« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,726 360 $406,867 $981,267

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 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 #: 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 #: 258821
$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: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.374% | Rate: 4.374% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $718,000
Down Payment $143,600$574,400
Year 1 - 1 ($2,726)$1,891$835$573,565
2 ($2,726)$1,888$838$572,727
3 ($2,726)$1,885$841$571,887
4 ($2,726)$1,882$843$571,043
5 ($2,726)$1,880$846$570,197
6 ($2,726)$1,877$849$569,349
7 ($2,726)$1,874$852$568,497
8 ($2,726)$1,871$854$567,642
9 ($2,726)$1,868$857$566,785
10 ($2,726)$1,866$860$565,925
11 ($2,726)$1,863$863$565,062
12 ($2,726)$1,860$866$564,196
Year 2 - 13 ($2,726)$1,857$869$563,328
14 ($2,726)$1,854$871$562,456
15 ($2,726)$1,851$874$561,582
16 ($2,726)$1,849$877$560,705
17 ($2,726)$1,846$880$559,825
18 ($2,726)$1,843$883$558,942
19 ($2,726)$1,840$886$558,056
20 ($2,726)$1,837$889$557,167
21 ($2,726)$1,834$892$556,275
22 ($2,726)$1,831$895$555,381
23 ($2,726)$1,828$898$554,483
24 ($2,726)$1,825$901$553,583
Year 3 - 25 ($2,726)$1,822$904$552,679
26 ($2,726)$1,819$907$551,773
27 ($2,726)$1,816$909$550,863
28 ($2,726)$1,813$912$549,951
29 ($2,726)$1,810$915$549,035
30 ($2,726)$1,807$919$548,117
31 ($2,726)$1,804$922$547,195
32 ($2,726)$1,801$925$546,270
33 ($2,726)$1,798$928$545,343
34 ($2,726)$1,795$931$544,412
35 ($2,726)$1,792$934$543,478
36 ($2,726)$1,789$937$542,542
Year 4 - 37 ($2,726)$1,786$940$541,602
38 ($2,726)$1,783$943$540,659
39 ($2,726)$1,780$946$539,713
40 ($2,726)$1,777$949$538,764
41 ($2,726)$1,773$952$537,811
42 ($2,726)$1,770$955$536,856
43 ($2,726)$1,767$959$535,897
44 ($2,726)$1,764$962$534,936
45 ($2,726)$1,761$965$533,971
46 ($2,726)$1,758$968$533,003
47 ($2,726)$1,754$971$532,031
48 ($2,726)$1,751$974$531,057
Year 5 - 49 ($2,726)$1,748$978$530,079
50 ($2,726)$1,745$981$529,098
51 ($2,726)$1,742$984$528,114
52 ($2,726)$1,738$987$527,127
53 ($2,726)$1,735$991$526,136
54 ($2,726)$1,732$994$525,142
55 ($2,726)$1,729$997$524,145
56 ($2,726)$1,725$1,000$523,145
57 ($2,726)$1,722$1,004$522,141
58 ($2,726)$1,719$1,007$521,134
59 ($2,726)$1,715$1,010$520,124
60 ($2,726)$1,712$1,014$519,110
Year 6 - 61 ($2,726)$1,709$1,017$518,093
62 ($2,726)$1,705$1,020$517,072
63 ($2,726)$1,702$1,024$516,049
64 ($2,726)$1,699$1,027$515,022
65 ($2,726)$1,695$1,030$513,991
66 ($2,726)$1,692$1,034$512,957
67 ($2,726)$1,688$1,037$511,920
68 ($2,726)$1,685$1,041$510,879
69 ($2,726)$1,682$1,044$509,835
70 ($2,726)$1,678$1,048$508,788
71 ($2,726)$1,675$1,051$507,737
72 ($2,726)$1,671$1,054$506,682
Year 7 - 73 ($2,726)$1,668$1,058$505,624
74 ($2,726)$1,664$1,061$504,563
75 ($2,726)$1,661$1,065$503,498
76 ($2,726)$1,657$1,068$502,430
77 ($2,726)$1,654$1,072$501,358
78 ($2,726)$1,650$1,075$500,282
79 ($2,726)$1,647$1,079$499,203
80 ($2,726)$1,643$1,083$498,121
81 ($2,726)$1,640$1,086$497,035
82 ($2,726)$1,636$1,090$495,945
