« Back to all home prices

Mortgage Payment Schedule for a $726,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($145,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,739 360 $405,402 $986,202

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 1067 | State Lic #: MC-2347
$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
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 66247 | 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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.779% | Rate: 3.750% | Fees: $893 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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 #: 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

NMLS #: 541760
$1,172 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.885% | Rate: 3.850% | Fees: $1,072 | 30 day rate lock

NMLS #: 417490
$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: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.244% | Rate: 4.240% | Fees: $122 | 30 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

$1,158 /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
$1,176 /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  $726,000
Down Payment $145,200$580,800
Year 1 - 1 ($2,739)$1,888$852$579,948
2 ($2,739)$1,885$855$579,094
3 ($2,739)$1,882$857$578,236
4 ($2,739)$1,879$860$577,376
5 ($2,739)$1,876$863$576,513
6 ($2,739)$1,874$866$575,647
7 ($2,739)$1,871$869$574,779
8 ($2,739)$1,868$871$573,907
9 ($2,739)$1,865$874$573,033
10 ($2,739)$1,862$877$572,156
11 ($2,739)$1,860$880$571,276
12 ($2,739)$1,857$883$570,393
Year 2 - 13 ($2,739)$1,854$886$569,507
14 ($2,739)$1,851$889$568,619
15 ($2,739)$1,848$891$567,727
16 ($2,739)$1,845$894$566,833
17 ($2,739)$1,842$897$565,936
18 ($2,739)$1,839$900$565,036
19 ($2,739)$1,836$903$564,133
20 ($2,739)$1,833$906$563,227
21 ($2,739)$1,830$909$562,318
22 ($2,739)$1,828$912$561,406
23 ($2,739)$1,825$915$560,491
24 ($2,739)$1,822$918$559,573
Year 3 - 25 ($2,739)$1,819$921$558,652
26 ($2,739)$1,816$924$557,728
27 ($2,739)$1,813$927$556,801
28 ($2,739)$1,810$930$555,872
29 ($2,739)$1,807$933$554,939
30 ($2,739)$1,804$936$554,003
31 ($2,739)$1,801$939$553,064
32 ($2,739)$1,797$942$552,122
33 ($2,739)$1,794$945$551,177
34 ($2,739)$1,791$948$550,229
35 ($2,739)$1,788$951$549,278
36 ($2,739)$1,785$954$548,323
Year 4 - 37 ($2,739)$1,782$957$547,366
38 ($2,739)$1,779$961$546,405
39 ($2,739)$1,776$964$545,442
40 ($2,739)$1,773$967$544,475
41 ($2,739)$1,770$970$543,505
42 ($2,739)$1,766$973$542,532
43 ($2,739)$1,763$976$541,556
44 ($2,739)$1,760$979$540,576
45 ($2,739)$1,757$983$539,594
46 ($2,739)$1,754$986$538,608
47 ($2,739)$1,750$989$537,619
48 ($2,739)$1,747$992$536,627
Year 5 - 49 ($2,739)$1,744$995$535,631
50 ($2,739)$1,741$999$534,633
51 ($2,739)$1,738$1,002$533,631
52 ($2,739)$1,734$1,005$532,626
53 ($2,739)$1,731$1,008$531,617
54 ($2,739)$1,728$1,012$530,606
55 ($2,739)$1,724$1,015$529,591
56 ($2,739)$1,721$1,018$528,572
57 ($2,739)$1,718$1,022$527,551
58 ($2,739)$1,715$1,025$526,526
59 ($2,739)$1,711$1,028$525,498
60 ($2,739)$1,708$1,032$524,466
Year 6 - 61 ($2,739)$1,705$1,035$523,431
62 ($2,739)$1,701$1,038$522,393
63 ($2,739)$1,698$1,042$521,351
64 ($2,739)$1,694$1,045$520,306
65 ($2,739)$1,691$1,048$519,258
