,686)$1,748$939$546,652
32 ($2,686)$1,745$942$545,710
33 ($2,686)$1,742$945$544,765
34 ($2,686)$1,739$948$543,818
35 ($2,686)$1,736$951$542,867
36 ($2,686)$1,733$954$541,914
Year 4 - 37 ($2,686)$1,730$957$540,957
38 ($2,686)$1,727$960$539,997
39 ($2,686)$1,723$963$539,035
40 ($2,686)$1,720$966$538,069
41 ($2,686)$1,717$969$537,100
42 ($2,686)$1,714$972$536,128
43 ($2,686)$1,711$975$535,153
44 ($2,686)$1,708$978$534,174
45 ($2,686)$1,705$981$533,193
46 ($2,686)$1,702$985$532,208
47 ($2,686)$1,699$988$531,221
48 ($2,686)$1,695$991$530,230
Year 5 - 49 ($2,686)$1,692$994$529,236
50 ($2,686)$1,689$997$528,239
51 ($2,686)$1,686$1,000$527,239
52 ($2,686)$1,683$1,004$526,235
53 ($2,686)$1,680$1,007$525,228
54 ($2,686)$1,676$1,010$524,218
55 ($2,686)$1,673$1,013$523,205
56 ($2,686)$1,670$1,016$522,189
57 ($2,686)$1,667$1,020$521,169
58 ($2,686)$1,663$1,023$520,146
59 ($2,686)$1,660$1,026$519,120
60 ($2,686)$1,657$1,029$518,091
Year 6 - 61 ($2,686)$1,654$1,033$517,058
62 ($2,686)$1,650$1,036$516,022
63 ($2,686)$1,647$1,039$514,983
64 ($2,686)$1,644$1,043$513,940
65 ($2,686)$1,640$1,046$512,894
66 ($2,686)$1,637$1,049$511,845
67 ($2,686)$1,634$1,053$510,792
68 ($2,686)$1,630$1,056$509,736
69 ($2,686)$1,627$1,059$508,677
70 ($2,686)$1,624$1,063$507,614
71 ($2,686)$1,620$1,066$506,548
72 ($2,686)$1,617$1,070$505,479
Year 7 - 73 ($2,686)$1,613$1,073$504,406
74 ($2,686)$1,610$1,076$503,329
75 ($2,686)$1,606$1,080$502,249
76 ($2,686)$1,603$1,083$501,166
77 ($2,686)$1,600$1,087$500,079
78 ($2,686)$1,596$1,090$498,989
79 ($2,686)$1,593$1,094$497,895
80 ($2,686)$1,589$1,097$496,798
81 ($2,686)$1,586$1,101$495,698
82 ($2,686)$1,582$1,104$494,593
83 ($2,686)$1,579$1,108$493,486
84 ($2,686)$1,575$1,111$492,375
Year 8 - 85 ($2,686)$1,571$1,115$491,260
86 ($2,686)$1,568$1,118$490,141
87 ($2,686)$1,564$1,122$489,020
88 ($2,686)$1,561$1,125$487,894
89 ($2,686)$1,557$1,129$486,765
90 ($2,686)$1,554$1,133$485,632
91 ($2,686)$1,550$1,136$484,496
92 ($2,686)$1,546$1,140$483,356
93 ($2,686)$1,543$1,144$482,212
94 ($2,686)$1,539$1,147$481,065
95 ($2,686)$1,535$1,151$479,914
96 ($2,686)$1,532$1,155$478,760
Year 9 - 97 ($2,686)$1,528$1,158$477,602
98 ($2,686)$1,524$1,162$476,440
99 ($2,686)$1,521$1,166$475,274
100 ($2,686)$1,517$1,169$474,105
101 ($2,686)$1,513$1,173$472,932
102 ($2,686)$1,509$1,177$471,755
103 ($2,686)$1,506$1,181$470,574
104 ($2,686)$1,502$1,184$469,390
105 ($2,686)$1,498$1,188$468,202
106 ($2,686)$1,494$1,192$467,010
107 ($2,686)$1,491$1,196$465,814
108 ($2,686)$1,487$1,200$464,614
Year 10 - 109 ($2,686)$1,483$1,203$463,411
110 ($2,686)$1,479$1,207$462,204
111 ($2,686)$1,475$1,211$460,993
112 ($2,686)$1,471$1,215$459,778
113 ($2,686)$1,467$1,219$458,559
