« Back to all home prices

Mortgage Payment Schedule for a $734,000 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% ($146,800) 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
$2,746 360 $401,410 $988,610

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 #: 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  $734,000
Down Payment $146,800$587,200
Year 1 - 1 ($2,746)$1,874$872$586,328
2 ($2,746)$1,871$875$585,453
3 ($2,746)$1,869$878$584,576
4 ($2,746)$1,866$880$583,695
5 ($2,746)$1,863$883$582,812
6 ($2,746)$1,860$886$581,926
7 ($2,746)$1,857$889$581,037
8 ($2,746)$1,854$892$580,146
9 ($2,746)$1,852$895$579,251
10 ($2,746)$1,849$897$578,354
11 ($2,746)$1,846$900$577,454
12 ($2,746)$1,843$903$576,550
Year 2 - 13 ($2,746)$1,840$906$575,644
14 ($2,746)$1,837$909$574,736
15 ($2,746)$1,834$912$573,824
16 ($2,746)$1,831$915$572,909
17 ($2,746)$1,829$918$571,992
18 ($2,746)$1,826$921$571,071
19 ($2,746)$1,823$923$570,148
20 ($2,746)$1,820$926$569,221
21 ($2,746)$1,817$929$568,292
22 ($2,746)$1,814$932$567,359
23 ($2,746)$1,811$935$566,424
24 ($2,746)$1,808$938$565,486
Year 3 - 25 ($2,746)$1,805$941$564,544
26 ($2,746)$1,802$944$563,600
27 ($2,746)$1,799$947$562,653
28 ($2,746)$1,796$950$561,702
29 ($2,746)$1,793$953$560,749
30 ($2,746)$1,790$956$559,793
31 ($2,746)$1,787$959$558,833
32 ($2,746)$1,784$963$557,871
33 ($2,746)$1,781$966$556,905
34 ($2,746)$1,777$969$555,936
35 ($2,746)$1,774$972$554,965
36 ($2,746)$1,771$975$553,990
Year 4 - 37 ($2,746)$1,768$978$553,012
38 ($2,746)$1,765$981$552,031
39 ($2,746)$1,762$984$551,046
40 ($2,746)$1,759$987$550,059
41 ($2,746)$1,756$991$549,069
42 ($2,746)$1,752$994$548,075
43 ($2,746)$1,749$997$547,078
44 ($2,746)$1,746$1,000$546,078
45 ($2,746)$1,743$1,003$545,075
46 ($2,746)$1,740$1,006$544,068
47 ($2,746)$1,736$1,010$543,059
48 ($2,746)$1,733$1,013$542,046
Year 5 - 49 ($2,746)$1,730$1,016$541,030
50 ($2,746)$1,727$1,019$540,010
51 ($2,746)$1,724$1,023$538,988
52 ($2,746)$1,720$1,026$537,962
53 ($2,746)$1,717$1,029$536,933
54 ($2,746)$1,714$1,032$535,900
55 ($2,746)$1,710$1,036$534,864
56 ($2,746)$1,707$1,039$533,825
57 ($2,746)$1,704$1,042$532,783
58 ($2,746)$1,700$1,046$531,737
59 ($2,746)$1,697$1,049$530,688
60 ($2,746)$1,694$1,052$529,636
Year 6 - 61 ($2,746)$1,690$1,056$528,580
62 ($2,746)$1,687$1,059$527,521
63 ($2,746)$1,684$1,062$526,459
64 ($2,746)$1,680$1,066$525,393
65 ($2,746)$1,677$1,069$524,324
66 ($2,746)$1,673$1,073$523,251
67 ($2,746)$1,670$1,076$522,175
68 ($2,746)$1,667$1,080$521,095
69 ($2,746)$1,663$1,083$520,012
70 ($2,746)$1,660$1,086$518,926
71 ($2,746)$1,656$1,090$517,836
72 ($2,746)$1,653$1,093$516,743
Year 7 - 73 ($2,746)$1,649$1,097$515,646
74 ($2,746)$1,646$1,100$514,545
75 ($2,746)$1,642$1,104$513,442
76 ($2,746)$1,639$1,107$512,334
77 ($2,746)$1,635$1,111$511,223
78 ($2,746)$1,632$1,114$510,109
79 ($2,746)$1,628$1,118$508,991
80 ($2,746)$1,625$1,122$507,869
81 ($2,746)$1,621$1,125$506,744
82 ($2,746)$1,617$1,129$505,615
83 ($2,746)$1,614$1,132$504,483
84 ($2,746)$1,610$1,136$503,347
