« Back to all home prices

Mortgage Payment Schedule for a $720,000 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% ($144,000) 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
$2,733 360 $408,000 $984,000

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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
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  $720,000
Down Payment $144,000$576,000
Year 1 - 1 ($2,733)$1,896$837$575,163
2 ($2,733)$1,893$840$574,323
3 ($2,733)$1,890$843$573,480
4 ($2,733)$1,888$846$572,634
5 ($2,733)$1,885$848$571,786
6 ($2,733)$1,882$851$570,934
7 ($2,733)$1,879$854$570,080
8 ($2,733)$1,877$857$569,224
9 ($2,733)$1,874$860$568,364
10 ($2,733)$1,871$862$567,502
11 ($2,733)$1,868$865$566,636
12 ($2,733)$1,865$868$565,768
Year 2 - 13 ($2,733)$1,862$871$564,897
14 ($2,733)$1,859$874$564,023
15 ($2,733)$1,857$877$563,146
16 ($2,733)$1,854$880$562,267
17 ($2,733)$1,851$883$561,384
18 ($2,733)$1,848$885$560,499
19 ($2,733)$1,845$888$559,610
20 ($2,733)$1,842$891$558,719
21 ($2,733)$1,839$894$557,825
22 ($2,733)$1,836$897$556,928
23 ($2,733)$1,833$900$556,028
24 ($2,733)$1,830$903$555,125
Year 3 - 25 ($2,733)$1,827$906$554,219
26 ($2,733)$1,824$909$553,309
27 ($2,733)$1,821$912$552,397
28 ($2,733)$1,818$915$551,482
29 ($2,733)$1,815$918$550,564
30 ($2,733)$1,812$921$549,643
31 ($2,733)$1,809$924$548,719
32 ($2,733)$1,806$927$547,792
33 ($2,733)$1,803$930$546,862
34 ($2,733)$1,800$933$545,929
35 ($2,733)$1,797$936$544,992
36 ($2,733)$1,794$939$544,053
Year 4 - 37 ($2,733)$1,791$942$543,110
38 ($2,733)$1,788$946$542,165
39 ($2,733)$1,785$949$541,216
40 ($2,733)$1,782$952$540,264
41 ($2,733)$1,778$955$539,309
42 ($2,733)$1,775$958$538,351
43 ($2,733)$1,772$961$537,390
44 ($2,733)$1,769$964$536,426
45 ($2,733)$1,766$968$535,458
46 ($2,733)$1,763$971$534,487
47 ($2,733)$1,759$974$533,513
48 ($2,733)$1,756$977$532,536
Year 5 - 49 ($2,733)$1,753$980$531,556
50 ($2,733)$1,750$984$530,572
51 ($2,733)$1,746$987$529,585
52 ($2,733)$1,743$990$528,595
53 ($2,733)$1,740$993$527,602
54 ($2,733)$1,737$997$526,605
55 ($2,733)$1,733$1,000$525,605
56 ($2,733)$1,730$1,003$524,602
57 ($2,733)$1,727$1,007$523,595
58 ($2,733)$1,724$1,010$522,585
59 ($2,733)$1,720$1,013$521,572
60 ($2,733)$1,717$1,016$520,556
Year 6 - 61 ($2,733)$1,713$1,020$519,536
62 ($2,733)$1,710$1,023$518,513
63 ($2,733)$1,707$1,027$517,486
64 ($2,733)$1,703$1,030$516,456
65 ($2,733)$1,700$1,033$515,423
66 ($2,733)$1,697$1,037$514,386
67 ($2,733)$1,693$1,040$513,346
68 ($2,733)$1,690$1,044$512,303
69 ($2,733)$1,686$1,047$511,256
70 ($2,733)$1,683$1,050$510,205
71 ($2,733)$1,679$1,054$509,151
72 ($2,733)$1,676$1,057$508,094
Year 7 - 73 ($2,733)$1,672$1,061$507,033
74 ($2,733)$1,669$1,064$505,969
75 ($2,733)$1,665$1,068$504,901
76 ($2,733)$1,662$1,071$503,829
77 ($2,733)$1,658$1,075$502,754
78 ($2,733)$1,655$1,078$501,676
79 ($2,733)$1,651$1,082$500,594
80 ($2,733)$1,648$1,086$499,508
81 ($2,733)$1,644$1,089$498,419
82 ($2,733)$1,641$1,093$497,327
83 ($2,733)$1,637$1,096$496,230
