« Back to all home prices

Mortgage Payment Schedule for a $746,000 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% ($149,200) 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
$2,791 360 $407,973 $1,004,773

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 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

$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  $746,000
Down Payment $149,200$596,800
Year 1 - 1 ($2,791)$1,905$886$595,914
2 ($2,791)$1,902$889$595,025
3 ($2,791)$1,899$892$594,133
4 ($2,791)$1,896$895$593,238
5 ($2,791)$1,893$898$592,340
6 ($2,791)$1,891$900$591,440
7 ($2,791)$1,888$903$590,537
8 ($2,791)$1,885$906$589,630
9 ($2,791)$1,882$909$588,721
10 ($2,791)$1,879$912$587,809
11 ($2,791)$1,876$915$586,894
12 ($2,791)$1,873$918$585,976
Year 2 - 13 ($2,791)$1,870$921$585,056
14 ($2,791)$1,867$924$584,132
15 ($2,791)$1,864$927$583,205
16 ($2,791)$1,861$930$582,275
17 ($2,791)$1,858$933$581,343
18 ($2,791)$1,855$936$580,407
19 ($2,791)$1,852$939$579,469
20 ($2,791)$1,849$942$578,527
21 ($2,791)$1,846$945$577,583
22 ($2,791)$1,843$948$576,635
23 ($2,791)$1,840$951$575,684
24 ($2,791)$1,837$954$574,731
Year 3 - 25 ($2,791)$1,834$957$573,774
26 ($2,791)$1,831$960$572,814
27 ($2,791)$1,828$963$571,852
28 ($2,791)$1,825$966$570,886
29 ($2,791)$1,822$969$569,917
30 ($2,791)$1,819$972$568,945
31 ($2,791)$1,816$975$567,969
32 ($2,791)$1,813$978$566,991
33 ($2,791)$1,810$981$566,010
34 ($2,791)$1,807$985$565,025
35 ($2,791)$1,803$988$564,038
36 ($2,791)$1,800$991$563,047
Year 4 - 37 ($2,791)$1,797$994$562,053
38 ($2,791)$1,794$997$561,056
39 ($2,791)$1,791$1,000$560,055
40 ($2,791)$1,788$1,004$559,052
41 ($2,791)$1,784$1,007$558,045
42 ($2,791)$1,781$1,010$557,035
43 ($2,791)$1,778$1,013$556,022
44 ($2,791)$1,775$1,016$555,006
45 ($2,791)$1,771$1,020$553,986
46 ($2,791)$1,768$1,023$552,963
47 ($2,791)$1,765$1,026$551,937
48 ($2,791)$1,762$1,029$550,907
Year 5 - 49 ($2,791)$1,758$1,033$549,875
50 ($2,791)$1,755$1,036$548,839
51 ($2,791)$1,752$1,039$547,799
52 ($2,791)$1,748$1,043$546,757
53 ($2,791)$1,745$1,046$545,711
54 ($2,791)$1,742$1,049$544,661
55 ($2,791)$1,738$1,053$543,609
56 ($2,791)$1,735$1,056$542,553
57 ($2,791)$1,732$1,059$541,493
58 ($2,791)$1,728$1,063$540,431
59 ($2,791)$1,725$1,066$539,364
60 ($2,791)$1,721$1,070$538,295
Year 6 - 61 ($2,791)$1,718$1,073$537,222
62 ($2,791)$1,715$1,076$536,146
63 ($2,791)$1,711$1,080$535,066
64 ($2,791)$1,708$1,083$533,982
65 ($2,791)$1,704$1,087$532,896
66 ($2,791)$1,701$1,090$531,805
67 ($2,791)$1,697$1,094$530,712
68 ($2,791)$1,694$1,097$529,615
69 ($2,791)$1,690$1,101$528,514
70 ($2,791)$1,687$1,104$527,410
71 ($2,791)$1,683$1,108$526,302
72 ($2,791)$1,680$1,111$525,191
Year 7 - 73 ($2,791)$1,676$1,115$524,076
74 ($2,791)$1,673$1,118$522,958
75 ($2,791)$1,669$1,122$521,836
76 ($2,791)$1,666$1,126$520,710
77 ($2,791)$1,662$1,129$519,581
78 ($2,791)$1,658$1,133$518,448
79 ($2,791)$1,655$1,136$517,312
80 ($2,791)$1,651$1,140$516,172
81 ($2,791)$1,647$1,144$515,028
82 ($2,791)$1,644$1,147$513,881