66 ($2,739)$1,688$1,052$518,206
67 ($2,739)$1,684$1,055$517,151
68 ($2,739)$1,681$1,059$516,092
69 ($2,739)$1,677$1,062$515,030
70 ($2,739)$1,674$1,066$513,964
71 ($2,739)$1,670$1,069$512,895
72 ($2,739)$1,667$1,073$511,822
Year 7 - 73 ($2,739)$1,663$1,076$510,746
74 ($2,739)$1,660$1,080$509,667
75 ($2,739)$1,656$1,083$508,584
76 ($2,739)$1,653$1,087$507,497
77 ($2,739)$1,649$1,090$506,407
78 ($2,739)$1,646$1,094$505,314
79 ($2,739)$1,642$1,097$504,216
80 ($2,739)$1,639$1,101$503,116
81 ($2,739)$1,635$1,104$502,011
82 ($2,739)$1,632$1,108$500,903
83 ($2,739)$1,628$1,112$499,792
84 ($2,739)$1,624$1,115$498,677
Year 8 - 85 ($2,739)$1,621$1,119$497,558
86 ($2,739)$1,617$1,122$496,436
87 ($2,739)$1,613$1,126$495,310
88 ($2,739)$1,610$1,130$494,180
89 ($2,739)$1,606$1,133$493,047
90 ($2,739)$1,602$1,137$491,910
91 ($2,739)$1,599$1,141$490,769
92 ($2,739)$1,595$1,144$489,624
93 ($2,739)$1,591$1,148$488,476
94 ($2,739)$1,588$1,152$487,324
95 ($2,739)$1,584$1,156$486,169
96 ($2,739)$1,580$1,159$485,009
Year 9 - 97 ($2,739)$1,576$1,163$483,846
98 ($2,739)$1,572$1,167$482,679
99 ($2,739)$1,569$1,171$481,508
100 ($2,739)$1,565$1,175$480,334
101 ($2,739)$1,561$1,178$479,155
102 ($2,739)$1,557$1,182$477,973
103 ($2,739)$1,553$1,186$476,787
104 ($2,739)$1,550$1,190$475,597
105 ($2,739)$1,546$1,194$474,404
106 ($2,739)$1,542$1,198$473,206
107 ($2,739)$1,538$1,202$472,004
108 ($2,739)$1,534$1,205$470,799
Year 10 - 109 ($2,739)$1,530$1,209$469,590
110 ($2,739)$1,526$1,213$468,376
111 ($2,739)$1,522$1,217$467,159
112 ($2,739)$1,518$1,221$465,938
113 ($2,739)$1,514$1,225$464,713
114 ($2,739)$1,510$1,229$463,484
115 ($2,739)$1,506$1,233$462,251
116 ($2,739)$1,502$1,237$461,013
117 ($2,739)$1,498$1,241$459,772
118 ($2,739)$1,494$1,245$458,527
119 ($2,739)$1,490$1,249$457,278
120 ($2,739)$1,486$1,253$456,025
Year 11 - 121 ($2,739)$1,482$1,257$454,767
122 ($2,739)$1,478$1,261$453,506
123 ($2,739)$1,474$1,266$452,240
124 ($2,739)$1,470$1,270$450,971
125 ($2,739)$1,466$1,274$449,697
126 ($2,739)$1,462$1,278$448,419
127 ($2,739)$1,457$1,282$447,137
128 ($2,739)$1,453$1,286$445,850
129 ($2,739)$1,449$1,290$444,560
130 ($2,739)$1,445$1,295$443,265
131 ($2,739)$1,441$1,299$441,967
132 ($2,739)$1,436$1,303$440,663
Year 12 - 133 ($2,739)$1,432$1,307$439,356
134 ($2,739)$1,428$1,312$438,045
135 ($2,739)$1,424$1,316$436,729
136 ($2,739)$1,419$1,320$435,409
137 ($2,739)$1,415$1,324$434,084
138 ($2,739)$1,411$1,329$432,756
139 ($2,739)$1,406$1,333$431,423
140 ($2,739)$1,402$1,337$430,085
141 ($2,739)$1,398$1,342$428,744
142 ($2,739)$1,393$1,346$427,398
143 ($2,739)$1,389$1,350$426,047
144 ($2,739)$1,385$1,355$424,692
Year 13 - 145 ($2,739)$1,380$1,359$423,333
146 ($2,739)$1,376$1,364$421,970
147 ($2,739)$1,371$1,368$420,602
148 ($2,739)$1,367$1,372$419,229
149 ($2,739)$1,362$1,377$417,852
150 ($2,739)$1,358$1,381$416,471
151 ($2,739)$1,354$1,386$415,085
152 ($2,739)$1,349$1,390$413,694
153 ($2,739)$1,345$1,395$412,299
154 ($2,739)$1,340$1,399$410,900
155 ($2,739)$1,335$1,404$409,496
156 ($2,739)$1,331$1,409$408,087
Year 14 - 157 ($2,739)$1,326$1,413$406,674
158 ($2,739)$1,322$1,418$405,256
159 ($2,739)$1,317$1,422$403,834
160 ($2,739)$1,312$1,427$402,407
161 ($2,739)$1,308$1,432$400,975