84 ($2,733)$1,633$1,100$495,130
Year 8 - 85 ($2,733)$1,630$1,104$494,027
86 ($2,733)$1,626$1,107$492,920
87 ($2,733)$1,623$1,111$491,809
88 ($2,733)$1,619$1,114$490,694
89 ($2,733)$1,615$1,118$489,576
90 ($2,733)$1,612$1,122$488,455
91 ($2,733)$1,608$1,126$487,329
92 ($2,733)$1,604$1,129$486,200
93 ($2,733)$1,600$1,133$485,067
94 ($2,733)$1,597$1,137$483,930
95 ($2,733)$1,593$1,140$482,790
96 ($2,733)$1,589$1,144$481,646
Year 9 - 97 ($2,733)$1,585$1,148$480,498
98 ($2,733)$1,582$1,152$479,346
99 ($2,733)$1,578$1,155$478,191
100 ($2,733)$1,574$1,159$477,031
101 ($2,733)$1,570$1,163$475,868
102 ($2,733)$1,566$1,167$474,701
103 ($2,733)$1,563$1,171$473,530
104 ($2,733)$1,559$1,175$472,356
105 ($2,733)$1,555$1,178$471,177
106 ($2,733)$1,551$1,182$469,995
107 ($2,733)$1,547$1,186$468,809
108 ($2,733)$1,543$1,190$467,619
Year 10 - 109 ($2,733)$1,539$1,194$466,424
110 ($2,733)$1,535$1,198$465,226
111 ($2,733)$1,531$1,202$464,024
112 ($2,733)$1,527$1,206$462,819
113 ($2,733)$1,523$1,210$461,609
114 ($2,733)$1,519$1,214$460,395
115 ($2,733)$1,515$1,218$459,177
116 ($2,733)$1,511$1,222$457,955
117 ($2,733)$1,507$1,226$456,729
118 ($2,733)$1,503$1,230$455,499
119 ($2,733)$1,499$1,234$454,265
120 ($2,733)$1,495$1,238$453,027
Year 11 - 121 ($2,733)$1,491$1,242$451,785
122 ($2,733)$1,487$1,246$450,539
123 ($2,733)$1,483$1,250$449,289
124 ($2,733)$1,479$1,254$448,034
125 ($2,733)$1,475$1,259$446,776
126 ($2,733)$1,471$1,263$445,513
127 ($2,733)$1,466$1,267$444,246
128 ($2,733)$1,462$1,271$442,975
129 ($2,733)$1,458$1,275$441,700
130 ($2,733)$1,454$1,279$440,420
131 ($2,733)$1,450$1,284$439,137
132 ($2,733)$1,445$1,288$437,849
Year 12 - 133 ($2,733)$1,441$1,292$436,557
134 ($2,733)$1,437$1,296$435,260
135 ($2,733)$1,433$1,301$433,960
136 ($2,733)$1,428$1,305$432,655
137 ($2,733)$1,424$1,309$431,346
138 ($2,733)$1,420$1,313$430,032
139 ($2,733)$1,416$1,318$428,715
140 ($2,733)$1,411$1,322$427,392
141 ($2,733)$1,407$1,327$426,066
142 ($2,733)$1,402$1,331$424,735
143 ($2,733)$1,398$1,335$423,400
144 ($2,733)$1,394$1,340$422,060
Year 13 - 145 ($2,733)$1,389$1,344$420,716
146 ($2,733)$1,385$1,348$419,368
147 ($2,733)$1,380$1,353$418,015
148 ($2,733)$1,376$1,357$416,657
149 ($2,733)$1,371$1,362$415,295
150 ($2,733)$1,367$1,366$413,929
151 ($2,733)$1,363$1,371$412,558
152 ($2,733)$1,358$1,375$411,183
153 ($2,733)$1,353$1,380$409,803
154 ($2,733)$1,349$1,384$408,419
155 ($2,733)$1,344$1,389$407,030
156 ($2,733)$1,340$1,394$405,636
Year 14 - 157 ($2,733)$1,335$1,398$404,238
158 ($2,733)$1,331$1,403$402,835
159 ($2,733)$1,326$1,407$401,428
160 ($2,733)$1,321$1,412$400,016
161 ($2,733)$1,317$1,417$398,599
162 ($2,733)$1,312$1,421$397,178
163 ($2,733)$1,307$1,426$395,752
164 ($2,733)$1,303$1,431$394,322
165 ($2,733)$1,298$1,435$392,886
166 ($2,733)$1,293$1,440$391,446
167 ($2,733)$1,289$1,445$390,001
168 ($2,733)$1,284$1,450$388,552
Year 15 - 169 ($2,733)$1,279$1,454$387,097
170 ($2,733)$1,274$1,459$385,638
171 ($2,733)$1,269$1,464$384,174
172 ($2,733)$1,265$1,469$382,706
173 ($2,733)$1,260$1,474$381,232
