« Back to all home prices

Mortgage Payment Schedule for a $738,000 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% ($147,600) 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
$2,785 360 $412,102 $1,002,502

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 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 #: 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

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

$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: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 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
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  $738,000
Down Payment $147,600$590,400
Year 1 - 1 ($2,785)$1,919$866$589,534
2 ($2,785)$1,916$869$588,665
3 ($2,785)$1,913$872$587,794
4 ($2,785)$1,910$874$586,919
5 ($2,785)$1,907$877$586,042
6 ($2,785)$1,905$880$585,162
7 ($2,785)$1,902$883$584,279
8 ($2,785)$1,899$886$583,393
9 ($2,785)$1,896$889$582,505
10 ($2,785)$1,893$892$581,613
11 ($2,785)$1,890$894$580,718
12 ($2,785)$1,887$897$579,821
Year 2 - 13 ($2,785)$1,884$900$578,921
14 ($2,785)$1,881$903$578,018
15 ($2,785)$1,879$906$577,111
16 ($2,785)$1,876$909$576,202
17 ($2,785)$1,873$912$575,290
18 ($2,785)$1,870$915$574,375
19 ($2,785)$1,867$918$573,457
20 ($2,785)$1,864$921$572,536
21 ($2,785)$1,861$924$571,612
22 ($2,785)$1,858$927$570,685
23 ($2,785)$1,855$930$569,755
24 ($2,785)$1,852$933$568,822
Year 3 - 25 ($2,785)$1,849$936$567,886
26 ($2,785)$1,846$939$566,947
27 ($2,785)$1,843$942$566,005
28 ($2,785)$1,840$945$565,060
29 ($2,785)$1,836$948$564,111
30 ($2,785)$1,833$951$563,160
31 ($2,785)$1,830$954$562,205
32 ($2,785)$1,827$958$561,248
33 ($2,785)$1,824$961$560,287
34 ($2,785)$1,821$964$559,323
35 ($2,785)$1,818$967$558,357
36 ($2,785)$1,815$970$557,386
Year 4 - 37 ($2,785)$1,812$973$556,413
38 ($2,785)$1,808$976$555,437
39 ($2,785)$1,805$980$554,457
40 ($2,785)$1,802$983$553,475
41 ($2,785)$1,799$986$552,489
42 ($2,785)$1,796$989$551,499
43 ($2,785)$1,792$992$550,507
44 ($2,785)$1,789$996$549,512
45 ($2,785)$1,786$999$548,513
46 ($2,785)$1,783$1,002$547,511
47 ($2,785)$1,779$1,005$546,505
48 ($2,785)$1,776$1,009$545,497
Year 5 - 49 ($2,785)$1,773$1,012$544,485
50 ($2,785)$1,770$1,015$543,470
51 ($2,785)$1,766$1,018$542,451
52 ($2,785)$1,763$1,022$541,430
53 ($2,785)$1,760$1,025$540,404
54 ($2,785)$1,756$1,028$539,376
55 ($2,785)$1,753$1,032$538,344
56 ($2,785)$1,750$1,035$537,309
57 ($2,785)$1,746$1,038$536,271
58 ($2,785)$1,743$1,042$535,229
59 ($2,785)$1,739$1,045$534,184
60 ($2,785)$1,736$1,049$533,135
Year 6 - 61 ($2,785)$1,733$1,052$532,083
62 ($2,785)$1,729$1,055$531,027
63 ($2,785)$1,726$1,059$529,969
64 ($2,785)$1,722$1,062$528,906
65 ($2,785)$1,719$1,066$527,840
66 ($2,785)$1,715$1,069$526,771
67 ($2,785)$1,712$1,073$525,698
68 ($2,785)$1,709$1,076$524,622
69 ($2,785)$1,705$1,080$523,543
70 ($2,785)$1,702$1,083$522,459
71 ($2,785)$1,698$1,087$521,373
72 ($2,785)$1,694$1,090$520,282
Year 7 - 73 ($2,785)$1,691$1,094$519,189
74 ($2,785)$1,687$1,097$518,091
75 ($2,785)$1,684$1,101$516,990
76 ($2,785)$1,680$1,105$515,886