162 ($2,739)$1,303$1,436$399,539
163 ($2,739)$1,299$1,441$398,098
164 ($2,739)$1,294$1,446$396,653
165 ($2,739)$1,289$1,450$395,202
166 ($2,739)$1,284$1,455$393,747
167 ($2,739)$1,280$1,460$392,287
168 ($2,739)$1,275$1,465$390,823
Year 15 - 169 ($2,739)$1,270$1,469$389,354
170 ($2,739)$1,265$1,474$387,880
171 ($2,739)$1,261$1,479$386,401
172 ($2,739)$1,256$1,484$384,917
173 ($2,739)$1,251$1,488$383,429
174 ($2,739)$1,246$1,493$381,935
175 ($2,739)$1,241$1,498$380,437
176 ($2,739)$1,236$1,503$378,934
177 ($2,739)$1,232$1,508$377,426
178 ($2,739)$1,227$1,513$375,913
179 ($2,739)$1,222$1,518$374,396
180 ($2,739)$1,217$1,523$372,873
Year 16 - 181 ($2,739)$1,212$1,528$371,345
182 ($2,739)$1,207$1,533$369,813
183 ($2,739)$1,202$1,538$368,275
184 ($2,739)$1,197$1,543$366,733
185 ($2,739)$1,192$1,548$365,185
186 ($2,739)$1,187$1,553$363,633
187 ($2,739)$1,182$1,558$362,075
188 ($2,739)$1,177$1,563$360,512
189 ($2,739)$1,172$1,568$358,944
190 ($2,739)$1,167$1,573$357,372
191 ($2,739)$1,161$1,578$355,794
192 ($2,739)$1,156$1,583$354,210
Year 17 - 193 ($2,739)$1,151$1,588$352,622
194 ($2,739)$1,146$1,593$351,029
195 ($2,739)$1,141$1,599$349,430
196 ($2,739)$1,136$1,604$347,826
197 ($2,739)$1,130$1,609$346,217
198 ($2,739)$1,125$1,614$344,603
199 ($2,739)$1,120$1,619$342,984
200 ($2,739)$1,115$1,625$341,359
201 ($2,739)$1,109$1,630$339,729
202 ($2,739)$1,104$1,635$338,094
203 ($2,739)$1,099$1,641$336,453
204 ($2,739)$1,093$1,646$334,807
Year 18 - 205 ($2,739)$1,088$1,651$333,156
206 ($2,739)$1,083$1,657$331,499
207 ($2,739)$1,077$1,662$329,837
208 ($2,739)$1,072$1,667$328,169
209 ($2,739)$1,067$1,673$326,496
210 ($2,739)$1,061$1,678$324,818
211 ($2,739)$1,056$1,684$323,134
212 ($2,739)$1,050$1,689$321,445
213 ($2,739)$1,045$1,695$319,750
214 ($2,739)$1,039$1,700$318,050
215 ($2,739)$1,034$1,706$316,344
216 ($2,739)$1,028$1,711$314,633
Year 19 - 217 ($2,739)$1,023$1,717$312,916
218 ($2,739)$1,017$1,722$311,194
219 ($2,739)$1,011$1,728$309,465
220 ($2,739)$1,006$1,734$307,732
221 ($2,739)$1,000$1,739$305,992
222 ($2,739)$994$1,745$304,248
223 ($2,739)$989$1,751$302,497
224 ($2,739)$983$1,756$300,741
225 ($2,739)$977$1,762$298,978
226 ($2,739)$972$1,768$297,211
227 ($2,739)$966$1,774$295,437
228 ($2,739)$960$1,779$293,658
Year 20 - 229 ($2,739)$954$1,785$291,873
230 ($2,739)$949$1,791$290,082
231 ($2,739)$943$1,797$288,285
232 ($2,739)$937$1,803$286,483
233 ($2,739)$931$1,808$284,674
234 ($2,739)$925$1,814$282,860
235 ($2,739)$919$1,820$281,040
236 ($2,739)$913$1,826$279,214
237 ($2,739)$907$1,832$277,382
238 ($2,739)$901$1,838$275,544
239 ($2,739)$896$1,844$273,700
240 ($2,739)$890$1,850$271,850
Year 21 - 241 ($2,739)$884$1,856$269,994
242 ($2,739)$877$1,862$268,132
243 ($2,739)$871$1,868$266,264
244 ($2,739)$865$1,874$264,390
245 ($2,739)$859$1,880$262,510
246 ($2,739)$853$1,886$260,624
247 ($2,739)$847$1,892$258,731
248 ($2,739)$841$1,899$256,833
249 ($2,739)$835$1,905$254,928
250 ($2,739)$829$1,911$253,017
251 ($2,739)$822$1,917$251,100
252 ($2,739)$816$1,923$249,176
Year 22 - 253 ($2,739)$810$1,930$247,247
254 ($2,739)$804$1,936$245,311
255 ($2,739)$797$1,942$243,369
256 ($2,739)$791$1,949$241,420
257 ($2,739)$785$1,955$239,465
258 ($2,739)$778$1,961$237,504
259 ($2,739)$772$1,968$235,537
