« Back to all home prices

Mortgage Payment Schedule for a $731,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($146,200) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,718 360 $393,775 $978,575

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


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 #: 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 #: 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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | 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
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  $731,000
Down Payment $146,200$584,800
Year 1 - 1 ($2,718)$1,842$876$583,924
2 ($2,718)$1,839$879$583,045
3 ($2,718)$1,837$882$582,163
4 ($2,718)$1,834$884$581,279
5 ($2,718)$1,831$887$580,392
6 ($2,718)$1,828$890$579,502
7 ($2,718)$1,825$893$578,609
8 ($2,718)$1,823$896$577,713
9 ($2,718)$1,820$898$576,815
10 ($2,718)$1,817$901$575,913
11 ($2,718)$1,814$904$575,009
12 ($2,718)$1,811$907$574,102
Year 2 - 13 ($2,718)$1,808$910$573,192
14 ($2,718)$1,806$913$572,280
15 ($2,718)$1,803$916$571,364
16 ($2,718)$1,800$918$570,446
17 ($2,718)$1,797$921$569,524
18 ($2,718)$1,794$924$568,600
19 ($2,718)$1,791$927$567,673
20 ($2,718)$1,788$930$566,743
21 ($2,718)$1,785$933$565,810
22 ($2,718)$1,782$936$564,874
23 ($2,718)$1,779$939$563,935
24 ($2,718)$1,776$942$562,993
Year 3 - 25 ($2,718)$1,773$945$562,048
26 ($2,718)$1,770$948$561,100
27 ($2,718)$1,767$951$560,149
28 ($2,718)$1,764$954$559,196
29 ($2,718)$1,761$957$558,239
30 ($2,718)$1,758$960$557,279
31 ($2,718)$1,755$963$556,316
32 ($2,718)$1,752$966$555,350
33 ($2,718)$1,749$969$554,381
34 ($2,718)$1,746$972$553,409
35 ($2,718)$1,743$975$552,434
36 ($2,718)$1,740$978$551,456
Year 4 - 37 ($2,718)$1,737$981$550,475
38 ($2,718)$1,734$984$549,491
39 ($2,718)$1,731$987$548,504
40 ($2,718)$1,728$990$547,513
41 ($2,718)$1,725$994$546,519
42 ($2,718)$1,722$997$545,523
43 ($2,718)$1,718$1,000$544,523
44 ($2,718)$1,715$1,003$543,520
45 ($2,718)$1,712$1,006$542,514
46 ($2,718)$1,709$1,009$541,504
47 ($2,718)$1,706$1,013$540,492
48 ($2,718)$1,703$1,016$539,476
Year 5 - 49 ($2,718)$1,699$1,019$538,457
50 ($2,718)$1,696$1,022$537,435
51 ($2,718)$1,693$1,025$536,410
52 ($2,718)$1,690$1,029$535,381
53 ($2,718)$1,686$1,032$534,349
54 ($2,718)$1,683$1,035$533,314
55 ($2,718)$1,680$1,038$532,276
56 ($2,718)$1,677$1,042$531,234
57 ($2,718)$1,673$1,045$530,189
58 ($2,718)$1,670$1,048$529,141
59 ($2,718)$1,667$1,051$528,090
60 ($2,718)$1,663$1,055$527,035
Year 6 - 61 ($2,718)$1,660$1,058$525,977
62 ($2,718)$1,657$1,061$524,915
63 ($2,718)$1,653$1,065$523,851
64 ($2,718)$1,650$1,068$522,783
65 ($2,718)$1,647$1,071$521,711
66 ($2,718)$1,643$1,075$520,636
67 ($2,718)$1,640$1,078$519,558
68 ($2,718)$1,637$1,082$518,476
69 ($2,718)$1,633$1,085$517,391
70 ($2,718)$1,630$1,088$516,303
71 ($2,718)$1,626$1,092$515,211
72 ($2,718)$1,623$1,095$514,115
Year 7 - 73 ($2,718)$1,619$1,099$513,017
74 ($2,718)$1,616$1,102$511,914
75 ($2,718)$1,613$1,106$510,809
76 ($2,718)$1,609$1,109$509,699
77 ($2,718)$1,606$1,113$508,587
78 ($2,718)$1,602$1,116$507,471