77 ($2,785)$1,677$1,108$514,778
78 ($2,785)$1,673$1,112$513,666
79 ($2,785)$1,669$1,115$512,551
80 ($2,785)$1,666$1,119$511,432
81 ($2,785)$1,662$1,123$510,309
82 ($2,785)$1,659$1,126$509,183
83 ($2,785)$1,655$1,130$508,053
84 ($2,785)$1,651$1,134$506,919
Year 8 - 85 ($2,785)$1,647$1,137$505,782
86 ($2,785)$1,644$1,141$504,641
87 ($2,785)$1,640$1,145$503,497
88 ($2,785)$1,636$1,148$502,348
89 ($2,785)$1,633$1,152$501,196
90 ($2,785)$1,629$1,156$500,040
91 ($2,785)$1,625$1,160$498,881
92 ($2,785)$1,621$1,163$497,717
93 ($2,785)$1,618$1,167$496,550
94 ($2,785)$1,614$1,171$495,379
95 ($2,785)$1,610$1,175$494,205
96 ($2,785)$1,606$1,179$493,026
Year 9 - 97 ($2,785)$1,602$1,182$491,844
98 ($2,785)$1,598$1,186$490,657
99 ($2,785)$1,595$1,190$489,467
100 ($2,785)$1,591$1,194$488,273
101 ($2,785)$1,587$1,198$487,075
102 ($2,785)$1,583$1,202$485,874
103 ($2,785)$1,579$1,206$484,668
104 ($2,785)$1,575$1,210$483,458
105 ($2,785)$1,571$1,213$482,245
106 ($2,785)$1,567$1,217$481,028
107 ($2,785)$1,563$1,221$479,806
108 ($2,785)$1,559$1,225$478,581
Year 10 - 109 ($2,785)$1,555$1,229$477,351
110 ($2,785)$1,551$1,233$476,118
111 ($2,785)$1,547$1,237$474,881
112 ($2,785)$1,543$1,241$473,639
113 ($2,785)$1,539$1,245$472,394
114 ($2,785)$1,535$1,249$471,145
115 ($2,785)$1,531$1,254$469,891
116 ($2,785)$1,527$1,258$468,633
117 ($2,785)$1,523$1,262$467,372
118 ($2,785)$1,519$1,266$466,106
119 ($2,785)$1,515$1,270$464,836
120 ($2,785)$1,511$1,274$463,562
Year 11 - 121 ($2,785)$1,507$1,278$462,284
122 ($2,785)$1,502$1,282$461,002
123 ($2,785)$1,498$1,286$459,715
124 ($2,785)$1,494$1,291$458,425
125 ($2,785)$1,490$1,295$457,130
126 ($2,785)$1,486$1,299$455,831
127 ($2,785)$1,481$1,303$454,527
128 ($2,785)$1,477$1,308$453,220
129 ($2,785)$1,473$1,312$451,908
130 ($2,785)$1,469$1,316$450,592
131 ($2,785)$1,464$1,320$449,272
132 ($2,785)$1,460$1,325$447,947
Year 12 - 133 ($2,785)$1,456$1,329$446,618
134 ($2,785)$1,452$1,333$445,285
135 ($2,785)$1,447$1,338$443,947
136 ($2,785)$1,443$1,342$442,606
137 ($2,785)$1,438$1,346$441,259
138 ($2,785)$1,434$1,351$439,909
139 ($2,785)$1,430$1,355$438,554
140 ($2,785)$1,425$1,359$437,194
141 ($2,785)$1,421$1,364$435,830
142 ($2,785)$1,416$1,368$434,462
143 ($2,785)$1,412$1,373$433,089
144 ($2,785)$1,408$1,377$431,712
Year 13 - 145 ($2,785)$1,403$1,382$430,331
146 ($2,785)$1,399$1,386$428,944
147 ($2,785)$1,394$1,391$427,554
148 ($2,785)$1,390$1,395$426,159
149 ($2,785)$1,385$1,400$424,759
150 ($2,785)$1,380$1,404$423,355
151 ($2,785)$1,376$1,409$421,946
152 ($2,785)$1,371$1,413$420,532
153 ($2,785)$1,367$1,418$419,114
154 ($2,785)$1,362$1,423$417,692
155 ($2,785)$1,357$1,427$416,264
156 ($2,785)$1,353$1,432$414,833
Year 14 - 157 ($2,785)$1,348$1,437$413,396
158 ($2,785)$1,344$1,441$411,955
159 ($2,785)$1,339$1,446$410,509
160 ($2,785)$1,334$1,451$409,058
161 ($2,785)$1,329$1,455$407,603
162 ($2,785)$1,325$1,460$406,143
163 ($2,785)$1,320$1,465$404,678
164 ($2,785)$1,315$1,470$403,209
165 ($2,785)$1,310$1,474$401,735
166 ($2,785)$1,306$1,479$400,255
167 ($2,785)$1,301$1,484$398,772
168 ($2,785)$1,296$1,489$397,283
Year 15 - 169 ($2,785)$1,291$1,494$395,789