260 ($2,739)$765$1,974$233,563
261 ($2,739)$759$1,980$231,582
262 ($2,739)$753$1,987$229,596
263 ($2,739)$746$1,993$227,602
264 ($2,739)$740$2,000$225,603
Year 23 - 265 ($2,739)$733$2,006$223,596
266 ($2,739)$727$2,013$221,584
267 ($2,739)$720$2,019$219,564
268 ($2,739)$714$2,026$217,538
269 ($2,739)$707$2,032$215,506
270 ($2,739)$700$2,039$213,467
271 ($2,739)$694$2,046$211,421
272 ($2,739)$687$2,052$209,369
273 ($2,739)$680$2,059$207,310
274 ($2,739)$674$2,066$205,244
275 ($2,739)$667$2,072$203,172
276 ($2,739)$660$2,079$201,093
Year 24 - 277 ($2,739)$654$2,086$199,007
278 ($2,739)$647$2,093$196,914
279 ($2,739)$640$2,099$194,815
280 ($2,739)$633$2,106$192,708
281 ($2,739)$626$2,113$190,595
282 ($2,739)$619$2,120$188,475
283 ($2,739)$613$2,127$186,348
284 ($2,739)$606$2,134$184,214
285 ($2,739)$599$2,141$182,074
286 ($2,739)$592$2,148$179,926
287 ($2,739)$585$2,155$177,771
288 ($2,739)$578$2,162$175,610
Year 25 - 289 ($2,739)$571$2,169$173,441
290 ($2,739)$564$2,176$171,265
291 ($2,739)$557$2,183$169,082
292 ($2,739)$550$2,190$166,892
293 ($2,739)$542$2,197$164,695
294 ($2,739)$535$2,204$162,491
295 ($2,739)$528$2,211$160,280
296 ($2,739)$521$2,219$158,061
297 ($2,739)$514$2,226$155,835
298 ($2,739)$506$2,233$153,602
299 ($2,739)$499$2,240$151,362
300 ($2,739)$492$2,248$149,115
Year 26 - 301 ($2,739)$485$2,255$146,860
302 ($2,739)$477$2,262$144,598
303 ($2,739)$470$2,270$142,328
304 ($2,739)$463$2,277$140,051
305 ($2,739)$455$2,284$137,767
306 ($2,739)$448$2,292$135,475
307 ($2,739)$440$2,299$133,176
308 ($2,739)$433$2,307$130,869
309 ($2,739)$425$2,314$128,555
310 ($2,739)$418$2,322$126,234
311 ($2,739)$410$2,329$123,905
312 ($2,739)$403$2,337$121,568
Year 27 - 313 ($2,739)$395$2,344$119,223
314 ($2,739)$387$2,352$116,871
315 ($2,739)$380$2,360$114,512
316 ($2,739)$372$2,367$112,145
317 ($2,739)$364$2,375$109,770
318 ($2,739)$357$2,383$107,387
319 ($2,739)$349$2,390$104,996
320 ($2,739)$341$2,398$102,598
321 ($2,739)$333$2,406$100,192
322 ($2,739)$326$2,414$97,778
323 ($2,739)$318$2,422$95,357
324 ($2,739)$310$2,430$92,927
Year 28 - 325 ($2,739)$302$2,437$90,490
326 ($2,739)$294$2,445$88,044
327 ($2,739)$286$2,453$85,591
328 ($2,739)$278$2,461$83,130
329 ($2,739)$270$2,469$80,661
330 ($2,739)$262$2,477$78,183
331 ($2,739)$254$2,485$75,698
332 ($2,739)$246$2,493$73,204
333 ($2,739)$238$2,502$70,703
334 ($2,739)$230$2,510$68,193
335 ($2,739)$222$2,518$65,675
336 ($2,739)$213$2,526$63,149
Year 29 - 337 ($2,739)$205$2,534$60,615
338 ($2,739)$197$2,542$58,073
339 ($2,739)$189$2,551$55,522
340 ($2,739)$180$2,559$52,963
341 ($2,739)$172$2,567$50,396
342 ($2,739)$164$2,576$47,820
343 ($2,739)$155$2,584$45,236
344 ($2,739)$147$2,592$42,644
345 ($2,739)$139$2,601$40,043
346 ($2,739)$130$2,609$37,433
347 ($2,739)$122$2,618$34,816
348 ($2,739)$113$2,626$32,189
Year 30 - 349 ($2,739)$105$2,635$29,555
350 ($2,739)$96$2,643$26,911
351 ($2,739)$87$2,652$24,259
352 ($2,739)$79$2,661$21,599
353 ($2,739)$70$2,669$18,929
354 ($2,739)$62$2,678$16,251
355 ($2,739)$53$2,687$13,565
356 ($2,739)$44$2,695$10,869
357 ($2,739)$35$2,704$8,165
358 ($2,739)$27$2,713$5,452
359 ($2,739)$18$2,722$2,731
360 ($2,739)$9$2,731$0
TOTALS$405,402$580,800$986,202

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.