174 ($2,733)$1,255$1,478$379,754
175 ($2,733)$1,250$1,483$378,270
176 ($2,733)$1,245$1,488$376,782
177 ($2,733)$1,240$1,493$375,289
178 ($2,733)$1,235$1,498$373,791
179 ($2,733)$1,230$1,503$372,288
180 ($2,733)$1,225$1,508$370,780
Year 16 - 181 ($2,733)$1,220$1,513$369,267
182 ($2,733)$1,216$1,518$367,749
183 ($2,733)$1,211$1,523$366,227
184 ($2,733)$1,205$1,528$364,699
185 ($2,733)$1,200$1,533$363,166
186 ($2,733)$1,195$1,538$361,628
187 ($2,733)$1,190$1,543$360,085
188 ($2,733)$1,185$1,548$358,537
189 ($2,733)$1,180$1,553$356,984
190 ($2,733)$1,175$1,558$355,426
191 ($2,733)$1,170$1,563$353,862
192 ($2,733)$1,165$1,569$352,294
Year 17 - 193 ($2,733)$1,160$1,574$350,720
194 ($2,733)$1,154$1,579$349,141
195 ($2,733)$1,149$1,584$347,557
196 ($2,733)$1,144$1,589$345,968
197 ($2,733)$1,139$1,595$344,373
198 ($2,733)$1,134$1,600$342,773
199 ($2,733)$1,128$1,605$341,168
200 ($2,733)$1,123$1,610$339,558
201 ($2,733)$1,118$1,616$337,942
202 ($2,733)$1,112$1,621$336,321
203 ($2,733)$1,107$1,626$334,695
204 ($2,733)$1,102$1,632$333,064
Year 18 - 205 ($2,733)$1,096$1,637$331,427
206 ($2,733)$1,091$1,642$329,784
207 ($2,733)$1,086$1,648$328,136
208 ($2,733)$1,080$1,653$326,483
209 ($2,733)$1,075$1,659$324,824
210 ($2,733)$1,069$1,664$323,160
211 ($2,733)$1,064$1,670$321,491
212 ($2,733)$1,058$1,675$319,816
213 ($2,733)$1,053$1,681$318,135
214 ($2,733)$1,047$1,686$316,449
215 ($2,733)$1,042$1,692$314,757
216 ($2,733)$1,036$1,697$313,060
Year 19 - 217 ($2,733)$1,030$1,703$311,357
218 ($2,733)$1,025$1,708$309,649
219 ($2,733)$1,019$1,714$307,935
220 ($2,733)$1,014$1,720$306,215
221 ($2,733)$1,008$1,725$304,489
222 ($2,733)$1,002$1,731$302,758
223 ($2,733)$997$1,737$301,022
224 ($2,733)$991$1,742$299,279
225 ($2,733)$985$1,748$297,531
226 ($2,733)$979$1,754$295,777
227 ($2,733)$974$1,760$294,017
228 ($2,733)$968$1,766$292,252
Year 20 - 229 ($2,733)$962$1,771$290,480
230 ($2,733)$956$1,777$288,703
231 ($2,733)$950$1,783$286,920
232 ($2,733)$944$1,789$285,131
233 ($2,733)$939$1,795$283,337
234 ($2,733)$933$1,801$281,536
235 ($2,733)$927$1,807$279,729
236 ($2,733)$921$1,813$277,917
237 ($2,733)$915$1,819$276,098
238 ($2,733)$909$1,825$274,274
239 ($2,733)$903$1,831$272,443
240 ($2,733)$897$1,837$270,607
Year 21 - 241 ($2,733)$891$1,843$268,764
242 ($2,733)$885$1,849$266,915
243 ($2,733)$879$1,855$265,061
244 ($2,733)$872$1,861$263,200
245 ($2,733)$866$1,867$261,333
246 ($2,733)$860$1,873$259,460
247 ($2,733)$854$1,879$257,580
248 ($2,733)$848$1,885$255,695
249 ($2,733)$842$1,892$253,803
250 ($2,733)$835$1,898$251,905
251 ($2,733)$829$1,904$250,001
252 ($2,733)$823$1,910$248,091
Year 22 - 253 ($2,733)$817$1,917$246,174
254 ($2,733)$810$1,923$244,251
255 ($2,733)$804$1,929$242,322
256 ($2,733)$798$1,936$240,386
257 ($2,733)$791$1,942$238,444
258 ($2,733)$785$1,948$236,496
259 ($2,733)$778$1,955$234,541
260 ($2,733)$772$1,961$232,579
261 ($2,733)$766$1,968$230,612
262 ($2,733)$759$1,974$228,637
263 ($2,733)$753$1,981$226,657
264 ($2,733)$746$1,987$224,669
Year 23 - 265 ($2,733)$740$1,994$222,676