114 ($2,686)$1,464$1,223$457,336
115 ($2,686)$1,460$1,227$456,110
116 ($2,686)$1,456$1,231$454,879
117 ($2,686)$1,452$1,234$453,645
118 ($2,686)$1,448$1,238$452,406
119 ($2,686)$1,444$1,242$451,164
120 ($2,686)$1,440$1,246$449,918
Year 11 - 121 ($2,686)$1,436$1,250$448,667
122 ($2,686)$1,432$1,254$447,413
123 ($2,686)$1,428$1,258$446,155
124 ($2,686)$1,424$1,262$444,892
125 ($2,686)$1,420$1,266$443,626
126 ($2,686)$1,416$1,270$442,356
127 ($2,686)$1,412$1,274$441,081
128 ($2,686)$1,408$1,278$439,803
129 ($2,686)$1,404$1,283$438,520
130 ($2,686)$1,400$1,287$437,234
131 ($2,686)$1,396$1,291$435,943
132 ($2,686)$1,391$1,295$434,648
Year 12 - 133 ($2,686)$1,387$1,299$433,349
134 ($2,686)$1,383$1,303$432,046
135 ($2,686)$1,379$1,307$430,738
136 ($2,686)$1,375$1,312$429,427
137 ($2,686)$1,371$1,316$428,111
138 ($2,686)$1,366$1,320$426,791
139 ($2,686)$1,362$1,324$425,467
140 ($2,686)$1,358$1,328$424,139
141 ($2,686)$1,354$1,333$422,806
142 ($2,686)$1,349$1,337$421,469
143 ($2,686)$1,345$1,341$420,128
144 ($2,686)$1,341$1,345$418,783
Year 13 - 145 ($2,686)$1,337$1,350$417,433
146 ($2,686)$1,332$1,354$416,079
147 ($2,686)$1,328$1,358$414,721
148 ($2,686)$1,324$1,363$413,358
149 ($2,686)$1,319$1,367$411,991
150 ($2,686)$1,315$1,371$410,620
151 ($2,686)$1,311$1,376$409,244
152 ($2,686)$1,306$1,380$407,864
153 ($2,686)$1,302$1,385$406,480
154 ($2,686)$1,297$1,389$405,091
155 ($2,686)$1,293$1,393$403,697
156 ($2,686)$1,288$1,398$402,300
Year 14 - 157 ($2,686)$1,284$1,402$400,897
158 ($2,686)$1,280$1,407$399,491
159 ($2,686)$1,275$1,411$398,079
160 ($2,686)$1,271$1,416$396,664
161 ($2,686)$1,266$1,420$395,243
162 ($2,686)$1,261$1,425$393,819
163 ($2,686)$1,257$1,429$392,389
164 ($2,686)$1,252$1,434$390,955
165 ($2,686)$1,248$1,438$389,517
166 ($2,686)$1,243$1,443$388,074
167 ($2,686)$1,239$1,448$386,626
168 ($2,686)$1,234$1,452$385,174
Year 15 - 169 ($2,686)$1,229$1,457$383,717
170 ($2,686)$1,225$1,462$382,255
171 ($2,686)$1,220$1,466$380,789
172 ($2,686)$1,215$1,471$379,318
173 ($2,686)$1,211$1,476$377,843
174 ($2,686)$1,206$1,480$376,362
175 ($2,686)$1,201$1,485$374,877
176 ($2,686)$1,196$1,490$373,387
177 ($2,686)$1,192$1,495$371,893
178 ($2,686)$1,187$1,499$370,394
179 ($2,686)$1,182$1,504$368,889
180 ($2,686)$1,177$1,509$367,381
Year 16 - 181 ($2,686)$1,173$1,514$365,867
182 ($2,686)$1,168$1,519$364,348
183 ($2,686)$1,163$1,523$362,825
184 ($2,686)$1,158$1,528$361,297
185 ($2,686)$1,153$1,533$359,763
186 ($2,686)$1,148$1,538$358,225
187 ($2,686)$1,143$1,543$356,682
188 ($2,686)$1,138$1,548$355,135
189 ($2,686)$1,133$1,553$353,582
190 ($2,686)$1,129$1,558$352,024
191 ($2,686)$1,124$1,563$350,461
192 ($2,686)$1,119$1,568$348,894
Year 17 - 193 ($2,686)$1,114$1,573$347,321
