« Back to all home prices

Mortgage Payment Schedule for a $742,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($148,400) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,803 360 $415,561 $1,009,161

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 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 #: 1023
$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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 30 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 day rate lock

NMLS #: 180004 | State Lic #: MC -928
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | 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  $742,000
Down Payment $148,400$593,600
Year 1 - 1 ($2,803)$1,934$869$592,731
2 ($2,803)$1,931$872$591,859
3 ($2,803)$1,928$875$590,984
4 ($2,803)$1,926$878$590,107
5 ($2,803)$1,923$880$589,226
6 ($2,803)$1,920$883$588,343
7 ($2,803)$1,917$886$587,457
8 ($2,803)$1,914$889$586,568
9 ($2,803)$1,911$892$585,676
10 ($2,803)$1,908$895$584,781
11 ($2,803)$1,905$898$583,883
12 ($2,803)$1,902$901$582,982
Year 2 - 13 ($2,803)$1,900$904$582,078
14 ($2,803)$1,897$907$581,172
15 ($2,803)$1,894$910$580,262
16 ($2,803)$1,891$913$579,350
17 ($2,803)$1,888$916$578,434
18 ($2,803)$1,885$918$577,516
19 ($2,803)$1,882$921$576,594
20 ($2,803)$1,879$924$575,670
21 ($2,803)$1,876$928$574,742
22 ($2,803)$1,873$931$573,812
23 ($2,803)$1,870$934$572,878
24 ($2,803)$1,867$937$571,942
Year 3 - 25 ($2,803)$1,864$940$571,002
26 ($2,803)$1,861$943$570,059
27 ($2,803)$1,857$946$569,113
28 ($2,803)$1,854$949$568,165
29 ($2,803)$1,851$952$567,213
30 ($2,803)$1,848$955$566,258
31 ($2,803)$1,845$958$565,299
32 ($2,803)$1,842$961$564,338
33 ($2,803)$1,839$964$563,374
34 ($2,803)$1,836$968$562,406
35 ($2,803)$1,833$971$561,435
36 ($2,803)$1,829$974$560,462
Year 4 - 37 ($2,803)$1,826$977$559,484
38 ($2,803)$1,823$980$558,504
39 ($2,803)$1,820$983$557,521
40 ($2,803)$1,817$987$556,534
41 ($2,803)$1,813$990$555,544
42 ($2,803)$1,810$993$554,551
43 ($2,803)$1,807$996$553,555
44 ($2,803)$1,804$1,000$552,555
45 ($2,803)$1,800$1,003$551,553
46 ($2,803)$1,797$1,006$550,546
47 ($2,803)$1,794$1,009$549,537
48 ($2,803)$1,791$1,013$548,524
Year 5 - 49 ($2,803)$1,787$1,016$547,509
50 ($2,803)$1,784$1,019$546,489
51 ($2,803)$1,781$1,023$545,467
52 ($2,803)$1,777$1,026$544,441
53 ($2,803)$1,774$1,029$543,412
54 ($2,803)$1,771$1,033$542,379
55 ($2,803)$1,767$1,036$541,343
56 ($2,803)$1,764$1,039$540,304
57 ($2,803)$1,760$1,043$539,261
58 ($2,803)$1,757$1,046$538,215
59 ($2,803)$1,754$1,050$537,165
60 ($2,803)$1,750$1,053$536,112
Year 6 - 61 ($2,803)$1,747$1,056$535,056
62 ($2,803)$1,743$1,060$533,996
63 ($2,803)$1,740$1,063$532,933
64 ($2,803)$1,736$1,067$531,866
65 ($2,803)$1,733$1,070$530,796
66 ($2,803)$1,730$1,074$529,722
67 ($2,803)$1,726$1,077$528,645
68 ($2,803)$1,723$1,081$527,564
69 ($2,803)$1,719$1,084$526,480
70 ($2,803)$1,715$1,088$525,392
71 ($2,803)$1,712$1,091$524,301
72 ($2,803)$1,708$1,095$523,206
Year 7 - 73 ($2,803)$1,705$1,098$522,107
74 ($2,803)$1,701$1,102$521,005
75 ($2,803)$1,698$1,106$519,900
76 ($2,803)$1,694$1,109$518,791