266 ($2,733)$733$2,000$220,675
267 ($2,733)$726$2,007$218,668
268 ($2,733)$720$2,014$216,655
269 ($2,733)$713$2,020$214,635
270 ($2,733)$707$2,027$212,608
271 ($2,733)$700$2,034$210,574
272 ($2,733)$693$2,040$208,534
273 ($2,733)$686$2,047$206,487
274 ($2,733)$680$2,054$204,433
275 ($2,733)$673$2,060$202,373
276 ($2,733)$666$2,067$200,306
Year 24 - 277 ($2,733)$659$2,074$198,232
278 ($2,733)$653$2,081$196,151
279 ($2,733)$646$2,088$194,063
280 ($2,733)$639$2,095$191,969
281 ($2,733)$632$2,101$189,867
282 ($2,733)$625$2,108$187,759
283 ($2,733)$618$2,115$185,644
284 ($2,733)$611$2,122$183,522
285 ($2,733)$604$2,129$181,392
286 ($2,733)$597$2,136$179,256
287 ($2,733)$590$2,143$177,113
288 ($2,733)$583$2,150$174,962
Year 25 - 289 ($2,733)$576$2,157$172,805
290 ($2,733)$569$2,165$170,640
291 ($2,733)$562$2,172$168,469
292 ($2,733)$555$2,179$166,290
293 ($2,733)$547$2,186$164,104
294 ($2,733)$540$2,193$161,911
295 ($2,733)$533$2,200$159,711
296 ($2,733)$526$2,208$157,503
297 ($2,733)$518$2,215$155,288
298 ($2,733)$511$2,222$153,066
299 ($2,733)$504$2,229$150,836
300 ($2,733)$497$2,237$148,600
Year 26 - 301 ($2,733)$489$2,244$146,355
302 ($2,733)$482$2,252$144,104
303 ($2,733)$474$2,259$141,845
304 ($2,733)$467$2,266$139,578
305 ($2,733)$459$2,274$137,304
306 ($2,733)$452$2,281$135,023
307 ($2,733)$444$2,289$132,734
308 ($2,733)$437$2,296$130,438
309 ($2,733)$429$2,304$128,134
310 ($2,733)$422$2,312$125,822
311 ($2,733)$414$2,319$123,503
312 ($2,733)$407$2,327$121,176
Year 27 - 313 ($2,733)$399$2,334$118,842
314 ($2,733)$391$2,342$116,500
315 ($2,733)$383$2,350$114,150
316 ($2,733)$376$2,358$111,792
317 ($2,733)$368$2,365$109,427
318 ($2,733)$360$2,373$107,054
319 ($2,733)$352$2,381$104,673
320 ($2,733)$345$2,389$102,284
321 ($2,733)$337$2,397$99,887
322 ($2,733)$329$2,405$97,483
323 ($2,733)$321$2,412$95,070
324 ($2,733)$313$2,420$92,650
Year 28 - 325 ($2,733)$305$2,428$90,222
326 ($2,733)$297$2,436$87,785
327 ($2,733)$289$2,444$85,341
328 ($2,733)$281$2,452$82,888
329 ($2,733)$273$2,460$80,428
330 ($2,733)$265$2,469$77,959
331 ($2,733)$257$2,477$75,483
332 ($2,733)$248$2,485$72,998
333 ($2,733)$240$2,493$70,505
334 ($2,733)$232$2,501$68,003
335 ($2,733)$224$2,509$65,494
336 ($2,733)$216$2,518$62,976
Year 29 - 337 ($2,733)$207$2,526$60,450
338 ($2,733)$199$2,534$57,916
339 ($2,733)$191$2,543$55,373
340 ($2,733)$182$2,551$52,822
341 ($2,733)$174$2,559$50,263
342 ($2,733)$165$2,568$47,695
343 ($2,733)$157$2,576$45,118
344 ($2,733)$149$2,585$42,534
345 ($2,733)$140$2,593$39,940
346 ($2,733)$131$2,602$37,338
347 ($2,733)$123$2,610$34,728
348 ($2,733)$114$2,619$32,109
Year 30 - 349 ($2,733)$106$2,628$29,481
350 ($2,733)$97$2,636$26,845
351 ($2,733)$88$2,645$24,200
352 ($2,733)$80$2,654$21,546
353 ($2,733)$71$2,662$18,884
354 ($2,733)$62$2,671$16,213
355 ($2,733)$53$2,680$13,533
356 ($2,733)$45$2,689$10,844
357 ($2,733)$36$2,698$8,146
358 ($2,733)$27$2,707$5,440
359 ($2,733)$18$2,715$2,724
360 ($2,733)$9$2,724$0
TOTALS$408,000$576,000$984,000

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.