83 ($2,791)$1,640$1,151$512,730
84 ($2,791)$1,636$1,155$511,576
Year 8 - 85 ($2,791)$1,633$1,158$510,418
86 ($2,791)$1,629$1,162$509,256
87 ($2,791)$1,625$1,166$508,090
88 ($2,791)$1,622$1,169$506,921
89 ($2,791)$1,618$1,173$505,747
90 ($2,791)$1,614$1,177$504,571
91 ($2,791)$1,610$1,181$503,390
92 ($2,791)$1,607$1,184$502,206
93 ($2,791)$1,603$1,188$501,017
94 ($2,791)$1,599$1,192$499,825
95 ($2,791)$1,595$1,196$498,630
96 ($2,791)$1,591$1,200$497,430
Year 9 - 97 ($2,791)$1,588$1,203$496,227
98 ($2,791)$1,584$1,207$495,019
99 ($2,791)$1,580$1,211$493,808
100 ($2,791)$1,576$1,215$492,593
101 ($2,791)$1,572$1,219$491,375
102 ($2,791)$1,568$1,223$490,152
103 ($2,791)$1,564$1,227$488,925
104 ($2,791)$1,560$1,231$487,695
105 ($2,791)$1,557$1,234$486,460
106 ($2,791)$1,553$1,238$485,222
107 ($2,791)$1,549$1,242$483,979
108 ($2,791)$1,545$1,246$482,733
Year 10 - 109 ($2,791)$1,541$1,250$481,483
110 ($2,791)$1,537$1,254$480,228
111 ($2,791)$1,533$1,258$478,970
112 ($2,791)$1,529$1,262$477,708
113 ($2,791)$1,525$1,266$476,441
114 ($2,791)$1,521$1,270$475,171
115 ($2,791)$1,517$1,274$473,897
116 ($2,791)$1,513$1,279$472,618
117 ($2,791)$1,508$1,283$471,336
118 ($2,791)$1,504$1,287$470,049
119 ($2,791)$1,500$1,291$468,758
120 ($2,791)$1,496$1,295$467,463
Year 11 - 121 ($2,791)$1,492$1,299$466,164
122 ($2,791)$1,488$1,303$464,861
123 ($2,791)$1,484$1,307$463,554
124 ($2,791)$1,480$1,312$462,242
125 ($2,791)$1,475$1,316$460,926
126 ($2,791)$1,471$1,320$459,606
127 ($2,791)$1,467$1,324$458,282
128 ($2,791)$1,463$1,328$456,954
129 ($2,791)$1,458$1,333$455,621
130 ($2,791)$1,454$1,337$454,284
131 ($2,791)$1,450$1,341$452,943
132 ($2,791)$1,446$1,345$451,598
Year 12 - 133 ($2,791)$1,441$1,350$450,248
134 ($2,791)$1,437$1,354$448,894
135 ($2,791)$1,433$1,358$447,536
136 ($2,791)$1,428$1,363$446,173
137 ($2,791)$1,424$1,367$444,806
138 ($2,791)$1,420$1,371$443,435
139 ($2,791)$1,415$1,376$442,059
140 ($2,791)$1,411$1,380$440,679
141 ($2,791)$1,407$1,385$439,295
142 ($2,791)$1,402$1,389$437,906
143 ($2,791)$1,398$1,393$436,512
144 ($2,791)$1,393$1,398$435,114
Year 13 - 145 ($2,791)$1,389$1,402$433,712
146 ($2,791)$1,384$1,407$432,305
147 ($2,791)$1,380$1,411$430,894
148 ($2,791)$1,375$1,416$429,478
149 ($2,791)$1,371$1,420$428,058
150 ($2,791)$1,366$1,425$426,633
151 ($2,791)$1,362$1,429$425,204
152 ($2,791)$1,357$1,434$423,770
153 ($2,791)$1,353$1,439$422,331
154 ($2,791)$1,348$1,443$420,888
155 ($2,791)$1,343$1,448$419,441
156 ($2,791)$1,339$1,452$417,988
Year 14 - 157 ($2,791)$1,334$1,457$416,531
158 ($2,791)$1,329$1,462$415,070
159 ($2,791)$1,325$1,466$413,603
160 ($2,791)$1,320$1,471$412,132
161 ($2,791)$1,315$1,476$410,657
162 ($2,791)$1,311$1,480$409,176
163 ($2,791)$1,306$1,485$407,691
164 ($2,791)$1,301$1,490$406,202
165 ($2,791)$1,296$1,495$404,707
166 ($2,791)$1,292$1,499$403,208
167 ($2,791)$1,287$1,504$401,704
168 ($2,791)$1,282$1,509$400,195
Year 15 - 169 ($2,791)$1,277$1,514$398,681
170 ($2,791)$1,272$1,519$397,162
171 ($2,791)$1,268$1,523$395,639
172 ($2,791)$1,263$1,528$394,111
173 ($2,791)$1,258$1,533$392,577
