« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($149,200) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,856 360 $431,396 $1,028,196

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $746,000
Down Payment $149,200$596,800
Year 1 - 1 ($2,856)$1,999$857$595,943
2 ($2,856)$1,996$860$595,083
3 ($2,856)$1,994$863$594,221
4 ($2,856)$1,991$865$593,355
5 ($2,856)$1,988$868$592,487
6 ($2,856)$1,985$871$591,616
7 ($2,856)$1,982$874$590,742
8 ($2,856)$1,979$877$589,865
9 ($2,856)$1,976$880$588,984
10 ($2,856)$1,973$883$588,101
11 ($2,856)$1,970$886$587,216
12 ($2,856)$1,967$889$586,327
Year 2 - 13 ($2,856)$1,964$892$585,435
14 ($2,856)$1,961$895$584,540
15 ($2,856)$1,958$898$583,642
16 ($2,856)$1,955$901$582,741
17 ($2,856)$1,952$904$581,837
18 ($2,856)$1,949$907$580,930
19 ($2,856)$1,946$910$580,020
20 ($2,856)$1,943$913$579,107
21 ($2,856)$1,940$916$578,191
22 ($2,856)$1,937$919$577,272
23 ($2,856)$1,934$922$576,350
24 ($2,856)$1,931$925$575,424
Year 3 - 25 ($2,856)$1,928$928$574,496
26 ($2,856)$1,925$932$573,564
27 ($2,856)$1,921$935$572,630
28 ($2,856)$1,918$938$571,692
29 ($2,856)$1,915$941$570,751
30 ($2,856)$1,912$944$569,807
31 ($2,856)$1,909$947$568,860
32 ($2,856)$1,906$950$567,909
33 ($2,856)$1,902$954$566,956
34 ($2,856)$1,899$957$565,999
35 ($2,856)$1,896$960$565,039
36 ($2,856)$1,893$963$564,076
Year 4 - 37 ($2,856)$1,890$966$563,109
38 ($2,856)$1,886$970$562,139
39 ($2,856)$1,883$973$561,167
40 ($2,856)$1,880$976$560,190
41 ($2,856)$1,877$979$559,211
42 ($2,856)$1,873$983$558,228
43 ($2,856)$1,870$986$557,242
44 ($2,856)$1,867$989$556,253
45 ($2,856)$1,863$993$555,260
46 ($2,856)$1,860$996$554,264
47 ($2,856)$1,857$999$553,265
48 ($2,856)$1,853$1,003$552,262
Year 5 - 49 ($2,856)$1,850$1,006$551,256
50 ($2,856)$1,847$1,009$550,247
51 ($2,856)$1,843$1,013$549,234
52 ($2,856)$1,840$1,016$548,218
53 ($2,856)$1,837$1,020$547,198
54 ($2,856)$1,833$1,023$546,175
55 ($2,856)$1,830$1,026$545,149
56 ($2,856)$1,826$1,030$544,119
57 ($2,856)$1,823$1,033$543,086
58 ($2,856)$1,819$1,037$542,049
59 ($2,856)$1,816$1,040$541,009
60 ($2,856)$1,812$1,044$539,965
Year 6 - 61 ($2,856)$1,809$1,047$538,918
62 ($2,856)$1,805$1,051$537,867
63 ($2,856)$1,802$1,054$536,813
64 ($2,856)$1,798$1,058$535,755
65 ($2,856)$1,795$1,061$534,694
66 ($2,856)$1,791$1,065$533,629
67 ($2,856)$1,788$1,068$532,560
68 ($2,856)$1,784$1,072$531,488
69 ($2,856)$1,780$1,076$530,413
70 ($2,856)$1,777$1,079$529,333
71 ($2,856)$1,773$1,083$528,251
72 ($2,856)$1,770$1,086$527,164
Year 7 - 73 ($2,856)$1,766$1,090$526,074
74 ($2,856)$1,762$1,094$524,980
75 ($2,856)$1,759$1,097$523,883
76 ($2,856)$1,755$1,101$522,782
77 ($2,856)$1,751$1,105$521,677
78 ($2,856)$1,748$1,108$520,569
79 ($2,856)$1,744$1,112$519,456
80 ($2,856)$1,740$1,116$518,340
81 ($2,856)$1,736$1,120$517,221
82 ($2,856)$1,733$1,123$516,097
83 ($2,856)$1,729$1,127$514,970
84 ($2,856)$1,725$1,131$513,839
Year 8 - 85 ($2,856)$1,721$1,135$512,704
86 ($2,856)$1,718$1,139$511,566
87 ($2,856)$1,714$1,142$510,424
