« Back to all home prices

Mortgage Payment Schedule for a $747,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($149,400) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,836 360 $423,300 $1,020,900

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 790396
$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 #: 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 #: 258821
$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: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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

NMLS #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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
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  $747,000
Down Payment $149,400$597,600
Year 1 - 1 ($2,836)$1,967$869$596,731
2 ($2,836)$1,964$872$595,860
3 ($2,836)$1,961$874$594,985
4 ($2,836)$1,958$877$594,108
5 ($2,836)$1,956$880$593,228
6 ($2,836)$1,953$883$592,345
7 ($2,836)$1,950$886$591,458
8 ($2,836)$1,947$889$590,570
9 ($2,836)$1,944$892$589,678
10 ($2,836)$1,941$895$588,783
11 ($2,836)$1,938$898$587,885
12 ($2,836)$1,935$901$586,984
Year 2 - 13 ($2,836)$1,932$904$586,081
14 ($2,836)$1,929$907$585,174
15 ($2,836)$1,926$910$584,264
16 ($2,836)$1,923$913$583,352
17 ($2,836)$1,920$916$582,436
18 ($2,836)$1,917$919$581,517
19 ($2,836)$1,914$922$580,596
20 ($2,836)$1,911$925$579,671
21 ($2,836)$1,908$928$578,743
22 ($2,836)$1,905$931$577,813
23 ($2,836)$1,902$934$576,879
24 ($2,836)$1,899$937$575,942
Year 3 - 25 ($2,836)$1,896$940$575,002
26 ($2,836)$1,893$943$574,059
27 ($2,836)$1,890$946$573,112
28 ($2,836)$1,886$949$572,163
29 ($2,836)$1,883$952$571,211
30 ($2,836)$1,880$956$570,255
31 ($2,836)$1,877$959$569,296
32 ($2,836)$1,874$962$568,334
33 ($2,836)$1,871$965$567,369
34 ($2,836)$1,868$968$566,401
35 ($2,836)$1,864$971$565,430
36 ($2,836)$1,861$975$564,455
Year 4 - 37 ($2,836)$1,858$978$563,477
38 ($2,836)$1,855$981$562,496
39 ($2,836)$1,852$984$561,512
40 ($2,836)$1,848$988$560,524
41 ($2,836)$1,845$991$559,533
42 ($2,836)$1,842$994$558,539
43 ($2,836)$1,839$997$557,542
44 ($2,836)$1,835$1,001$556,542
45 ($2,836)$1,832$1,004$555,538
46 ($2,836)$1,829$1,007$554,530
47 ($2,836)$1,825$1,011$553,520
48 ($2,836)$1,822$1,014$552,506
Year 5 - 49 ($2,836)$1,819$1,017$551,489
50 ($2,836)$1,815$1,021$550,468
51 ($2,836)$1,812$1,024$549,445
52 ($2,836)$1,809$1,027$548,417
53 ($2,836)$1,805$1,031$547,387
54 ($2,836)$1,802$1,034$546,353
55 ($2,836)$1,798$1,037$545,315
56 ($2,836)$1,795$1,041$544,274
57 ($2,836)$1,792$1,044$543,230
58 ($2,836)$1,788$1,048$542,182
59 ($2,836)$1,785$1,051$541,131
60 ($2,836)$1,781$1,055$540,077
Year 6 - 61 ($2,836)$1,778$1,058$539,019
62 ($2,836)$1,774$1,062$537,957
63 ($2,836)$1,771$1,065$536,892
64 ($2,836)$1,767$1,069$535,823
65 ($2,836)$1,764$1,072$534,751
66 ($2,836)$1,760$1,076$533,676
67 ($2,836)$1,757$1,079$532,597
68 ($2,836)$1,753$1,083$531,514
69 ($2,836)$1,750$1,086$530,428
70 ($2,836)$1,746$1,090$529,338
71 ($2,836)$1,742$1,093$528,244
72 ($2,836)$1,739$1,097$527,147
Year 7 - 73 ($2,836)$1,735$1,101$526,047
74 ($2,836)$1,732$1,104$524,942
75 ($2,836)$1,728$1,108$523,834