174 ($2,791)$1,253$1,538$391,039
175 ($2,791)$1,248$1,543$389,496
176 ($2,791)$1,243$1,548$387,948
177 ($2,791)$1,238$1,553$386,396
178 ($2,791)$1,233$1,558$384,838
179 ($2,791)$1,228$1,563$383,275
180 ($2,791)$1,223$1,568$381,707
Year 16 - 181 ($2,791)$1,218$1,573$380,135
182 ($2,791)$1,213$1,578$378,557
183 ($2,791)$1,208$1,583$376,974
184 ($2,791)$1,203$1,588$375,386
185 ($2,791)$1,198$1,593$373,793
186 ($2,791)$1,193$1,598$372,195
187 ($2,791)$1,188$1,603$370,592
188 ($2,791)$1,183$1,608$368,984
189 ($2,791)$1,178$1,613$367,370
190 ($2,791)$1,173$1,619$365,752
191 ($2,791)$1,167$1,624$364,128
192 ($2,791)$1,162$1,629$362,499
Year 17 - 193 ($2,791)$1,157$1,634$360,865
194 ($2,791)$1,152$1,639$359,226
195 ($2,791)$1,147$1,645$357,582
196 ($2,791)$1,141$1,650$355,932
197 ($2,791)$1,136$1,655$354,277
198 ($2,791)$1,131$1,660$352,617
199 ($2,791)$1,125$1,666$350,951
200 ($2,791)$1,120$1,671$349,280
201 ($2,791)$1,115$1,676$347,604
202 ($2,791)$1,109$1,682$345,922
203 ($2,791)$1,104$1,687$344,235
204 ($2,791)$1,099$1,692$342,543
Year 18 - 205 ($2,791)$1,093$1,698$340,845
206 ($2,791)$1,088$1,703$339,142
207 ($2,791)$1,082$1,709$337,433
208 ($2,791)$1,077$1,714$335,719
209 ($2,791)$1,072$1,720$334,000
210 ($2,791)$1,066$1,725$332,275
211 ($2,791)$1,061$1,731$330,544
212 ($2,791)$1,055$1,736$328,808
213 ($2,791)$1,049$1,742$327,067
214 ($2,791)$1,044$1,747$325,319
215 ($2,791)$1,038$1,753$323,567
216 ($2,791)$1,033$1,758$321,808
Year 19 - 217 ($2,791)$1,027$1,764$320,044
218 ($2,791)$1,021$1,770$318,275
219 ($2,791)$1,016$1,775$316,500
220 ($2,791)$1,010$1,781$314,719
221 ($2,791)$1,004$1,787$312,932
222 ($2,791)$999$1,792$311,140
223 ($2,791)$993$1,798$309,342
224 ($2,791)$987$1,804$307,538
225 ($2,791)$982$1,809$305,729
226 ($2,791)$976$1,815$303,914
227 ($2,791)$970$1,821$302,092
228 ($2,791)$964$1,827$300,266
Year 20 - 229 ($2,791)$958$1,833$298,433
230 ($2,791)$952$1,839$296,594
231 ($2,791)$947$1,844$294,750
232 ($2,791)$941$1,850$292,900
233 ($2,791)$935$1,856$291,044
234 ($2,791)$929$1,862$289,181
235 ($2,791)$923$1,868$287,313
236 ($2,791)$917$1,874$285,439
237 ($2,791)$911$1,880$283,559
238 ($2,791)$905$1,886$281,673
239 ($2,791)$899$1,892$279,781
240 ($2,791)$893$1,898$277,883
Year 21 - 241 ($2,791)$887$1,904$275,979
242 ($2,791)$881$1,910$274,069
243 ($2,791)$875$1,916$272,153
244 ($2,791)$869$1,922$270,230
245 ($2,791)$862$1,929$268,302
246 ($2,791)$856$1,935$266,367
247 ($2,791)$850$1,941$264,426
248 ($2,791)$844$1,947$262,479
249 ($2,791)$838$1,953$260,526
250 ($2,791)$832$1,960$258,566
251 ($2,791)$825$1,966$256,600
252 ($2,791)$819$1,972$254,628
Year 22 - 253 ($2,791)$813$1,978$252,650
254 ($2,791)$806$1,985$250,665
255 ($2,791)$800$1,991$248,674
256 ($2,791)$794$1,997$246,677
257 ($2,791)$787$2,004$244,673
258 ($2,791)$781$2,010$242,663
259 ($2,791)$774$2,017$240,647
260 ($2,791)$768$2,023$238,624
261 ($2,791)$762$2,029$236,594
262 ($2,791)$755$2,036$234,558
263 ($2,791)$749$2,042$232,516
264 ($2,791)$742$2,049$230,467
Year 23 - 265 ($2,791)$736$2,055$228,411