83 ($2,726)$1,632$1,093$494,852
84 ($2,726)$1,629$1,097$493,755
Year 8 - 85 ($2,726)$1,625$1,100$492,655
86 ($2,726)$1,622$1,104$491,551
87 ($2,726)$1,618$1,108$490,443
88 ($2,726)$1,614$1,111$489,331
89 ($2,726)$1,611$1,115$488,216
90 ($2,726)$1,607$1,119$487,098
91 ($2,726)$1,603$1,122$485,975
92 ($2,726)$1,600$1,126$484,849
93 ($2,726)$1,596$1,130$483,719
94 ($2,726)$1,592$1,133$482,586
95 ($2,726)$1,589$1,137$481,449
96 ($2,726)$1,585$1,141$480,308
Year 9 - 97 ($2,726)$1,581$1,145$479,163
98 ($2,726)$1,577$1,148$478,015
99 ($2,726)$1,573$1,152$476,862
100 ($2,726)$1,570$1,156$475,706
101 ($2,726)$1,566$1,160$474,546
102 ($2,726)$1,562$1,164$473,383
103 ($2,726)$1,558$1,168$472,215
104 ($2,726)$1,554$1,171$471,044
105 ($2,726)$1,551$1,175$469,869
106 ($2,726)$1,547$1,179$468,689
107 ($2,726)$1,543$1,183$467,506
108 ($2,726)$1,539$1,187$466,320
Year 10 - 109 ($2,726)$1,535$1,191$465,129
110 ($2,726)$1,531$1,195$463,934
111 ($2,726)$1,527$1,199$462,735
112 ($2,726)$1,523$1,203$461,533
113 ($2,726)$1,519$1,207$460,326
114 ($2,726)$1,515$1,211$459,116
115 ($2,726)$1,511$1,214$457,901
116 ($2,726)$1,507$1,218$456,683
117 ($2,726)$1,503$1,222$455,460
118 ($2,726)$1,499$1,227$454,234
119 ($2,726)$1,495$1,231$453,003
120 ($2,726)$1,491$1,235$451,769
Year 11 - 121 ($2,726)$1,487$1,239$450,530
122 ($2,726)$1,483$1,243$449,287
123 ($2,726)$1,479$1,247$448,041
124 ($2,726)$1,475$1,251$446,790
125 ($2,726)$1,471$1,255$445,534
126 ($2,726)$1,467$1,259$444,275
127 ($2,726)$1,462$1,263$443,012
128 ($2,726)$1,458$1,267$441,744
129 ($2,726)$1,454$1,272$440,473
130 ($2,726)$1,450$1,276$439,197
131 ($2,726)$1,446$1,280$437,917
132 ($2,726)$1,441$1,284$436,633
Year 12 - 133 ($2,726)$1,437$1,288$435,344
134 ($2,726)$1,433$1,293$434,051
135 ($2,726)$1,429$1,297$432,754
136 ($2,726)$1,424$1,301$431,453
137 ($2,726)$1,420$1,306$430,148
138 ($2,726)$1,416$1,310$428,838
139 ($2,726)$1,412$1,314$427,524
140 ($2,726)$1,407$1,318$426,205
141 ($2,726)$1,403$1,323$424,882
142 ($2,726)$1,399$1,327$423,555
143 ($2,726)$1,394$1,332$422,224
144 ($2,726)$1,390$1,336$420,888
Year 13 - 145 ($2,726)$1,385$1,340$419,547
146 ($2,726)$1,381$1,345$418,203
147 ($2,726)$1,377$1,349$416,854
148 ($2,726)$1,372$1,354$415,500
149 ($2,726)$1,368$1,358$414,142
150 ($2,726)$1,363$1,363$412,779
151 ($2,726)$1,359$1,367$411,412
152 ($2,726)$1,354$1,372$410,041
153 ($2,726)$1,350$1,376$408,665
154 ($2,726)$1,345$1,381$407,284
155 ($2,726)$1,341$1,385$405,899
156 ($2,726)$1,336$1,390$404,509
Year 14 - 157 ($2,726)$1,332$1,394$403,115
158 ($2,726)$1,327$1,399$401,716
159 ($2,726)$1,322$1,403$400,313
160 ($2,726)$1,318$1,408$398,905
161 ($2,726)$1,313$1,413$397,492
162 ($2,726)$1,308$1,417$396,075
163 ($2,726)$1,304$1,422$394,653
164 ($2,726)$1,299$1,427$393,226
165 ($2,726)$1,294$1,431$391,795
166 ($2,726)$1,290$1,436$390,359
167 ($2,726)$1,285$1,441$388,918
168 ($2,726)$1,280$1,446$387,472
Year 15 - 169 ($2,726)$1,275$1,450$386,022
170 ($2,726)$1,271$1,455$384,567
171 ($2,726)$1,266$1,460$383,107
172 ($2,726)$1,261$1,465$381,642