76 ($2,836)$1,724$1,112$522,723
77 ($2,836)$1,721$1,115$521,608
78 ($2,836)$1,717$1,119$520,489
79 ($2,836)$1,713$1,123$519,366
80 ($2,836)$1,710$1,126$518,240
81 ($2,836)$1,706$1,130$517,110
82 ($2,836)$1,702$1,134$515,976
83 ($2,836)$1,698$1,137$514,839
84 ($2,836)$1,695$1,141$513,698
Year 8 - 85 ($2,836)$1,691$1,145$512,553
86 ($2,836)$1,687$1,149$511,404
87 ($2,836)$1,683$1,152$510,252
88 ($2,836)$1,680$1,156$509,096
89 ($2,836)$1,676$1,160$507,935
90 ($2,836)$1,672$1,164$506,772
91 ($2,836)$1,668$1,168$505,604
92 ($2,836)$1,664$1,172$504,432
93 ($2,836)$1,660$1,175$503,257
94 ($2,836)$1,657$1,179$502,078
95 ($2,836)$1,653$1,183$500,894
96 ($2,836)$1,649$1,187$499,707
Year 9 - 97 ($2,836)$1,645$1,191$498,516
98 ($2,836)$1,641$1,195$497,322
99 ($2,836)$1,637$1,199$496,123
100 ($2,836)$1,633$1,203$494,920
101 ($2,836)$1,629$1,207$493,713
102 ($2,836)$1,625$1,211$492,503
103 ($2,836)$1,621$1,215$491,288
104 ($2,836)$1,617$1,219$490,069
105 ($2,836)$1,613$1,223$488,846
106 ($2,836)$1,609$1,227$487,620
107 ($2,836)$1,605$1,231$486,389
108 ($2,836)$1,601$1,235$485,154
Year 10 - 109 ($2,836)$1,597$1,239$483,915
110 ($2,836)$1,593$1,243$482,672
111 ($2,836)$1,589$1,247$481,425
112 ($2,836)$1,585$1,251$480,174
113 ($2,836)$1,581$1,255$478,919
114 ($2,836)$1,576$1,259$477,660
115 ($2,836)$1,572$1,264$476,396
116 ($2,836)$1,568$1,268$475,128
117 ($2,836)$1,564$1,272$473,856
118 ($2,836)$1,560$1,276$472,580
119 ($2,836)$1,556$1,280$471,300
120 ($2,836)$1,551$1,284$470,016
Year 11 - 121 ($2,836)$1,547$1,289$468,727
122 ($2,836)$1,543$1,293$467,434
123 ($2,836)$1,539$1,297$466,137
124 ($2,836)$1,534$1,301$464,835
125 ($2,836)$1,530$1,306$463,530
126 ($2,836)$1,526$1,310$462,220
127 ($2,836)$1,521$1,314$460,905
128 ($2,836)$1,517$1,319$459,587
129 ($2,836)$1,513$1,323$458,263
130 ($2,836)$1,508$1,327$456,936
131 ($2,836)$1,504$1,332$455,604
132 ($2,836)$1,500$1,336$454,268
Year 12 - 133 ($2,836)$1,495$1,341$452,928
134 ($2,836)$1,491$1,345$451,583
135 ($2,836)$1,486$1,349$450,233
136 ($2,836)$1,482$1,354$448,880
137 ($2,836)$1,478$1,358$447,521
138 ($2,836)$1,473$1,363$446,159
139 ($2,836)$1,469$1,367$444,791
140 ($2,836)$1,464$1,372$443,420
141 ($2,836)$1,460$1,376$442,043
142 ($2,836)$1,455$1,381$440,663
143 ($2,836)$1,451$1,385$439,277
144 ($2,836)$1,446$1,390$437,887
Year 13 - 145 ($2,836)$1,441$1,394$436,493
146 ($2,836)$1,437$1,399$435,094
147 ($2,836)$1,432$1,404$433,690
148 ($2,836)$1,428$1,408$432,282
149 ($2,836)$1,423$1,413$430,869
150 ($2,836)$1,418$1,418$429,451
151 ($2,836)$1,414$1,422$428,029
152 ($2,836)$1,409$1,427$426,602
153 ($2,836)$1,404$1,432$425,171
154 ($2,836)$1,400$1,436$423,734
155 ($2,836)$1,395$1,441$422,293
156 ($2,836)$1,390$1,446$420,848
Year 14 - 157 ($2,836)$1,385$1,451$419,397
158 ($2,836)$1,381$1,455$417,942
159 ($2,836)$1,376$1,460$416,482
160 ($2,836)$1,371$1,465$415,017
161 ($2,836)$1,366$1,470$413,547
162 ($2,836)$1,361$1,475$412,072
163 ($2,836)$1,356$1,479$410,593
164 ($2,836)$1,352$1,484$409,109
165 ($2,836)$1,347$1,489$407,619
166 ($2,836)$1,342$1,494$406,125
167 ($2,836)$1,337$1,499$404,626
168 ($2,836)$1,332$1,504$403,122