194 ($2,686)$1,109$1,578$345,743
195 ($2,686)$1,103$1,583$344,160
196 ($2,686)$1,098$1,588$342,572
197 ($2,686)$1,093$1,593$340,980
198 ($2,686)$1,088$1,598$339,382
199 ($2,686)$1,083$1,603$337,779
200 ($2,686)$1,078$1,608$336,170
201 ($2,686)$1,073$1,613$334,557
202 ($2,686)$1,068$1,618$332,938
203 ($2,686)$1,063$1,624$331,315
204 ($2,686)$1,057$1,629$329,686
Year 18 - 205 ($2,686)$1,052$1,634$328,052
206 ($2,686)$1,047$1,639$326,413
207 ($2,686)$1,042$1,644$324,768
208 ($2,686)$1,037$1,650$323,119
209 ($2,686)$1,031$1,655$321,464
210 ($2,686)$1,026$1,660$319,803
211 ($2,686)$1,021$1,666$318,138
212 ($2,686)$1,015$1,671$316,467
213 ($2,686)$1,010$1,676$314,791
214 ($2,686)$1,005$1,682$313,109
215 ($2,686)$999$1,687$311,422
216 ($2,686)$994$1,692$309,730
Year 19 - 217 ($2,686)$989$1,698$308,032
218 ($2,686)$983$1,703$306,329
219 ($2,686)$978$1,709$304,620
220 ($2,686)$972$1,714$302,906
221 ($2,686)$967$1,720$301,187
222 ($2,686)$961$1,725$299,462
223 ($2,686)$956$1,730$297,731
224 ($2,686)$950$1,736$295,995
225 ($2,686)$945$1,742$294,254
226 ($2,686)$939$1,747$292,507
227 ($2,686)$934$1,753$290,754
228 ($2,686)$928$1,758$288,996
Year 20 - 229 ($2,686)$922$1,764$287,232
230 ($2,686)$917$1,770$285,462
231 ($2,686)$911$1,775$283,687
232 ($2,686)$905$1,781$281,906
233 ($2,686)$900$1,787$280,120
234 ($2,686)$894$1,792$278,327
235 ($2,686)$888$1,798$276,529
236 ($2,686)$883$1,804$274,726
237 ($2,686)$877$1,809$272,916
238 ($2,686)$871$1,815$271,101
239 ($2,686)$865$1,821$269,280
240 ($2,686)$859$1,827$267,453
Year 21 - 241 ($2,686)$854$1,833$265,621
242 ($2,686)$848$1,839$263,782
243 ($2,686)$842$1,844$261,938
244 ($2,686)$836$1,850$260,087
245 ($2,686)$830$1,856$258,231
246 ($2,686)$824$1,862$256,369
247 ($2,686)$818$1,868$254,501
248 ($2,686)$812$1,874$252,627
249 ($2,686)$806$1,880$250,747
250 ($2,686)$800$1,886$248,861
251 ($2,686)$794$1,892$246,969
252 ($2,686)$788$1,898$245,071
Year 22 - 253 ($2,686)$782$1,904$243,167
254 ($2,686)$776$1,910$241,257
255 ($2,686)$770$1,916$239,341
256 ($2,686)$764$1,922$237,418
257 ($2,686)$758$1,929$235,490
258 ($2,686)$752$1,935$233,555
259 ($2,686)$745$1,941$231,614
260 ($2,686)$739$1,947$229,667
261 ($2,686)$733$1,953$227,714
262 ($2,686)$727$1,959$225,754
263 ($2,686)$721$1,966$223,789
264 ($2,686)$714$1,972$221,817
Year 23 - 265 ($2,686)$708$1,978$219,838
266 ($2,686)$702$1,985$217,854
267 ($2,686)$695$1,991$215,863
268 ($2,686)$689$1,997$213,865
269 ($2,686)$683$2,004$211,862
270 ($2,686)$676$2,010$209,852
271 ($2,686)$670$2,017$207,835
272 ($2,686)$663$2,023$205,812
273 ($2,686)$657$2,029$203,783
274 ($2,686)$650$2,036$201,747
275 ($2,686)$644$2,042$199,705
276 ($2,686)$637$2,049$197,656