Year 8 - 85 ($2,746)$1,607$1,140$502,207
86 ($2,746)$1,603$1,143$501,064
87 ($2,746)$1,599$1,147$499,917
88 ($2,746)$1,596$1,151$498,766
89 ($2,746)$1,592$1,154$497,612
90 ($2,746)$1,588$1,158$496,454
91 ($2,746)$1,585$1,162$495,293
92 ($2,746)$1,581$1,165$494,127
93 ($2,746)$1,577$1,169$492,958
94 ($2,746)$1,573$1,173$491,785
95 ($2,746)$1,570$1,177$490,609
96 ($2,746)$1,566$1,180$489,429
Year 9 - 97 ($2,746)$1,562$1,184$488,245
98 ($2,746)$1,558$1,188$487,057
99 ($2,746)$1,555$1,192$485,865
100 ($2,746)$1,551$1,195$484,670
101 ($2,746)$1,547$1,199$483,470
102 ($2,746)$1,543$1,203$482,267
103 ($2,746)$1,539$1,207$481,060
104 ($2,746)$1,535$1,211$479,850
105 ($2,746)$1,532$1,215$478,635
106 ($2,746)$1,528$1,218$477,417
107 ($2,746)$1,524$1,222$476,194
108 ($2,746)$1,520$1,226$474,968
Year 10 - 109 ($2,746)$1,516$1,230$473,738
110 ($2,746)$1,512$1,234$472,504
111 ($2,746)$1,508$1,238$471,266
112 ($2,746)$1,504$1,242$470,023
113 ($2,746)$1,500$1,246$468,778
114 ($2,746)$1,496$1,250$467,528
115 ($2,746)$1,492$1,254$466,274
116 ($2,746)$1,488$1,258$465,016
117 ($2,746)$1,484$1,262$463,754
118 ($2,746)$1,480$1,266$462,488
119 ($2,746)$1,476$1,270$461,218
120 ($2,746)$1,472$1,274$459,944
Year 11 - 121 ($2,746)$1,468$1,278$458,665
122 ($2,746)$1,464$1,282$457,383
123 ($2,746)$1,460$1,286$456,097
124 ($2,746)$1,456$1,290$454,806
125 ($2,746)$1,452$1,295$453,512
126 ($2,746)$1,447$1,299$452,213
127 ($2,746)$1,443$1,303$450,910
128 ($2,746)$1,439$1,307$449,603
129 ($2,746)$1,435$1,311$448,292
130 ($2,746)$1,431$1,315$446,977
131 ($2,746)$1,427$1,320$445,657
132 ($2,746)$1,422$1,324$444,334
Year 12 - 133 ($2,746)$1,418$1,328$443,006
134 ($2,746)$1,414$1,332$441,673
135 ($2,746)$1,410$1,336$440,337
136 ($2,746)$1,405$1,341$438,996
137 ($2,746)$1,401$1,345$437,651
138 ($2,746)$1,397$1,349$436,302
139 ($2,746)$1,393$1,354$434,948
140 ($2,746)$1,388$1,358$433,590
141 ($2,746)$1,384$1,362$432,228
142 ($2,746)$1,380$1,367$430,862
143 ($2,746)$1,375$1,371$429,491
144 ($2,746)$1,371$1,375$428,115
Year 13 - 145 ($2,746)$1,366$1,380$426,735
146 ($2,746)$1,362$1,384$425,351
147 ($2,746)$1,358$1,389$423,963
148 ($2,746)$1,353$1,393$422,570
149 ($2,746)$1,349$1,397$421,172
150 ($2,746)$1,344$1,402$419,770
151 ($2,746)$1,340$1,406$418,364
152 ($2,746)$1,335$1,411$416,953
153 ($2,746)$1,331$1,415$415,538
154 ($2,746)$1,326$1,420$414,118
155 ($2,746)$1,322$1,424$412,694
156 ($2,746)$1,317$1,429$411,265
Year 14 - 157 ($2,746)$1,313$1,434$409,831
158 ($2,746)$1,308$1,438$408,393
159 ($2,746)$1,303$1,443$406,950
160 ($2,746)$1,299$1,447$405,503
161 ($2,746)$1,294$1,452$404,051
162 ($2,746)$1,290$1,457$402,595
163 ($2,746)$1,285$1,461$401,133
164 ($2,746)$1,280$1,466$399,667
165 ($2,746)$1,276$1,471$398,197
166 ($2,746)$1,271$1,475$396,722
167 ($2,746)$1,266$1,480$395,242
168 ($2,746)$1,261$1,485$393,757
Year 15 - 169 ($2,746)$1,257$1,489$392,268
170 ($2,746)$1,252$1,494$390,774
171 ($2,746)$1,247$1,499$389,275
172 ($2,746)$1,242$1,504$387,771
173 ($2,746)$1,238$1,509$386,262
174 ($2,746)$1,233$1,513$384,749