77 ($2,803)$1,690$1,113$517,678
78 ($2,803)$1,687$1,116$516,561
79 ($2,803)$1,683$1,120$515,441
80 ($2,803)$1,679$1,124$514,317
81 ($2,803)$1,676$1,127$513,190
82 ($2,803)$1,672$1,131$512,059
83 ($2,803)$1,668$1,135$510,924
84 ($2,803)$1,665$1,138$509,786
Year 8 - 85 ($2,803)$1,661$1,142$508,644
86 ($2,803)$1,657$1,146$507,498
87 ($2,803)$1,654$1,150$506,348
88 ($2,803)$1,650$1,153$505,195
89 ($2,803)$1,646$1,157$504,037
90 ($2,803)$1,642$1,161$502,877
91 ($2,803)$1,639$1,165$501,712
92 ($2,803)$1,635$1,168$500,543
93 ($2,803)$1,631$1,172$499,371
94 ($2,803)$1,627$1,176$498,195
95 ($2,803)$1,623$1,180$497,015
96 ($2,803)$1,619$1,184$495,831
Year 9 - 97 ($2,803)$1,616$1,188$494,644
98 ($2,803)$1,612$1,192$493,452
99 ($2,803)$1,608$1,195$492,257
100 ($2,803)$1,604$1,199$491,057
101 ($2,803)$1,600$1,203$489,854
102 ($2,803)$1,596$1,207$488,647
103 ($2,803)$1,592$1,211$487,436
104 ($2,803)$1,588$1,215$486,221
105 ($2,803)$1,584$1,219$485,002
106 ($2,803)$1,580$1,223$483,779
107 ($2,803)$1,576$1,227$482,552
108 ($2,803)$1,572$1,231$481,321
Year 10 - 109 ($2,803)$1,568$1,235$480,087
110 ($2,803)$1,564$1,239$478,848
111 ($2,803)$1,560$1,243$477,605
112 ($2,803)$1,556$1,247$476,358
113 ($2,803)$1,552$1,251$475,106
114 ($2,803)$1,548$1,255$473,851
115 ($2,803)$1,544$1,259$472,592
116 ($2,803)$1,540$1,263$471,329
117 ($2,803)$1,536$1,267$470,061
118 ($2,803)$1,532$1,272$468,790
119 ($2,803)$1,527$1,276$467,514
120 ($2,803)$1,523$1,280$466,234
Year 11 - 121 ($2,803)$1,519$1,284$464,950
122 ($2,803)$1,515$1,288$463,662
123 ($2,803)$1,511$1,292$462,369
124 ($2,803)$1,507$1,297$461,072
125 ($2,803)$1,502$1,301$459,772
126 ($2,803)$1,498$1,305$458,466
127 ($2,803)$1,494$1,309$457,157
128 ($2,803)$1,490$1,314$455,843
129 ($2,803)$1,485$1,318$454,525
130 ($2,803)$1,481$1,322$453,203
131 ($2,803)$1,477$1,327$451,877
132 ($2,803)$1,472$1,331$450,546
Year 12 - 133 ($2,803)$1,468$1,335$449,211
134 ($2,803)$1,464$1,340$447,871
135 ($2,803)$1,459$1,344$446,527
136 ($2,803)$1,455$1,348$445,179
137 ($2,803)$1,451$1,353$443,826
138 ($2,803)$1,446$1,357$442,469
139 ($2,803)$1,442$1,362$441,108
140 ($2,803)$1,437$1,366$439,742
141 ($2,803)$1,433$1,370$438,371
142 ($2,803)$1,428$1,375$436,996
143 ($2,803)$1,424$1,379$435,617
144 ($2,803)$1,419$1,384$434,233
Year 13 - 145 ($2,803)$1,415$1,388$432,845
146 ($2,803)$1,410$1,393$431,452
147 ($2,803)$1,406$1,397$430,055
148 ($2,803)$1,401$1,402$428,653
149 ($2,803)$1,397$1,407$427,246
150 ($2,803)$1,392$1,411$425,835
151 ($2,803)$1,388$1,416$424,419
152 ($2,803)$1,383$1,420$422,999
153 ($2,803)$1,378$1,425$421,574
154 ($2,803)$1,374$1,430$420,144
155 ($2,803)$1,369$1,434$418,710
156 ($2,803)$1,364$1,439$417,271
Year 14 - 157 ($2,803)$1,360$1,444$415,828
158 ($2,803)$1,355$1,448$414,379
159 ($2,803)$1,350$1,453$412,926
160 ($2,803)$1,345$1,458$411,468
161 ($2,803)$1,341$1,463$410,006
162 ($2,803)$1,336$1,467$408,539
163 ($2,803)$1,331$1,472$407,067
164 ($2,803)$1,326$1,477$405,590
165 ($2,803)$1,322$1,482$404,108
166 ($2,803)$1,317$1,487$402,622
167 ($2,803)$1,312$1,491$401,130
168 ($2,803)$1,307$1,496$399,634
Year 15 - 169 ($2,803)$1,302$1,501$398,133