266 ($2,791)$729$2,062$226,349
267 ($2,791)$722$2,069$224,281
268 ($2,791)$716$2,075$222,206
269 ($2,791)$709$2,082$220,124
270 ($2,791)$703$2,088$218,035
271 ($2,791)$696$2,095$215,940
272 ($2,791)$689$2,102$213,838
273 ($2,791)$683$2,109$211,730
274 ($2,791)$676$2,115$209,615
275 ($2,791)$669$2,122$207,493
276 ($2,791)$662$2,129$205,364
Year 24 - 277 ($2,791)$655$2,136$203,228
278 ($2,791)$649$2,142$201,086
279 ($2,791)$642$2,149$198,937
280 ($2,791)$635$2,156$196,780
281 ($2,791)$628$2,163$194,617
282 ($2,791)$621$2,170$192,448
283 ($2,791)$614$2,177$190,271
284 ($2,791)$607$2,184$188,087
285 ($2,791)$600$2,191$185,896
286 ($2,791)$593$2,198$183,699
287 ($2,791)$586$2,205$181,494
288 ($2,791)$579$2,212$179,282
Year 25 - 289 ($2,791)$572$2,219$177,063
290 ($2,791)$565$2,226$174,837
291 ($2,791)$558$2,233$172,604
292 ($2,791)$551$2,240$170,364
293 ($2,791)$544$2,247$168,117
294 ($2,791)$537$2,254$165,862
295 ($2,791)$529$2,262$163,601
296 ($2,791)$522$2,269$161,332
297 ($2,791)$515$2,276$159,056
298 ($2,791)$508$2,283$156,772
299 ($2,791)$500$2,291$154,482
300 ($2,791)$493$2,298$152,184
Year 26 - 301 ($2,791)$486$2,305$149,878
302 ($2,791)$478$2,313$147,566
303 ($2,791)$471$2,320$145,246
304 ($2,791)$464$2,327$142,918
305 ($2,791)$456$2,335$140,583
306 ($2,791)$449$2,342$138,241
307 ($2,791)$441$2,350$135,891
308 ($2,791)$434$2,357$133,534
309 ($2,791)$426$2,365$131,169
310 ($2,791)$419$2,372$128,797
311 ($2,791)$411$2,380$126,417
312 ($2,791)$403$2,388$124,029
Year 27 - 313 ($2,791)$396$2,395$121,634
314 ($2,791)$388$2,403$119,231
315 ($2,791)$381$2,410$116,821
316 ($2,791)$373$2,418$114,402
317 ($2,791)$365$2,426$111,977
318 ($2,791)$357$2,434$109,543
319 ($2,791)$350$2,441$107,102
320 ($2,791)$342$2,449$104,652
321 ($2,791)$334$2,457$102,195
322 ($2,791)$326$2,465$99,730
323 ($2,791)$318$2,473$97,258
324 ($2,791)$310$2,481$94,777
Year 28 - 325 ($2,791)$302$2,489$92,289
326 ($2,791)$295$2,496$89,792
327 ($2,791)$287$2,504$87,288
328 ($2,791)$279$2,512$84,775
329 ($2,791)$271$2,520$82,255
330 ($2,791)$263$2,529$79,726
331 ($2,791)$254$2,537$77,190
332 ($2,791)$246$2,545$74,645
333 ($2,791)$238$2,553$72,092
334 ($2,791)$230$2,561$69,531
335 ($2,791)$222$2,569$66,962
336 ($2,791)$214$2,577$64,385
Year 29 - 337 ($2,791)$205$2,586$61,799
338 ($2,791)$197$2,594$59,205
339 ($2,791)$189$2,602$56,603
340 ($2,791)$181$2,610$53,993
341 ($2,791)$172$2,619$51,374
342 ($2,791)$164$2,627$48,747
343 ($2,791)$156$2,635$46,112
344 ($2,791)$147$2,644$43,468
345 ($2,791)$139$2,652$40,816
346 ($2,791)$130$2,661$38,155
347 ($2,791)$122$2,669$35,486
348 ($2,791)$113$2,678$32,808
Year 30 - 349 ($2,791)$105$2,686$30,121
350 ($2,791)$96$2,695$27,427
351 ($2,791)$88$2,703$24,723
352 ($2,791)$79$2,712$22,011
353 ($2,791)$70$2,721$19,290
354 ($2,791)$62$2,729$16,561
355 ($2,791)$53$2,738$13,823
356 ($2,791)$44$2,747$11,076
357 ($2,791)$35$2,756$8,320
358 ($2,791)$27$2,764$5,555
359 ($2,791)$18$2,773$2,782
360 ($2,791)$9$2,782$0
TOTALS$407,973$596,800$1,004,773

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.