173 ($2,726)$1,256$1,470$380,173
174 ($2,726)$1,251$1,474$378,699
175 ($2,726)$1,247$1,479$377,219
176 ($2,726)$1,242$1,484$375,735
177 ($2,726)$1,237$1,489$374,246
178 ($2,726)$1,232$1,494$372,753
179 ($2,726)$1,227$1,499$371,254
180 ($2,726)$1,222$1,504$369,750
Year 16 - 181 ($2,726)$1,217$1,509$368,241
182 ($2,726)$1,212$1,514$366,728
183 ($2,726)$1,207$1,519$365,209
184 ($2,726)$1,202$1,524$363,686
185 ($2,726)$1,197$1,529$362,157
186 ($2,726)$1,192$1,534$360,623
187 ($2,726)$1,187$1,539$359,085
188 ($2,726)$1,182$1,544$357,541
189 ($2,726)$1,177$1,549$355,992
190 ($2,726)$1,172$1,554$354,438
191 ($2,726)$1,167$1,559$352,879
192 ($2,726)$1,162$1,564$351,315
Year 17 - 193 ($2,726)$1,156$1,569$349,746
194 ($2,726)$1,151$1,574$348,171
195 ($2,726)$1,146$1,580$346,591
196 ($2,726)$1,141$1,585$345,007
197 ($2,726)$1,136$1,590$343,417
198 ($2,726)$1,130$1,595$341,821
199 ($2,726)$1,125$1,601$340,221
200 ($2,726)$1,120$1,606$338,615
201 ($2,726)$1,115$1,611$337,004
202 ($2,726)$1,109$1,616$335,387
203 ($2,726)$1,104$1,622$333,765
204 ($2,726)$1,099$1,627$332,138
Year 18 - 205 ($2,726)$1,093$1,632$330,506
206 ($2,726)$1,088$1,638$328,868
207 ($2,726)$1,083$1,643$327,225
208 ($2,726)$1,077$1,649$325,576
209 ($2,726)$1,072$1,654$323,922
210 ($2,726)$1,066$1,659$322,263
211 ($2,726)$1,061$1,665$320,598
212 ($2,726)$1,055$1,670$318,927
213 ($2,726)$1,050$1,676$317,251
214 ($2,726)$1,044$1,681$315,570
215 ($2,726)$1,039$1,687$313,883
216 ($2,726)$1,033$1,693$312,190
Year 19 - 217 ($2,726)$1,028$1,698$310,492
218 ($2,726)$1,022$1,704$308,788
219 ($2,726)$1,016$1,709$307,079
220 ($2,726)$1,011$1,715$305,364
221 ($2,726)$1,005$1,721$303,644
222 ($2,726)$999$1,726$301,917
223 ($2,726)$994$1,732$300,185
224 ($2,726)$988$1,738$298,448
225 ($2,726)$982$1,743$296,704
226 ($2,726)$977$1,749$294,955
227 ($2,726)$971$1,755$293,201
228 ($2,726)$965$1,761$291,440
Year 20 - 229 ($2,726)$959$1,766$289,674
230 ($2,726)$954$1,772$287,901
231 ($2,726)$948$1,778$286,123
232 ($2,726)$942$1,784$284,339
233 ($2,726)$936$1,790$282,550
234 ($2,726)$930$1,796$280,754
235 ($2,726)$924$1,802$278,952
236 ($2,726)$918$1,808$277,145
237 ($2,726)$912$1,813$275,331
238 ($2,726)$906$1,819$273,512
239 ($2,726)$900$1,825$271,686
240 ($2,726)$894$1,831$269,855
Year 21 - 241 ($2,726)$888$1,837$268,017
242 ($2,726)$882$1,844$266,174
243 ($2,726)$876$1,850$264,324
244 ($2,726)$870$1,856$262,469
245 ($2,726)$864$1,862$260,607
246 ($2,726)$858$1,868$258,739
247 ($2,726)$852$1,874$256,865
248 ($2,726)$846$1,880$254,985
249 ($2,726)$839$1,886$253,098
250 ($2,726)$833$1,893$251,206
251 ($2,726)$827$1,899$249,307
252 ($2,726)$821$1,905$247,402
Year 22 - 253 ($2,726)$814$1,911$245,490
254 ($2,726)$808$1,918$243,573
255 ($2,726)$802$1,924$241,649
256 ($2,726)$795$1,930$239,718
257 ($2,726)$789$1,937$237,782
258 ($2,726)$783$1,943$235,839
259 ($2,726)$776$1,949$233,889
260 ($2,726)$770$1,956$231,933
261 ($2,726)$763$1,962$229,971
262 ($2,726)$757$1,969$228,002
263 ($2,726)$751$1,975$226,027
264 ($2,726)$744$1,982$224,045
Year 23 - 265 ($2,726)$737$1,988$222,057