Year 15 - 169 ($2,836)$1,327$1,509$401,614
170 ($2,836)$1,322$1,514$400,100
171 ($2,836)$1,317$1,519$398,581
172 ($2,836)$1,312$1,524$397,057
173 ($2,836)$1,307$1,529$395,528
174 ($2,836)$1,302$1,534$393,994
175 ($2,836)$1,297$1,539$392,455
176 ($2,836)$1,292$1,544$390,911
177 ($2,836)$1,287$1,549$389,362
178 ($2,836)$1,282$1,554$387,808
179 ($2,836)$1,277$1,559$386,249
180 ($2,836)$1,271$1,564$384,684
Year 16 - 181 ($2,836)$1,266$1,570$383,115
182 ($2,836)$1,261$1,575$381,540
183 ($2,836)$1,256$1,580$379,960
184 ($2,836)$1,251$1,585$378,375
185 ($2,836)$1,245$1,590$376,785
186 ($2,836)$1,240$1,596$375,189
187 ($2,836)$1,235$1,601$373,588
188 ($2,836)$1,230$1,606$371,982
189 ($2,836)$1,224$1,611$370,371
190 ($2,836)$1,219$1,617$368,754
191 ($2,836)$1,214$1,622$367,132
192 ($2,836)$1,208$1,627$365,505
Year 17 - 193 ($2,836)$1,203$1,633$363,872
194 ($2,836)$1,198$1,638$362,234
195 ($2,836)$1,192$1,643$360,590
196 ($2,836)$1,187$1,649$358,941
197 ($2,836)$1,182$1,654$357,287
198 ($2,836)$1,176$1,660$355,627
199 ($2,836)$1,171$1,665$353,962
200 ($2,836)$1,165$1,671$352,291
201 ($2,836)$1,160$1,676$350,615
202 ($2,836)$1,154$1,682$348,933
203 ($2,836)$1,149$1,687$347,246
204 ($2,836)$1,143$1,693$345,553
Year 18 - 205 ($2,836)$1,137$1,698$343,855
206 ($2,836)$1,132$1,704$342,151
207 ($2,836)$1,126$1,710$340,441
208 ($2,836)$1,121$1,715$338,726
209 ($2,836)$1,115$1,721$337,005
210 ($2,836)$1,109$1,727$335,279
211 ($2,836)$1,104$1,732$333,547
212 ($2,836)$1,098$1,738$331,809
213 ($2,836)$1,092$1,744$330,065
214 ($2,836)$1,086$1,749$328,316
215 ($2,836)$1,081$1,755$326,561
216 ($2,836)$1,075$1,761$324,800
Year 19 - 217 ($2,836)$1,069$1,767$323,033
218 ($2,836)$1,063$1,773$321,260
219 ($2,836)$1,057$1,778$319,482
220 ($2,836)$1,052$1,784$317,698
221 ($2,836)$1,046$1,790$315,908
222 ($2,836)$1,040$1,796$314,112
223 ($2,836)$1,034$1,802$312,310
224 ($2,836)$1,028$1,808$310,502
225 ($2,836)$1,022$1,814$308,688
226 ($2,836)$1,016$1,820$306,869
227 ($2,836)$1,010$1,826$305,043
228 ($2,836)$1,004$1,832$303,211
Year 20 - 229 ($2,836)$998$1,838$301,373
230 ($2,836)$992$1,844$299,530
231 ($2,836)$986$1,850$297,680
232 ($2,836)$980$1,856$295,824
233 ($2,836)$974$1,862$293,962
234 ($2,836)$968$1,868$292,093
235 ($2,836)$961$1,874$290,219
236 ($2,836)$955$1,881$288,339
237 ($2,836)$949$1,887$286,452
238 ($2,836)$943$1,893$284,559
239 ($2,836)$937$1,899$282,660
240 ($2,836)$930$1,905$280,754
Year 21 - 241 ($2,836)$924$1,912$278,843
242 ($2,836)$918$1,918$276,925
243 ($2,836)$912$1,924$275,000
244 ($2,836)$905$1,931$273,070
245 ($2,836)$899$1,937$271,133
246 ($2,836)$892$1,943$269,189
247 ($2,836)$886$1,950$267,240
248 ($2,836)$880$1,956$265,284
249 ($2,836)$873$1,963$263,321
250 ($2,836)$867$1,969$261,352
251 ($2,836)$860$1,976$259,376
252 ($2,836)$854$1,982$257,394
Year 22 - 253 ($2,836)$847$1,989$255,406
254 ($2,836)$841$1,995$253,411
255 ($2,836)$834$2,002$251,409
256 ($2,836)$828$2,008$249,401
257 ($2,836)$821$2,015$247,386
258 ($2,836)$814$2,022$245,364
259 ($2,836)$808$2,028$243,336
260 ($2,836)$801$2,035$241,301
261 ($2,836)$794$2,042$239,260
262 ($2,836)$788$2,048$237,211
263 ($2,836)$781$2,055$235,156