79 ($2,718)$1,599$1,120$506,351
80 ($2,718)$1,595$1,123$505,228
81 ($2,718)$1,591$1,127$504,101
82 ($2,718)$1,588$1,130$502,970
83 ($2,718)$1,584$1,134$501,836
84 ($2,718)$1,581$1,137$500,699
Year 8 - 85 ($2,718)$1,577$1,141$499,558
86 ($2,718)$1,574$1,145$498,413
87 ($2,718)$1,570$1,148$497,265
88 ($2,718)$1,566$1,152$496,113
89 ($2,718)$1,563$1,156$494,958
90 ($2,718)$1,559$1,159$493,798
91 ($2,718)$1,555$1,163$492,636
92 ($2,718)$1,552$1,166$491,469
93 ($2,718)$1,548$1,170$490,299
94 ($2,718)$1,544$1,174$489,125
95 ($2,718)$1,541$1,178$487,948
96 ($2,718)$1,537$1,181$486,767
Year 9 - 97 ($2,718)$1,533$1,185$485,582
98 ($2,718)$1,530$1,189$484,393
99 ($2,718)$1,526$1,192$483,200
100 ($2,718)$1,522$1,196$482,004
101 ($2,718)$1,518$1,200$480,804
102 ($2,718)$1,515$1,204$479,601
103 ($2,718)$1,511$1,208$478,393
104 ($2,718)$1,507$1,211$477,182
105 ($2,718)$1,503$1,215$475,967
106 ($2,718)$1,499$1,219$474,748
107 ($2,718)$1,495$1,223$473,525
108 ($2,718)$1,492$1,227$472,298
Year 10 - 109 ($2,718)$1,488$1,231$471,068
110 ($2,718)$1,484$1,234$469,833
111 ($2,718)$1,480$1,238$468,595
112 ($2,718)$1,476$1,242$467,353
113 ($2,718)$1,472$1,246$466,107
114 ($2,718)$1,468$1,250$464,857
115 ($2,718)$1,464$1,254$463,603
116 ($2,718)$1,460$1,258$462,345
117 ($2,718)$1,456$1,262$461,083
118 ($2,718)$1,452$1,266$459,817
119 ($2,718)$1,448$1,270$458,547
120 ($2,718)$1,444$1,274$457,273
Year 11 - 121 ($2,718)$1,440$1,278$455,995
122 ($2,718)$1,436$1,282$454,714
123 ($2,718)$1,432$1,286$453,428
124 ($2,718)$1,428$1,290$452,138
125 ($2,718)$1,424$1,294$450,844
126 ($2,718)$1,420$1,298$449,546
127 ($2,718)$1,416$1,302$448,243
128 ($2,718)$1,412$1,306$446,937
129 ($2,718)$1,408$1,310$445,627
130 ($2,718)$1,404$1,315$444,312
131 ($2,718)$1,400$1,319$442,993
132 ($2,718)$1,395$1,323$441,671
Year 12 - 133 ($2,718)$1,391$1,327$440,344
134 ($2,718)$1,387$1,331$439,012
135 ($2,718)$1,383$1,335$437,677
136 ($2,718)$1,379$1,340$436,337
137 ($2,718)$1,374$1,344$434,994
138 ($2,718)$1,370$1,348$433,646
139 ($2,718)$1,366$1,352$432,293
140 ($2,718)$1,362$1,357$430,937
141 ($2,718)$1,357$1,361$429,576
142 ($2,718)$1,353$1,365$428,211
143 ($2,718)$1,349$1,369$426,841
144 ($2,718)$1,345$1,374$425,468
Year 13 - 145 ($2,718)$1,340$1,378$424,090
146 ($2,718)$1,336$1,382$422,707
147 ($2,718)$1,332$1,387$421,321
148 ($2,718)$1,327$1,391$419,930
149 ($2,718)$1,323$1,395$418,534
150 ($2,718)$1,318$1,400$417,134
151 ($2,718)$1,314$1,404$415,730
152 ($2,718)$1,310$1,409$414,321
153 ($2,718)$1,305$1,413$412,908
154 ($2,718)$1,301$1,418$411,490
155 ($2,718)$1,296$1,422$410,068
156 ($2,718)$1,292$1,427$408,642
Year 14 - 157 ($2,718)$1,287$1,431$407,211
158 ($2,718)$1,283$1,436$405,775
159 ($2,718)$1,278$1,440$404,335
160 ($2,718)$1,274$1,445$402,890
161 ($2,718)$1,269$1,449$401,441
162 ($2,718)$1,265$1,454$399,988
163 ($2,718)$1,260$1,458$398,529
164 ($2,718)$1,255$1,463$397,066
165 ($2,718)$1,251$1,468$395,599
166 ($2,718)$1,246$1,472$394,127
167 ($2,718)$1,241$1,477$392,650
168 ($2,718)$1,237$1,481$391,169
Year 15 - 169 ($2,718)$1,232$1,486$389,682