170 ($2,803)$1,297$1,506$396,627
171 ($2,803)$1,292$1,511$395,116
172 ($2,803)$1,287$1,516$393,600
173 ($2,803)$1,282$1,521$392,079
174 ($2,803)$1,278$1,526$390,554
175 ($2,803)$1,273$1,531$389,023
176 ($2,803)$1,268$1,536$387,487
177 ($2,803)$1,263$1,541$385,947
178 ($2,803)$1,258$1,546$384,401
179 ($2,803)$1,253$1,551$382,850
180 ($2,803)$1,247$1,556$381,295
Year 16 - 181 ($2,803)$1,242$1,561$379,734
182 ($2,803)$1,237$1,566$378,168
183 ($2,803)$1,232$1,571$376,597
184 ($2,803)$1,227$1,576$375,021
185 ($2,803)$1,222$1,581$373,439
186 ($2,803)$1,217$1,586$371,853
187 ($2,803)$1,212$1,592$370,261
188 ($2,803)$1,206$1,597$368,665
189 ($2,803)$1,201$1,602$367,063
190 ($2,803)$1,196$1,607$365,455
191 ($2,803)$1,191$1,612$363,843
192 ($2,803)$1,186$1,618$362,225
Year 17 - 193 ($2,803)$1,180$1,623$360,602
194 ($2,803)$1,175$1,628$358,974
195 ($2,803)$1,170$1,634$357,340
196 ($2,803)$1,164$1,639$355,702
197 ($2,803)$1,159$1,644$354,057
198 ($2,803)$1,154$1,650$352,408
199 ($2,803)$1,148$1,655$350,753
200 ($2,803)$1,143$1,660$349,092
201 ($2,803)$1,137$1,666$347,427
202 ($2,803)$1,132$1,671$345,755
203 ($2,803)$1,127$1,677$344,079
204 ($2,803)$1,121$1,682$342,397
Year 18 - 205 ($2,803)$1,116$1,688$340,709
206 ($2,803)$1,110$1,693$339,016
207 ($2,803)$1,105$1,699$337,317
208 ($2,803)$1,099$1,704$335,613
209 ($2,803)$1,094$1,710$333,904
210 ($2,803)$1,088$1,715$332,188
211 ($2,803)$1,082$1,721$330,468
212 ($2,803)$1,077$1,726$328,741
213 ($2,803)$1,071$1,732$327,009
214 ($2,803)$1,066$1,738$325,271
215 ($2,803)$1,060$1,743$323,528
216 ($2,803)$1,054$1,749$321,779
Year 19 - 217 ($2,803)$1,048$1,755$320,024
218 ($2,803)$1,043$1,760$318,264
219 ($2,803)$1,037$1,766$316,497
220 ($2,803)$1,031$1,772$314,725
221 ($2,803)$1,025$1,778$312,948
222 ($2,803)$1,020$1,784$311,164
223 ($2,803)$1,014$1,789$309,375
224 ($2,803)$1,008$1,795$307,580
225 ($2,803)$1,002$1,801$305,779
226 ($2,803)$996$1,807$303,972
227 ($2,803)$990$1,813$302,159
228 ($2,803)$985$1,819$300,340
Year 20 - 229 ($2,803)$979$1,825$298,516
230 ($2,803)$973$1,831$296,685
231 ($2,803)$967$1,837$294,848
232 ($2,803)$961$1,843$293,006
233 ($2,803)$955$1,849$291,157
234 ($2,803)$949$1,855$289,303
235 ($2,803)$943$1,861$287,442
236 ($2,803)$937$1,867$285,576
237 ($2,803)$931$1,873$283,703
238 ($2,803)$924$1,879$281,824
239 ($2,803)$918$1,885$279,939
240 ($2,803)$912$1,891$278,048
Year 21 - 241 ($2,803)$906$1,897$276,151
242 ($2,803)$900$1,903$274,247
243 ($2,803)$894$1,910$272,338
244 ($2,803)$887$1,916$270,422
245 ($2,803)$881$1,922$268,500
246 ($2,803)$875$1,928$266,571
247 ($2,803)$869$1,935$264,637
248 ($2,803)$862$1,941$262,696
249 ($2,803)$856$1,947$260,749
250 ($2,803)$850$1,954$258,795
251 ($2,803)$843$1,960$256,835
252 ($2,803)$837$1,966$254,869
Year 22 - 253 ($2,803)$830$1,973$252,896
254 ($2,803)$824$1,979$250,917
255 ($2,803)$818$1,986$248,931
256 ($2,803)$811$1,992$246,939
257 ($2,803)$805$1,999$244,940
258 ($2,803)$798$2,005$242,935
259 ($2,803)$792$2,012$240,923
260 ($2,803)$785$2,018$238,905
261 ($2,803)$778$2,025$236,880
262 ($2,803)$772$2,031$234,849
263 ($2,803)$765$2,038$232,811