88 ($2,856)$1,710$1,146$509,277
89 ($2,856)$1,706$1,150$508,127
90 ($2,856)$1,702$1,154$506,974
91 ($2,856)$1,698$1,158$505,816
92 ($2,856)$1,694$1,162$504,654
93 ($2,856)$1,691$1,166$503,489
94 ($2,856)$1,687$1,169$502,319
95 ($2,856)$1,683$1,173$501,146
96 ($2,856)$1,679$1,177$499,969
Year 9 - 97 ($2,856)$1,675$1,181$498,787
98 ($2,856)$1,671$1,185$497,602
99 ($2,856)$1,667$1,189$496,413
100 ($2,856)$1,663$1,193$495,220
101 ($2,856)$1,659$1,197$494,023
102 ($2,856)$1,655$1,201$492,822
103 ($2,856)$1,651$1,205$491,617
104 ($2,856)$1,647$1,209$490,407
105 ($2,856)$1,643$1,213$489,194
106 ($2,856)$1,639$1,217$487,977
107 ($2,856)$1,635$1,221$486,756
108 ($2,856)$1,631$1,225$485,530
Year 10 - 109 ($2,856)$1,627$1,230$484,301
110 ($2,856)$1,622$1,234$483,067
111 ($2,856)$1,618$1,238$481,829
112 ($2,856)$1,614$1,242$480,587
113 ($2,856)$1,610$1,246$479,341
114 ($2,856)$1,606$1,250$478,091
115 ($2,856)$1,602$1,254$476,836
116 ($2,856)$1,597$1,259$475,577
117 ($2,856)$1,593$1,263$474,314
118 ($2,856)$1,589$1,267$473,047
119 ($2,856)$1,585$1,271$471,776
120 ($2,856)$1,580$1,276$470,500
Year 11 - 121 ($2,856)$1,576$1,280$469,220
122 ($2,856)$1,572$1,284$467,936
123 ($2,856)$1,568$1,289$466,648
124 ($2,856)$1,563$1,293$465,355
125 ($2,856)$1,559$1,297$464,058
126 ($2,856)$1,555$1,302$462,756
127 ($2,856)$1,550$1,306$461,450
128 ($2,856)$1,546$1,310$460,140
129 ($2,856)$1,541$1,315$458,825
130 ($2,856)$1,537$1,319$457,506
131 ($2,856)$1,533$1,323$456,183
132 ($2,856)$1,528$1,328$454,855
Year 12 - 133 ($2,856)$1,524$1,332$453,523
134 ($2,856)$1,519$1,337$452,186
135 ($2,856)$1,515$1,341$450,845
136 ($2,856)$1,510$1,346$449,499
137 ($2,856)$1,506$1,350$448,149
138 ($2,856)$1,501$1,355$446,794
139 ($2,856)$1,497$1,359$445,434
140 ($2,856)$1,492$1,364$444,071
141 ($2,856)$1,488$1,368$442,702
142 ($2,856)$1,483$1,373$441,329
143 ($2,856)$1,478$1,378$439,951
144 ($2,856)$1,474$1,382$438,569
Year 13 - 145 ($2,856)$1,469$1,387$437,182
146 ($2,856)$1,465$1,392$435,791
147 ($2,856)$1,460$1,396$434,394
148 ($2,856)$1,455$1,401$432,994
149 ($2,856)$1,451$1,406$431,588
150 ($2,856)$1,446$1,410$430,178
151 ($2,856)$1,441$1,415$428,763
152 ($2,856)$1,436$1,420$427,343
153 ($2,856)$1,432$1,425$425,918
154 ($2,856)$1,427$1,429$424,489
155 ($2,856)$1,422$1,434$423,055
156 ($2,856)$1,417$1,439$421,616
Year 14 - 157 ($2,856)$1,412$1,444$420,173
158 ($2,856)$1,408$1,449$418,724
159 ($2,856)$1,403$1,453$417,271
160 ($2,856)$1,398$1,458$415,812
161 ($2,856)$1,393$1,463$414,349
162 ($2,856)$1,388$1,468$412,881
163 ($2,856)$1,383$1,473$411,408
164 ($2,856)$1,378$1,478$409,930
165 ($2,856)$1,373$1,483$408,448
166 ($2,856)$1,368$1,488$406,960
167 ($2,856)$1,363$1,493$405,467
168 ($2,856)$1,358$1,498$403,969
Year 15 - 169 ($2,856)$1,353$1,503$402,466
170 ($2,856)$1,348$1,508$400,959
171 ($2,856)$1,343$1,513$399,446
172 ($2,856)$1,338$1,518$397,928
173 ($2,856)$1,333$1,523$396,405
174 ($2,856)$1,328$1,528$394,877
175 ($2,856)$1,323$1,533$393,343
176 ($2,856)$1,318$1,538$391,805