170 ($2,718)$1,227$1,491$388,192
171 ($2,718)$1,223$1,495$386,696
172 ($2,718)$1,218$1,500$385,196
173 ($2,718)$1,213$1,505$383,691
174 ($2,718)$1,209$1,510$382,182
175 ($2,718)$1,204$1,514$380,667
176 ($2,718)$1,199$1,519$379,148
177 ($2,718)$1,194$1,524$377,624
178 ($2,718)$1,190$1,529$376,095
179 ($2,718)$1,185$1,534$374,562
180 ($2,718)$1,180$1,538$373,023
Year 16 - 181 ($2,718)$1,175$1,543$371,480
182 ($2,718)$1,170$1,548$369,932
183 ($2,718)$1,165$1,553$368,379
184 ($2,718)$1,160$1,558$366,821
185 ($2,718)$1,155$1,563$365,258
186 ($2,718)$1,151$1,568$363,691
187 ($2,718)$1,146$1,573$362,118
188 ($2,718)$1,141$1,578$360,540
189 ($2,718)$1,136$1,583$358,958
190 ($2,718)$1,131$1,588$357,370
191 ($2,718)$1,126$1,593$355,778
192 ($2,718)$1,121$1,598$354,180
Year 17 - 193 ($2,718)$1,116$1,603$352,578
194 ($2,718)$1,111$1,608$350,970
195 ($2,718)$1,106$1,613$349,357
196 ($2,718)$1,100$1,618$347,739
197 ($2,718)$1,095$1,623$346,117
198 ($2,718)$1,090$1,628$344,489
199 ($2,718)$1,085$1,633$342,855
200 ($2,718)$1,080$1,638$341,217
201 ($2,718)$1,075$1,643$339,574
202 ($2,718)$1,070$1,649$337,925
203 ($2,718)$1,064$1,654$336,271
204 ($2,718)$1,059$1,659$334,612
Year 18 - 205 ($2,718)$1,054$1,664$332,948
206 ($2,718)$1,049$1,669$331,279
207 ($2,718)$1,044$1,675$329,604
208 ($2,718)$1,038$1,680$327,924
209 ($2,718)$1,033$1,685$326,239
210 ($2,718)$1,028$1,691$324,548
211 ($2,718)$1,022$1,696$322,852
212 ($2,718)$1,017$1,701$321,151
213 ($2,718)$1,012$1,707$319,444
214 ($2,718)$1,006$1,712$317,732
215 ($2,718)$1,001$1,717$316,015
216 ($2,718)$995$1,723$314,292
Year 19 - 217 ($2,718)$990$1,728$312,564
218 ($2,718)$985$1,734$310,830
219 ($2,718)$979$1,739$309,091
220 ($2,718)$974$1,745$307,346
221 ($2,718)$968$1,750$305,596
222 ($2,718)$963$1,756$303,840
223 ($2,718)$957$1,761$302,079
224 ($2,718)$952$1,767$300,313
225 ($2,718)$946$1,772$298,540
226 ($2,718)$940$1,778$296,762
227 ($2,718)$935$1,783$294,979
228 ($2,718)$929$1,789$293,190
Year 20 - 229 ($2,718)$924$1,795$291,395
230 ($2,718)$918$1,800$289,595
231 ($2,718)$912$1,806$287,789
232 ($2,718)$907$1,812$285,977
233 ($2,718)$901$1,817$284,160
234 ($2,718)$895$1,823$282,336
235 ($2,718)$889$1,829$280,507
236 ($2,718)$884$1,835$278,673
237 ($2,718)$878$1,840$276,832
238 ($2,718)$872$1,846$274,986
239 ($2,718)$866$1,852$273,134
240 ($2,718)$860$1,858$271,276
Year 21 - 241 ($2,718)$855$1,864$269,412
242 ($2,718)$849$1,870$267,543
243 ($2,718)$843$1,876$265,667
244 ($2,718)$837$1,881$263,786
245 ($2,718)$831$1,887$261,899
246 ($2,718)$825$1,893$260,005
247 ($2,718)$819$1,899$258,106
248 ($2,718)$813$1,905$256,201
249 ($2,718)$807$1,911$254,290
250 ($2,718)$801$1,917$252,372
251 ($2,718)$795$1,923$250,449
252 ($2,718)$789$1,929$248,520
Year 22 - 253 ($2,718)$783$1,935$246,584
254 ($2,718)$777$1,942$244,643
255 ($2,718)$771$1,948$242,695
256 ($2,718)$764$1,954$240,741
257 ($2,718)$758$1,960$238,781
258 ($2,718)$752$1,966$236,815
259 ($2,718)$746$1,972$234,843
260 ($2,718)$740$1,979$232,864
261 ($2,718)$734$1,985$230,880
262 ($2,718)$727$1,991$228,889
263 ($2,718)$721$1,997$226,891
264 ($2,718)$715$2,004$224,888