Year 24 - 277 ($2,686)$631$2,055$195,600
278 ($2,686)$624$2,062$193,538
279 ($2,686)$618$2,069$191,470
280 ($2,686)$611$2,075$189,395
281 ($2,686)$604$2,082$187,313
282 ($2,686)$598$2,088$185,224
283 ($2,686)$591$2,095$183,129
284 ($2,686)$584$2,102$181,027
285 ($2,686)$578$2,108$178,919
286 ($2,686)$571$2,115$176,804
287 ($2,686)$564$2,122$174,682
288 ($2,686)$558$2,129$172,553
Year 25 - 289 ($2,686)$551$2,136$170,417
290 ($2,686)$544$2,142$168,275
291 ($2,686)$537$2,149$166,126
292 ($2,686)$530$2,156$163,970
293 ($2,686)$523$2,163$161,807
294 ($2,686)$516$2,170$159,637
295 ($2,686)$510$2,177$157,460
296 ($2,686)$503$2,184$155,277
297 ($2,686)$496$2,191$153,086
298 ($2,686)$489$2,198$150,888
299 ($2,686)$482$2,205$148,683
300 ($2,686)$475$2,212$146,472
Year 26 - 301 ($2,686)$467$2,219$144,253
302 ($2,686)$460$2,226$142,027
303 ($2,686)$453$2,233$139,794
304 ($2,686)$446$2,240$137,554
305 ($2,686)$439$2,247$135,307
306 ($2,686)$432$2,254$133,052
307 ($2,686)$425$2,262$130,791
308 ($2,686)$417$2,269$128,522
309 ($2,686)$410$2,276$126,246
310 ($2,686)$403$2,283$123,962
311 ($2,686)$396$2,291$121,672
312 ($2,686)$388$2,298$119,374
Year 27 - 313 ($2,686)$381$2,305$117,069
314 ($2,686)$374$2,313$114,756
315 ($2,686)$366$2,320$112,436
316 ($2,686)$359$2,327$110,109
317 ($2,686)$351$2,335$107,774
318 ($2,686)$344$2,342$105,431
319 ($2,686)$337$2,350$103,082
320 ($2,686)$329$2,357$100,724
321 ($2,686)$321$2,365$98,360
322 ($2,686)$314$2,372$95,987
323 ($2,686)$306$2,380$93,607
324 ($2,686)$299$2,388$91,220
Year 28 - 325 ($2,686)$291$2,395$88,825
326 ($2,686)$283$2,403$86,422
327 ($2,686)$276$2,410$84,011
328 ($2,686)$268$2,418$81,593
329 ($2,686)$260$2,426$79,167
330 ($2,686)$253$2,434$76,734
331 ($2,686)$245$2,441$74,292
332 ($2,686)$237$2,449$71,843
333 ($2,686)$229$2,457$69,386
334 ($2,686)$221$2,465$66,921
335 ($2,686)$214$2,473$64,449
336 ($2,686)$206$2,481$61,968
Year 29 - 337 ($2,686)$198$2,488$59,480
338 ($2,686)$190$2,496$56,983
339 ($2,686)$182$2,504$54,479
340 ($2,686)$174$2,512$51,966
341 ($2,686)$166$2,520$49,446
342 ($2,686)$158$2,528$46,918
343 ($2,686)$150$2,537$44,381
344 ($2,686)$142$2,545$41,836
345 ($2,686)$134$2,553$39,284
346 ($2,686)$125$2,561$36,723
347 ($2,686)$117$2,569$34,154
348 ($2,686)$109$2,577$31,576
Year 30 - 349 ($2,686)$101$2,585$28,991
350 ($2,686)$93$2,594$26,397
351 ($2,686)$84$2,602$23,795
352 ($2,686)$76$2,610$21,185
353 ($2,686)$68$2,619$18,566
354 ($2,686)$59$2,627$15,939
355 ($2,686)$51$2,635$13,304
356 ($2,686)$42$2,644$10,660
357 ($2,686)$34$2,652$8,008
358 ($2,686)$26$2,661$5,347
359 ($2,686)$17$2,669$2,678
360 ($2,686)$9$2,678$0
TOTALS$392,660$574,400$967,060

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.