177 ($2,856)$1,313$1,544$390,261
178 ($2,856)$1,307$1,549$388,713
179 ($2,856)$1,302$1,554$387,159
180 ($2,856)$1,297$1,559$385,600
Year 16 - 181 ($2,856)$1,292$1,564$384,035
182 ($2,856)$1,287$1,570$382,466
183 ($2,856)$1,281$1,575$380,891
184 ($2,856)$1,276$1,580$379,311
185 ($2,856)$1,271$1,585$377,725
186 ($2,856)$1,265$1,591$376,135
187 ($2,856)$1,260$1,596$374,539
188 ($2,856)$1,255$1,601$372,937
189 ($2,856)$1,249$1,607$371,330
190 ($2,856)$1,244$1,612$369,718
191 ($2,856)$1,239$1,618$368,101
192 ($2,856)$1,233$1,623$366,478
Year 17 - 193 ($2,856)$1,228$1,628$364,849
194 ($2,856)$1,222$1,634$363,216
195 ($2,856)$1,217$1,639$361,576
196 ($2,856)$1,211$1,645$359,931
197 ($2,856)$1,206$1,650$358,281
198 ($2,856)$1,200$1,656$356,625
199 ($2,856)$1,195$1,661$354,964
200 ($2,856)$1,189$1,667$353,297
201 ($2,856)$1,184$1,673$351,624
202 ($2,856)$1,178$1,678$349,946
203 ($2,856)$1,172$1,684$348,262
204 ($2,856)$1,167$1,689$346,573
Year 18 - 205 ($2,856)$1,161$1,695$344,878
206 ($2,856)$1,155$1,701$343,177
207 ($2,856)$1,150$1,706$341,471
208 ($2,856)$1,144$1,712$339,758
209 ($2,856)$1,138$1,718$338,040
210 ($2,856)$1,132$1,724$336,317
211 ($2,856)$1,127$1,729$334,587
212 ($2,856)$1,121$1,735$332,852
213 ($2,856)$1,115$1,741$331,111
214 ($2,856)$1,109$1,747$329,364
215 ($2,856)$1,103$1,753$327,612
216 ($2,856)$1,097$1,759$325,853
Year 19 - 217 ($2,856)$1,092$1,764$324,088
218 ($2,856)$1,086$1,770$322,318
219 ($2,856)$1,080$1,776$320,542
220 ($2,856)$1,074$1,782$318,759
221 ($2,856)$1,068$1,788$316,971
222 ($2,856)$1,062$1,794$315,177
223 ($2,856)$1,056$1,800$313,377
224 ($2,856)$1,050$1,806$311,570
225 ($2,856)$1,044$1,812$309,758
226 ($2,856)$1,038$1,818$307,940
227 ($2,856)$1,032$1,825$306,115
228 ($2,856)$1,025$1,831$304,284
Year 20 - 229 ($2,856)$1,019$1,837$302,448
230 ($2,856)$1,013$1,843$300,605
231 ($2,856)$1,007$1,849$298,756
232 ($2,856)$1,001$1,855$296,900
233 ($2,856)$995$1,861$295,039
234 ($2,856)$988$1,868$293,171
235 ($2,856)$982$1,874$291,297
236 ($2,856)$976$1,880$289,417
237 ($2,856)$970$1,887$287,530
238 ($2,856)$963$1,893$285,638
239 ($2,856)$957$1,899$283,738
240 ($2,856)$951$1,906$281,833
Year 21 - 241 ($2,856)$944$1,912$279,921
242 ($2,856)$938$1,918$278,003
243 ($2,856)$931$1,925$276,078
244 ($2,856)$925$1,931$274,146
245 ($2,856)$918$1,938$272,209
246 ($2,856)$912$1,944$270,265
247 ($2,856)$905$1,951$268,314
248 ($2,856)$899$1,957$266,357
249 ($2,856)$892$1,964$264,393
250 ($2,856)$886$1,970$262,422
251 ($2,856)$879$1,977$260,445
252 ($2,856)$872$1,984$258,462
Year 22 - 253 ($2,856)$866$1,990$256,472
254 ($2,856)$859$1,997$254,475
255 ($2,856)$852$2,004$252,471
256 ($2,856)$846$2,010$250,461
257 ($2,856)$839$2,017$248,444
258 ($2,856)$832$2,024$246,420
259 ($2,856)$826$2,031$244,389
260 ($2,856)$819$2,037$242,352
261 ($2,856)$812$2,044$240,308
262 ($2,856)$805$2,051$238,257
263 ($2,856)$798$2,058$236,199
264 ($2,856)$791$2,065$234,134
Year 23 - 265 ($2,856)$784$2,072$232,062
266 ($2,856)$777$2,079$229,983
267 ($2,856)$770$2,086$227,898