266 ($2,726)$731$1,995$220,062
267 ($2,726)$724$2,001$218,061
268 ($2,726)$718$2,008$216,053
269 ($2,726)$711$2,015$214,038
270 ($2,726)$705$2,021$212,017
271 ($2,726)$698$2,028$209,989
272 ($2,726)$691$2,035$207,955
273 ($2,726)$685$2,041$205,914
274 ($2,726)$678$2,048$203,866
275 ($2,726)$671$2,055$201,811
276 ($2,726)$664$2,061$199,749
Year 24 - 277 ($2,726)$658$2,068$197,681
278 ($2,726)$651$2,075$195,606
279 ($2,726)$644$2,082$193,524
280 ($2,726)$637$2,089$191,436
281 ($2,726)$630$2,096$189,340
282 ($2,726)$623$2,102$187,238
283 ($2,726)$616$2,109$185,128
284 ($2,726)$609$2,116$183,012
285 ($2,726)$602$2,123$180,888
286 ($2,726)$595$2,130$178,758
287 ($2,726)$588$2,137$176,621
288 ($2,726)$581$2,144$174,476
Year 25 - 289 ($2,726)$574$2,151$172,325
290 ($2,726)$567$2,159$170,166
291 ($2,726)$560$2,166$168,001
292 ($2,726)$553$2,173$165,828
293 ($2,726)$546$2,180$163,648
294 ($2,726)$539$2,187$161,461
295 ($2,726)$531$2,194$159,267
296 ($2,726)$524$2,201$157,065
297 ($2,726)$517$2,209$154,857
298 ($2,726)$510$2,216$152,641
299 ($2,726)$502$2,223$150,417
300 ($2,726)$495$2,231$148,187
Year 26 - 301 ($2,726)$488$2,238$145,949
302 ($2,726)$480$2,245$143,703
303 ($2,726)$473$2,253$141,451
304 ($2,726)$466$2,260$139,191
305 ($2,726)$458$2,268$136,923
306 ($2,726)$451$2,275$134,648
307 ($2,726)$443$2,283$132,365
308 ($2,726)$436$2,290$130,075
309 ($2,726)$428$2,298$127,778
310 ($2,726)$421$2,305$125,473
311 ($2,726)$413$2,313$123,160
312 ($2,726)$405$2,320$120,840
Year 27 - 313 ($2,726)$398$2,328$118,512
314 ($2,726)$390$2,336$116,176
315 ($2,726)$382$2,343$113,833
316 ($2,726)$375$2,351$111,482
317 ($2,726)$367$2,359$109,123
318 ($2,726)$359$2,367$106,756
319 ($2,726)$351$2,374$104,382
320 ($2,726)$344$2,382$102,000
321 ($2,726)$336$2,390$99,610
322 ($2,726)$328$2,398$97,212
323 ($2,726)$320$2,406$94,806
324 ($2,726)$312$2,414$92,393
Year 28 - 325 ($2,726)$304$2,422$89,971
326 ($2,726)$296$2,430$87,541
327 ($2,726)$288$2,438$85,104
328 ($2,726)$280$2,446$82,658
329 ($2,726)$272$2,454$80,204
330 ($2,726)$264$2,462$77,743
331 ($2,726)$256$2,470$75,273
332 ($2,726)$248$2,478$72,795
333 ($2,726)$240$2,486$70,309
334 ($2,726)$231$2,494$67,815
335 ($2,726)$223$2,503$65,312
336 ($2,726)$215$2,511$62,801
Year 29 - 337 ($2,726)$207$2,519$60,282
338 ($2,726)$198$2,527$57,755
339 ($2,726)$190$2,536$55,219
340 ($2,726)$182$2,544$52,675
341 ($2,726)$173$2,552$50,123
342 ($2,726)$165$2,561$47,562
343 ($2,726)$157$2,569$44,993
344 ($2,726)$148$2,578$42,415
345 ($2,726)$140$2,586$39,829
346 ($2,726)$131$2,595$37,235
347 ($2,726)$123$2,603$34,631
348 ($2,726)$114$2,612$32,020
Year 30 - 349 ($2,726)$105$2,620$29,399
350 ($2,726)$97$2,629$26,770
351 ($2,726)$88$2,638$24,133
352 ($2,726)$79$2,646$21,486
353 ($2,726)$71$2,655$18,831
354 ($2,726)$62$2,664$16,168
355 ($2,726)$53$2,673$13,495
356 ($2,726)$44$2,681$10,814
357 ($2,726)$36$2,690$8,124
358 ($2,726)$27$2,699$5,425
359 ($2,726)$18$2,708$2,717
360 ($2,726)$9$2,717$0
TOTALS$406,867$574,400$981,267

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.