264 ($2,803)$759$2,045$230,766
Year 23 - 265 ($2,803)$752$2,051$228,715
266 ($2,803)$745$2,058$226,657
267 ($2,803)$739$2,065$224,592
268 ($2,803)$732$2,071$222,521
269 ($2,803)$725$2,078$220,443
270 ($2,803)$718$2,085$218,358
271 ($2,803)$711$2,092$216,266
272 ($2,803)$705$2,099$214,168
273 ($2,803)$698$2,105$212,062
274 ($2,803)$691$2,112$209,950
275 ($2,803)$684$2,119$207,831
276 ($2,803)$677$2,126$205,705
Year 24 - 277 ($2,803)$670$2,133$203,572
278 ($2,803)$663$2,140$201,432
279 ($2,803)$656$2,147$199,285
280 ($2,803)$649$2,154$197,131
281 ($2,803)$642$2,161$194,970
282 ($2,803)$635$2,168$192,802
283 ($2,803)$628$2,175$190,627
284 ($2,803)$621$2,182$188,445
285 ($2,803)$614$2,189$186,256
286 ($2,803)$607$2,196$184,060
287 ($2,803)$600$2,203$181,856
288 ($2,803)$593$2,211$179,645
Year 25 - 289 ($2,803)$585$2,218$177,428
290 ($2,803)$578$2,225$175,202
291 ($2,803)$571$2,232$172,970
292 ($2,803)$564$2,240$170,730
293 ($2,803)$556$2,247$168,483
294 ($2,803)$549$2,254$166,229
295 ($2,803)$542$2,262$163,968
296 ($2,803)$534$2,269$161,699
297 ($2,803)$527$2,276$159,422
298 ($2,803)$519$2,284$157,139
299 ($2,803)$512$2,291$154,847
300 ($2,803)$505$2,299$152,549
Year 26 - 301 ($2,803)$497$2,306$150,242
302 ($2,803)$490$2,314$147,929
303 ($2,803)$482$2,321$145,608
304 ($2,803)$474$2,329$143,279
305 ($2,803)$467$2,336$140,942
306 ($2,803)$459$2,344$138,598
307 ($2,803)$452$2,352$136,247
308 ($2,803)$444$2,359$133,888
309 ($2,803)$436$2,367$131,521
310 ($2,803)$429$2,375$129,146
311 ($2,803)$421$2,382$126,763
312 ($2,803)$413$2,390$124,373
Year 27 - 313 ($2,803)$405$2,398$121,975
314 ($2,803)$397$2,406$119,569
315 ($2,803)$390$2,414$117,156
316 ($2,803)$382$2,421$114,734
317 ($2,803)$374$2,429$112,305
318 ($2,803)$366$2,437$109,868
319 ($2,803)$358$2,445$107,422
320 ($2,803)$350$2,453$104,969
321 ($2,803)$342$2,461$102,508
322 ($2,803)$334$2,469$100,039
323 ($2,803)$326$2,477$97,562
324 ($2,803)$318$2,485$95,076
Year 28 - 325 ($2,803)$310$2,493$92,583
326 ($2,803)$302$2,502$90,081
327 ($2,803)$294$2,510$87,572
328 ($2,803)$285$2,518$85,054
329 ($2,803)$277$2,526$82,528
330 ($2,803)$269$2,534$79,993
331 ($2,803)$261$2,543$77,451
332 ($2,803)$252$2,551$74,900
333 ($2,803)$244$2,559$72,341
334 ($2,803)$236$2,568$69,773
335 ($2,803)$227$2,576$67,197
336 ($2,803)$219$2,584$64,613
Year 29 - 337 ($2,803)$211$2,593$62,020
338 ($2,803)$202$2,601$59,419
339 ($2,803)$194$2,610$56,809
340 ($2,803)$185$2,618$54,191
341 ($2,803)$177$2,627$51,565
342 ($2,803)$168$2,635$48,930
343 ($2,803)$159$2,644$46,286
344 ($2,803)$151$2,652$43,633
345 ($2,803)$142$2,661$40,972
346 ($2,803)$134$2,670$38,303
347 ($2,803)$125$2,678$35,624
348 ($2,803)$116$2,687$32,937
Year 30 - 349 ($2,803)$107$2,696$30,241
350 ($2,803)$99$2,705$27,536
351 ($2,803)$90$2,714$24,823
352 ($2,803)$81$2,722$22,101
353 ($2,803)$72$2,731$19,369
354 ($2,803)$63$2,740$16,629
355 ($2,803)$54$2,749$13,880
356 ($2,803)$45$2,758$11,122
357 ($2,803)$36$2,767$8,355
358 ($2,803)$27$2,776$5,579
359 ($2,803)$18$2,785$2,794
360 ($2,803)$9$2,794$0
TOTALS$415,561$593,600$1,009,161

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.