175 ($2,746)$1,228$1,518$383,231
176 ($2,746)$1,223$1,523$381,708
177 ($2,746)$1,218$1,528$380,180
178 ($2,746)$1,213$1,533$378,647
179 ($2,746)$1,209$1,538$377,110
180 ($2,746)$1,204$1,543$375,567
Year 16 - 181 ($2,746)$1,199$1,547$374,020
182 ($2,746)$1,194$1,552$372,467
183 ($2,746)$1,189$1,557$370,910
184 ($2,746)$1,184$1,562$369,348
185 ($2,746)$1,179$1,567$367,780
186 ($2,746)$1,174$1,572$366,208
187 ($2,746)$1,169$1,577$364,631
188 ($2,746)$1,164$1,582$363,048
189 ($2,746)$1,159$1,587$361,461
190 ($2,746)$1,154$1,592$359,869
191 ($2,746)$1,149$1,598$358,271
192 ($2,746)$1,143$1,603$356,668
Year 17 - 193 ($2,746)$1,138$1,608$355,061
194 ($2,746)$1,133$1,613$353,448
195 ($2,746)$1,128$1,618$351,830
196 ($2,746)$1,123$1,623$350,206
197 ($2,746)$1,118$1,628$348,578
198 ($2,746)$1,113$1,634$346,944
199 ($2,746)$1,107$1,639$345,306
200 ($2,746)$1,102$1,644$343,662
201 ($2,746)$1,097$1,649$342,012
202 ($2,746)$1,092$1,655$340,358
203 ($2,746)$1,086$1,660$338,698
204 ($2,746)$1,081$1,665$337,033
Year 18 - 205 ($2,746)$1,076$1,670$335,362
206 ($2,746)$1,070$1,676$333,687
207 ($2,746)$1,065$1,681$332,005
208 ($2,746)$1,060$1,686$330,319
209 ($2,746)$1,054$1,692$328,627
210 ($2,746)$1,049$1,697$326,930
211 ($2,746)$1,043$1,703$325,227
212 ($2,746)$1,038$1,708$323,519
213 ($2,746)$1,033$1,714$321,805
214 ($2,746)$1,027$1,719$320,086
215 ($2,746)$1,022$1,725$318,362
216 ($2,746)$1,016$1,730$316,632
Year 19 - 217 ($2,746)$1,011$1,736$314,896
218 ($2,746)$1,005$1,741$313,155
219 ($2,746)$999$1,747$311,408
220 ($2,746)$994$1,752$309,656
221 ($2,746)$988$1,758$307,898
222 ($2,746)$983$1,763$306,135
223 ($2,746)$977$1,769$304,366
224 ($2,746)$971$1,775$302,591
225 ($2,746)$966$1,780$300,811
226 ($2,746)$960$1,786$299,025
227 ($2,746)$954$1,792$297,233
228 ($2,746)$949$1,797$295,436
Year 20 - 229 ($2,746)$943$1,803$293,632
230 ($2,746)$937$1,809$291,823
231 ($2,746)$931$1,815$290,009
232 ($2,746)$926$1,821$288,188
233 ($2,746)$920$1,826$286,362
234 ($2,746)$914$1,832$284,530
235 ($2,746)$908$1,838$282,692
236 ($2,746)$902$1,844$280,848
237 ($2,746)$896$1,850$278,998
238 ($2,746)$890$1,856$277,142
239 ($2,746)$885$1,862$275,281
240 ($2,746)$879$1,868$273,413
Year 21 - 241 ($2,746)$873$1,873$271,540
242 ($2,746)$867$1,879$269,660
243 ($2,746)$861$1,885$267,775
244 ($2,746)$855$1,891$265,883
245 ($2,746)$849$1,898$263,986
246 ($2,746)$843$1,904$262,082
247 ($2,746)$836$1,910$260,172
248 ($2,746)$830$1,916$258,257
249 ($2,746)$824$1,922$256,335
250 ($2,746)$818$1,928$254,407
251 ($2,746)$812$1,934$252,473
252 ($2,746)$806$1,940$250,532
Year 22 - 253 ($2,746)$800$1,947$248,586
254 ($2,746)$793$1,953$246,633
255 ($2,746)$787$1,959$244,674
256 ($2,746)$781$1,965$242,709
257 ($2,746)$775$1,971$240,737
258 ($2,746)$768$1,978$238,760
259 ($2,746)$762$1,984$236,776
260 ($2,746)$756$1,990$234,785
261 ($2,746)$749$1,997$232,788
262 ($2,746)$743$2,003$230,785
263 ($2,746)$737$2,010$228,776
264 ($2,746)$730$2,016$226,760
Year 23 - 265 ($2,746)$724$2,022$224,737
266 ($2,746)$717$2,029$222,708