170 ($2,785)$1,286$1,498$394,291
171 ($2,785)$1,281$1,503$392,788
172 ($2,785)$1,277$1,508$391,279
173 ($2,785)$1,272$1,513$389,766
174 ($2,785)$1,267$1,518$388,248
175 ($2,785)$1,262$1,523$386,725
176 ($2,785)$1,257$1,528$385,198
177 ($2,785)$1,252$1,533$383,665
178 ($2,785)$1,247$1,538$382,127
179 ($2,785)$1,242$1,543$380,584
180 ($2,785)$1,237$1,548$379,036
Year 16 - 181 ($2,785)$1,232$1,553$377,483
182 ($2,785)$1,227$1,558$375,926
183 ($2,785)$1,222$1,563$374,363
184 ($2,785)$1,217$1,568$372,794
185 ($2,785)$1,212$1,573$371,221
186 ($2,785)$1,206$1,578$369,643
187 ($2,785)$1,201$1,583$368,060
188 ($2,785)$1,196$1,589$366,471
189 ($2,785)$1,191$1,594$364,877
190 ($2,785)$1,186$1,599$363,279
191 ($2,785)$1,181$1,604$361,675
192 ($2,785)$1,175$1,609$360,065
Year 17 - 193 ($2,785)$1,170$1,615$358,451
194 ($2,785)$1,165$1,620$356,831
195 ($2,785)$1,160$1,625$355,206
196 ($2,785)$1,154$1,630$353,576
197 ($2,785)$1,149$1,636$351,940
198 ($2,785)$1,144$1,641$350,299
199 ($2,785)$1,138$1,646$348,653
200 ($2,785)$1,133$1,652$347,001
201 ($2,785)$1,128$1,657$345,344
202 ($2,785)$1,122$1,662$343,682
203 ($2,785)$1,117$1,668$342,014
204 ($2,785)$1,112$1,673$340,341
Year 18 - 205 ($2,785)$1,106$1,679$338,662
206 ($2,785)$1,101$1,684$336,978
207 ($2,785)$1,095$1,690$335,289
208 ($2,785)$1,090$1,695$333,594
209 ($2,785)$1,084$1,701$331,893
210 ($2,785)$1,079$1,706$330,187
211 ($2,785)$1,073$1,712$328,475
212 ($2,785)$1,068$1,717$326,758
213 ($2,785)$1,062$1,723$325,035
214 ($2,785)$1,056$1,728$323,307
215 ($2,785)$1,051$1,734$321,573
216 ($2,785)$1,045$1,740$319,833
Year 19 - 217 ($2,785)$1,039$1,745$318,088
218 ($2,785)$1,034$1,751$316,337
219 ($2,785)$1,028$1,757$314,581
220 ($2,785)$1,022$1,762$312,818
221 ($2,785)$1,017$1,768$311,050
222 ($2,785)$1,011$1,774$309,276
223 ($2,785)$1,005$1,780$307,497
224 ($2,785)$999$1,785$305,711
225 ($2,785)$994$1,791$303,920
226 ($2,785)$988$1,797$302,123
227 ($2,785)$982$1,803$300,320
228 ($2,785)$976$1,809$298,512
Year 20 - 229 ($2,785)$970$1,815$296,697
230 ($2,785)$964$1,820$294,877
231 ($2,785)$958$1,826$293,050
232 ($2,785)$952$1,832$291,218
233 ($2,785)$946$1,838$289,380
234 ($2,785)$940$1,844$287,536
235 ($2,785)$934$1,850$285,685
236 ($2,785)$928$1,856$283,829
237 ($2,785)$922$1,862$281,967
238 ($2,785)$916$1,868$280,098
239 ($2,785)$910$1,874$278,224
240 ($2,785)$904$1,881$276,344
Year 21 - 241 ($2,785)$898$1,887$274,457
242 ($2,785)$892$1,893$272,564
243 ($2,785)$886$1,899$270,665
244 ($2,785)$880$1,905$268,760
245 ($2,785)$873$1,911$266,849
246 ($2,785)$867$1,917$264,931
247 ($2,785)$861$1,924$263,008
248 ($2,785)$855$1,930$261,078
249 ($2,785)$849$1,936$259,142
250 ($2,785)$842$1,943$257,199
251 ($2,785)$836$1,949$255,250
252 ($2,785)$830$1,955$253,295
Year 22 - 253 ($2,785)$823$1,962$251,334
254 ($2,785)$817$1,968$249,366
255 ($2,785)$810$1,974$247,391
256 ($2,785)$804$1,981$245,411
257 ($2,785)$798$1,987$243,424
258 ($2,785)$791$1,994$241,430
259 ($2,785)$785$2,000$239,430
260 ($2,785)$778$2,007$237,423
261 ($2,785)$772$2,013$235,410
262 ($2,785)$765$2,020$233,390
263 ($2,785)$759$2,026$231,364