268 ($2,856)$763$2,093$225,805
269 ($2,856)$756$2,100$223,705
270 ($2,856)$749$2,107$221,599
271 ($2,856)$742$2,114$219,485
272 ($2,856)$735$2,121$217,364
273 ($2,856)$728$2,128$215,236
274 ($2,856)$721$2,135$213,101
275 ($2,856)$714$2,142$210,959
276 ($2,856)$707$2,149$208,810
Year 24 - 277 ($2,856)$700$2,157$206,653
278 ($2,856)$692$2,164$204,489
279 ($2,856)$685$2,171$202,318
280 ($2,856)$678$2,178$200,140
281 ($2,856)$670$2,186$197,954
282 ($2,856)$663$2,193$195,761
283 ($2,856)$656$2,200$193,561
284 ($2,856)$648$2,208$191,353
285 ($2,856)$641$2,215$189,138
286 ($2,856)$634$2,222$186,916
287 ($2,856)$626$2,230$184,686
288 ($2,856)$619$2,237$182,448
Year 25 - 289 ($2,856)$611$2,245$180,203
290 ($2,856)$604$2,252$177,951
291 ($2,856)$596$2,260$175,691
292 ($2,856)$589$2,268$173,423
293 ($2,856)$581$2,275$171,148
294 ($2,856)$573$2,283$168,866
295 ($2,856)$566$2,290$166,575
296 ($2,856)$558$2,298$164,277
297 ($2,856)$550$2,306$161,971
298 ($2,856)$543$2,313$159,658
299 ($2,856)$535$2,321$157,337
300 ($2,856)$527$2,329$155,008
Year 26 - 301 ($2,856)$519$2,337$152,671
302 ($2,856)$511$2,345$150,326
303 ($2,856)$504$2,353$147,974
304 ($2,856)$496$2,360$145,613
305 ($2,856)$488$2,368$143,245
306 ($2,856)$480$2,376$140,869
307 ($2,856)$472$2,384$138,485
308 ($2,856)$464$2,392$136,092
309 ($2,856)$456$2,400$133,692
310 ($2,856)$448$2,408$131,284
311 ($2,856)$440$2,416$128,868
312 ($2,856)$432$2,424$126,443
Year 27 - 313 ($2,856)$424$2,433$124,011
314 ($2,856)$415$2,441$121,570
315 ($2,856)$407$2,449$119,121
316 ($2,856)$399$2,457$116,664
317 ($2,856)$391$2,465$114,199
318 ($2,856)$383$2,474$111,725
319 ($2,856)$374$2,482$109,244
320 ($2,856)$366$2,490$106,753
321 ($2,856)$358$2,498$104,255
322 ($2,856)$349$2,507$101,748
323 ($2,856)$341$2,515$99,233
324 ($2,856)$332$2,524$96,709
Year 28 - 325 ($2,856)$324$2,532$94,177
326 ($2,856)$315$2,541$91,636
327 ($2,856)$307$2,549$89,087
328 ($2,856)$298$2,558$86,530
329 ($2,856)$290$2,566$83,963
330 ($2,856)$281$2,575$81,389
331 ($2,856)$273$2,583$78,805
332 ($2,856)$264$2,592$76,213
333 ($2,856)$255$2,601$73,612
334 ($2,856)$247$2,609$71,003
335 ($2,856)$238$2,618$68,385
336 ($2,856)$229$2,627$65,758
Year 29 - 337 ($2,856)$220$2,636$63,122
338 ($2,856)$211$2,645$60,477
339 ($2,856)$203$2,654$57,824
340 ($2,856)$194$2,662$55,161
341 ($2,856)$185$2,671$52,490
342 ($2,856)$176$2,680$49,810
343 ($2,856)$167$2,689$47,120
344 ($2,856)$158$2,698$44,422
345 ($2,856)$149$2,707$41,715
346 ($2,856)$140$2,716$38,998
347 ($2,856)$131$2,725$36,273
348 ($2,856)$122$2,735$33,538
Year 30 - 349 ($2,856)$112$2,744$30,795
350 ($2,856)$103$2,753$28,042
351 ($2,856)$94$2,762$25,280
352 ($2,856)$85$2,771$22,508
353 ($2,856)$75$2,781$19,727
354 ($2,856)$66$2,790$16,937
355 ($2,856)$57$2,799$14,138
356 ($2,856)$47$2,809$11,329
357 ($2,856)$38$2,818$8,511
358 ($2,856)$29$2,828$5,684
359 ($2,856)$19$2,837$2,847
360 ($2,856)$10$2,847$0
TOTALS$431,396$596,800$1,028,196

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.