267 ($2,746)$711$2,035$220,673
268 ($2,746)$704$2,042$218,631
269 ($2,746)$698$2,048$216,583
270 ($2,746)$691$2,055$214,528
271 ($2,746)$685$2,061$212,467
272 ($2,746)$678$2,068$210,399
273 ($2,746)$672$2,075$208,324
274 ($2,746)$665$2,081$206,243
275 ($2,746)$658$2,088$204,155
276 ($2,746)$652$2,095$202,060
Year 24 - 277 ($2,746)$645$2,101$199,959
278 ($2,746)$638$2,108$197,851
279 ($2,746)$631$2,115$195,736
280 ($2,746)$625$2,121$193,615
281 ($2,746)$618$2,128$191,487
282 ($2,746)$611$2,135$189,352
283 ($2,746)$604$2,142$187,210
284 ($2,746)$598$2,149$185,061
285 ($2,746)$591$2,155$182,906
286 ($2,746)$584$2,162$180,744
287 ($2,746)$577$2,169$178,574
288 ($2,746)$570$2,176$176,398
Year 25 - 289 ($2,746)$563$2,183$174,215
290 ($2,746)$556$2,190$172,025
291 ($2,746)$549$2,197$169,828
292 ($2,746)$542$2,204$167,624
293 ($2,746)$535$2,211$165,413
294 ($2,746)$528$2,218$163,194
295 ($2,746)$521$2,225$160,969
296 ($2,746)$514$2,232$158,737
297 ($2,746)$507$2,240$156,497
298 ($2,746)$499$2,247$154,251
299 ($2,746)$492$2,254$151,997
300 ($2,746)$485$2,261$149,736
Year 26 - 301 ($2,746)$478$2,268$147,468
302 ($2,746)$471$2,275$145,192
303 ($2,746)$463$2,283$142,909
304 ($2,746)$456$2,290$140,619
305 ($2,746)$449$2,297$138,322
306 ($2,746)$441$2,305$136,017
307 ($2,746)$434$2,312$133,705
308 ($2,746)$427$2,319$131,386
309 ($2,746)$419$2,327$129,059
310 ($2,746)$412$2,334$126,725
311 ($2,746)$404$2,342$124,383
312 ($2,746)$397$2,349$122,034
Year 27 - 313 ($2,746)$389$2,357$119,677
314 ($2,746)$382$2,364$117,313
315 ($2,746)$374$2,372$114,942
316 ($2,746)$367$2,379$112,562
317 ($2,746)$359$2,387$110,175
318 ($2,746)$352$2,394$107,781
319 ($2,746)$344$2,402$105,379
320 ($2,746)$336$2,410$102,969
321 ($2,746)$329$2,417$100,551
322 ($2,746)$321$2,425$98,126
323 ($2,746)$313$2,433$95,693
324 ($2,746)$305$2,441$93,253
Year 28 - 325 ($2,746)$298$2,449$90,804
326 ($2,746)$290$2,456$88,348
327 ($2,746)$282$2,464$85,884
328 ($2,746)$274$2,472$83,411
329 ($2,746)$266$2,480$80,932
330 ($2,746)$258$2,488$78,444
331 ($2,746)$250$2,496$75,948
332 ($2,746)$242$2,504$73,444
333 ($2,746)$234$2,512$70,933
334 ($2,746)$226$2,520$68,413
335 ($2,746)$218$2,528$65,885
336 ($2,746)$210$2,536$63,349
Year 29 - 337 ($2,746)$202$2,544$60,805
338 ($2,746)$194$2,552$58,253
339 ($2,746)$186$2,560$55,693
340 ($2,746)$178$2,568$53,124
341 ($2,746)$170$2,577$50,548
342 ($2,746)$161$2,585$47,963
343 ($2,746)$153$2,593$45,370
344 ($2,746)$145$2,601$42,769
345 ($2,746)$137$2,610$40,159
346 ($2,746)$128$2,618$37,541
347 ($2,746)$120$2,626$34,915
348 ($2,746)$111$2,635$32,280
Year 30 - 349 ($2,746)$103$2,643$29,637
350 ($2,746)$95$2,652$26,985
351 ($2,746)$86$2,660$24,325
352 ($2,746)$78$2,669$21,657
353 ($2,746)$69$2,677$18,980
354 ($2,746)$61$2,686$16,294
355 ($2,746)$52$2,694$13,600
356 ($2,746)$43$2,703$10,897
357 ($2,746)$35$2,711$8,186
358 ($2,746)$26$2,720$5,466
359 ($2,746)$17$2,729$2,737
360 ($2,746)$9$2,737$0
TOTALS$401,410$587,200$988,610

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.