Year 23 - 265 ($2,718)$708$2,010$222,878
266 ($2,718)$702$2,016$220,862
267 ($2,718)$696$2,023$218,839
268 ($2,718)$689$2,029$216,810
269 ($2,718)$683$2,035$214,775
270 ($2,718)$677$2,042$212,733
271 ($2,718)$670$2,048$210,685
272 ($2,718)$664$2,055$208,631
273 ($2,718)$657$2,061$206,569
274 ($2,718)$651$2,068$204,502
275 ($2,718)$644$2,074$202,428
276 ($2,718)$638$2,081$200,347
Year 24 - 277 ($2,718)$631$2,087$198,260
278 ($2,718)$625$2,094$196,166
279 ($2,718)$618$2,100$194,066
280 ($2,718)$611$2,107$191,959
281 ($2,718)$605$2,114$189,845
282 ($2,718)$598$2,120$187,725
283 ($2,718)$591$2,127$185,598
284 ($2,718)$585$2,134$183,465
285 ($2,718)$578$2,140$181,324
286 ($2,718)$571$2,147$179,177
287 ($2,718)$564$2,154$177,023
288 ($2,718)$558$2,161$174,863
Year 25 - 289 ($2,718)$551$2,167$172,695
290 ($2,718)$544$2,174$170,521
291 ($2,718)$537$2,181$168,340
292 ($2,718)$530$2,188$166,152
293 ($2,718)$523$2,195$163,957
294 ($2,718)$516$2,202$161,755
295 ($2,718)$510$2,209$159,546
296 ($2,718)$503$2,216$157,331
297 ($2,718)$496$2,223$155,108
298 ($2,718)$489$2,230$152,878
299 ($2,718)$482$2,237$150,642
300 ($2,718)$475$2,244$148,398
Year 26 - 301 ($2,718)$467$2,251$146,147
302 ($2,718)$460$2,258$143,889
303 ($2,718)$453$2,265$141,624
304 ($2,718)$446$2,272$139,352
305 ($2,718)$439$2,279$137,073
306 ($2,718)$432$2,286$134,786
307 ($2,718)$425$2,294$132,493
308 ($2,718)$417$2,301$130,192
309 ($2,718)$410$2,308$127,883
310 ($2,718)$403$2,315$125,568
311 ($2,718)$396$2,323$123,245
312 ($2,718)$388$2,330$120,915
Year 27 - 313 ($2,718)$381$2,337$118,578
314 ($2,718)$374$2,345$116,233
315 ($2,718)$366$2,352$113,881
316 ($2,718)$359$2,360$111,521
317 ($2,718)$351$2,367$109,154
318 ($2,718)$344$2,374$106,780
319 ($2,718)$336$2,382$104,398
320 ($2,718)$329$2,389$102,009
321 ($2,718)$321$2,397$99,612
322 ($2,718)$314$2,404$97,207
323 ($2,718)$306$2,412$94,795
324 ($2,718)$299$2,420$92,376
Year 28 - 325 ($2,718)$291$2,427$89,948
326 ($2,718)$283$2,435$87,513
327 ($2,718)$276$2,443$85,071
328 ($2,718)$268$2,450$82,621
329 ($2,718)$260$2,458$80,162
330 ($2,718)$253$2,466$77,697
331 ($2,718)$245$2,474$75,223
332 ($2,718)$237$2,481$72,742
333 ($2,718)$229$2,489$70,253
334 ($2,718)$221$2,497$67,756
335 ($2,718)$213$2,505$65,251
336 ($2,718)$206$2,513$62,738
Year 29 - 337 ($2,718)$198$2,521$60,218
338 ($2,718)$190$2,529$57,689
339 ($2,718)$182$2,537$55,152
340 ($2,718)$174$2,545$52,608
341 ($2,718)$166$2,553$50,055
342 ($2,718)$158$2,561$47,495
343 ($2,718)$150$2,569$44,926
344 ($2,718)$142$2,577$42,349
345 ($2,718)$133$2,585$39,765
346 ($2,718)$125$2,593$37,172
347 ($2,718)$117$2,601$34,570
348 ($2,718)$109$2,609$31,961
Year 30 - 349 ($2,718)$101$2,618$29,343
350 ($2,718)$92$2,626$26,718
351 ($2,718)$84$2,634$24,083
352 ($2,718)$76$2,642$21,441
353 ($2,718)$68$2,651$18,790
354 ($2,718)$59$2,659$16,131
355 ($2,718)$51$2,667$13,464
356 ($2,718)$42$2,676$10,788
357 ($2,718)$34$2,684$8,104
358 ($2,718)$26$2,693$5,411
359 ($2,718)$17$2,701$2,710
360 ($2,718)$9$2,710$0
TOTALS$393,775$584,800$978,575

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.