264 ($2,836)$774$2,062$233,094
Year 23 - 265 ($2,836)$767$2,069$231,026
266 ($2,836)$760$2,075$228,951
267 ($2,836)$754$2,082$226,868
268 ($2,836)$747$2,089$224,779
269 ($2,836)$740$2,096$222,683
270 ($2,836)$733$2,103$220,581
271 ($2,836)$726$2,110$218,471
272 ($2,836)$719$2,117$216,354
273 ($2,836)$712$2,124$214,230
274 ($2,836)$705$2,131$212,100
275 ($2,836)$698$2,138$209,962
276 ($2,836)$691$2,145$207,817
Year 24 - 277 ($2,836)$684$2,152$205,666
278 ($2,836)$677$2,159$203,507
279 ($2,836)$670$2,166$201,341
280 ($2,836)$663$2,173$199,168
281 ($2,836)$656$2,180$196,987
282 ($2,836)$648$2,187$194,800
283 ($2,836)$641$2,195$192,605
284 ($2,836)$634$2,202$190,404
285 ($2,836)$627$2,209$188,194
286 ($2,836)$619$2,216$185,978
287 ($2,836)$612$2,224$183,754
288 ($2,836)$605$2,231$181,523
Year 25 - 289 ($2,836)$598$2,238$179,285
290 ($2,836)$590$2,246$177,039
291 ($2,836)$583$2,253$174,786
292 ($2,836)$575$2,260$172,526
293 ($2,836)$568$2,268$170,258
294 ($2,836)$560$2,275$167,983
295 ($2,836)$553$2,283$165,700
296 ($2,836)$545$2,290$163,409
297 ($2,836)$538$2,298$161,111
298 ($2,836)$530$2,306$158,806
299 ($2,836)$523$2,313$156,493
300 ($2,836)$515$2,321$154,172
Year 26 - 301 ($2,836)$507$2,328$151,844
302 ($2,836)$500$2,336$149,508
303 ($2,836)$492$2,344$147,164
304 ($2,836)$484$2,351$144,812
305 ($2,836)$477$2,359$142,453
306 ($2,836)$469$2,367$140,086
307 ($2,836)$461$2,375$137,712
308 ($2,836)$453$2,383$135,329
309 ($2,836)$445$2,390$132,939
310 ($2,836)$438$2,398$130,541
311 ($2,836)$430$2,406$128,134
312 ($2,836)$422$2,414$125,720
Year 27 - 313 ($2,836)$414$2,422$123,298
314 ($2,836)$406$2,430$120,868
315 ($2,836)$398$2,438$118,430
316 ($2,836)$390$2,446$115,984
317 ($2,836)$382$2,454$113,530
318 ($2,836)$374$2,462$111,068
319 ($2,836)$366$2,470$108,598
320 ($2,836)$357$2,478$106,120
321 ($2,836)$349$2,487$103,633
322 ($2,836)$341$2,495$101,138
323 ($2,836)$333$2,503$98,635
324 ($2,836)$325$2,511$96,124
Year 28 - 325 ($2,836)$316$2,519$93,605
326 ($2,836)$308$2,528$91,077
327 ($2,836)$300$2,536$88,541
328 ($2,836)$291$2,544$85,997
329 ($2,836)$283$2,553$83,444
330 ($2,836)$275$2,561$80,883
331 ($2,836)$266$2,570$78,313
332 ($2,836)$258$2,578$75,735
333 ($2,836)$249$2,587$73,149
334 ($2,836)$241$2,595$70,554
335 ($2,836)$232$2,604$67,950
336 ($2,836)$224$2,612$65,338
Year 29 - 337 ($2,836)$215$2,621$62,717
338 ($2,836)$206$2,629$60,088
339 ($2,836)$198$2,638$57,450
340 ($2,836)$189$2,647$54,803
341 ($2,836)$180$2,655$52,147
342 ($2,836)$172$2,664$49,483
343 ($2,836)$163$2,673$46,810
344 ($2,836)$154$2,682$44,129
345 ($2,836)$145$2,691$41,438
346 ($2,836)$136$2,699$38,739
347 ($2,836)$128$2,708$36,030
348 ($2,836)$119$2,717$33,313
Year 30 - 349 ($2,836)$110$2,726$30,587
350 ($2,836)$101$2,735$27,852
351 ($2,836)$92$2,744$25,107
352 ($2,836)$83$2,753$22,354
353 ($2,836)$74$2,762$19,592
354 ($2,836)$64$2,771$16,821
355 ($2,836)$55$2,780$14,040
356 ($2,836)$46$2,790$11,251
357 ($2,836)$37$2,799$8,452
358 ($2,836)$28$2,808$5,644
359 ($2,836)$19$2,817$2,827
360 ($2,836)$9$2,827$0
TOTALS$423,300$597,600$1,020,900

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.