264 ($2,785)$752$2,033$229,331
Year 23 - 265 ($2,785)$745$2,039$227,292
266 ($2,785)$739$2,046$225,246
267 ($2,785)$732$2,053$223,193
268 ($2,785)$725$2,059$221,134
269 ($2,785)$719$2,066$219,068
270 ($2,785)$712$2,073$216,995
271 ($2,785)$705$2,079$214,916
272 ($2,785)$698$2,086$212,829
273 ($2,785)$692$2,093$210,736
274 ($2,785)$685$2,100$208,637
275 ($2,785)$678$2,107$206,530
276 ($2,785)$671$2,114$204,416
Year 24 - 277 ($2,785)$664$2,120$202,296
278 ($2,785)$657$2,127$200,169
279 ($2,785)$651$2,134$198,035
280 ($2,785)$644$2,141$195,894
281 ($2,785)$637$2,148$193,745
282 ($2,785)$630$2,155$191,590
283 ($2,785)$623$2,162$189,428
284 ($2,785)$616$2,169$187,259
285 ($2,785)$609$2,176$185,083
286 ($2,785)$602$2,183$182,900
287 ($2,785)$594$2,190$180,710
288 ($2,785)$587$2,197$178,512
Year 25 - 289 ($2,785)$580$2,205$176,308
290 ($2,785)$573$2,212$174,096
291 ($2,785)$566$2,219$171,877
292 ($2,785)$559$2,226$169,651
293 ($2,785)$551$2,233$167,417
294 ($2,785)$544$2,241$165,177
295 ($2,785)$537$2,248$162,929
296 ($2,785)$530$2,255$160,674
297 ($2,785)$522$2,263$158,411
298 ($2,785)$515$2,270$156,141
299 ($2,785)$507$2,277$153,864
300 ($2,785)$500$2,285$151,579
Year 26 - 301 ($2,785)$493$2,292$149,287
302 ($2,785)$485$2,300$146,988
303 ($2,785)$478$2,307$144,681
304 ($2,785)$470$2,315$142,366
305 ($2,785)$463$2,322$140,044
306 ($2,785)$455$2,330$137,715
307 ($2,785)$448$2,337$135,377
308 ($2,785)$440$2,345$133,033
309 ($2,785)$432$2,352$130,680
310 ($2,785)$425$2,360$128,320
311 ($2,785)$417$2,368$125,953
312 ($2,785)$409$2,375$123,577
Year 27 - 313 ($2,785)$402$2,383$121,194
314 ($2,785)$394$2,391$118,803
315 ($2,785)$386$2,399$116,405
316 ($2,785)$378$2,406$113,998
317 ($2,785)$370$2,414$111,584
318 ($2,785)$363$2,422$109,162
319 ($2,785)$355$2,430$106,732
320 ($2,785)$347$2,438$104,294
321 ($2,785)$339$2,446$101,848
322 ($2,785)$331$2,454$99,395
323 ($2,785)$323$2,462$96,933
324 ($2,785)$315$2,470$94,463
Year 28 - 325 ($2,785)$307$2,478$91,985
326 ($2,785)$299$2,486$89,500
327 ($2,785)$291$2,494$87,006
328 ($2,785)$283$2,502$84,504
329 ($2,785)$275$2,510$81,994
330 ($2,785)$266$2,518$79,476
331 ($2,785)$258$2,526$76,949
332 ($2,785)$250$2,535$74,414
333 ($2,785)$242$2,543$71,872
334 ($2,785)$234$2,551$69,320
335 ($2,785)$225$2,559$66,761
336 ($2,785)$217$2,568$64,193
Year 29 - 337 ($2,785)$209$2,576$61,617
338 ($2,785)$200$2,584$59,033
339 ($2,785)$192$2,593$56,440
340 ($2,785)$183$2,601$53,838
341 ($2,785)$175$2,610$51,229
342 ($2,785)$166$2,618$48,610
343 ($2,785)$158$2,627$45,984
344 ($2,785)$149$2,635$43,348
345 ($2,785)$141$2,644$40,705
346 ($2,785)$132$2,652$38,052
347 ($2,785)$124$2,661$35,391
348 ($2,785)$115$2,670$32,721
Year 30 - 349 ($2,785)$106$2,678$30,043
350 ($2,785)$98$2,687$27,356
351 ($2,785)$89$2,696$24,660
352 ($2,785)$80$2,705$21,956
353 ($2,785)$71$2,713$19,242
354 ($2,785)$63$2,722$16,520
355 ($2,785)$54$2,731$13,789
356 ($2,785)$45$2,740$11,049
357 ($2,785)$36$2,749$8,300
358 ($2,785)$27$2,758$5,542
359 ($2,785)$18$2,767$2,776
360 ($2,785)$9$2,776$0
TOTALS$412,102$590,400$1,002,502

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.