« Back to all home prices

Mortgage Payment Schedule for a $748,000 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% ($149,600) 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
$2,826 360 $418,921 $1,017,321

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 #: 168163 | State Lic #: MC3254
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.651% | Rate: 3.625% | Fees: $795 | 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 #: 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

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 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 #: 2258 | State Lic #: MC-4673
$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 #: 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 #: 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  $748,000
Down Payment $149,600$598,400
Year 1 - 1 ($2,826)$1,950$876$597,524
2 ($2,826)$1,947$879$596,645
3 ($2,826)$1,944$882$595,763
4 ($2,826)$1,941$885$594,878
5 ($2,826)$1,938$888$593,991
6 ($2,826)$1,935$890$593,100
7 ($2,826)$1,933$893$592,207
8 ($2,826)$1,930$896$591,311
9 ($2,826)$1,927$899$590,412
10 ($2,826)$1,924$902$589,509
11 ($2,826)$1,921$905$588,604
12 ($2,826)$1,918$908$587,696
Year 2 - 13 ($2,826)$1,915$911$586,785
14 ($2,826)$1,912$914$585,871
15 ($2,826)$1,909$917$584,954
16 ($2,826)$1,906$920$584,034
17 ($2,826)$1,903$923$583,112
18 ($2,826)$1,900$926$582,186
19 ($2,826)$1,897$929$581,257
20 ($2,826)$1,894$932$580,325
21 ($2,826)$1,891$935$579,390
22 ($2,826)$1,888$938$578,452
23 ($2,826)$1,885$941$577,511
24 ($2,826)$1,882$944$576,566
Year 3 - 25 ($2,826)$1,879$947$575,619
26 ($2,826)$1,876$950$574,669
27 ($2,826)$1,872$953$573,715
28 ($2,826)$1,869$957$572,759
29 ($2,826)$1,866$960$571,799
30 ($2,826)$1,863$963$570,836
31 ($2,826)$1,860$966$569,871
32 ($2,826)$1,857$969$568,901
33 ($2,826)$1,854$972$567,929
34 ($2,826)$1,851$975$566,954
35 ($2,826)$1,847$979$565,975
36 ($2,826)$1,844$982$564,994
Year 4 - 37 ($2,826)$1,841$985$564,009
38 ($2,826)$1,838$988$563,020
39 ($2,826)$1,835$991$562,029
40 ($2,826)$1,831$995$561,034
41 ($2,826)$1,828$998$560,037
42 ($2,826)$1,825$1,001$559,035
43 ($2,826)$1,822$1,004$558,031
44 ($2,826)$1,818$1,008$557,023
45 ($2,826)$1,815$1,011$556,013
46 ($2,826)$1,812$1,014$554,998
47 ($2,826)$1,808$1,018$553,981
48 ($2,826)$1,805$1,021$552,960
Year 5 - 49 ($2,826)$1,802$1,024$551,936
50 ($2,826)$1,798$1,028$550,908
51 ($2,826)$1,795$1,031$549,877
52 ($2,826)$1,792$1,034$548,843
53 ($2,826)$1,788$1,038$547,806
54 ($2,826)$1,785$1,041$546,765
55 ($2,826)$1,782$1,044$545,720
56 ($2,826)$1,778$1,048$544,673
57 ($2,826)$1,775$1,051$543,621
58 ($2,826)$1,771$1,055$542,567
59 ($2,826)$1,768$1,058$541,509
60 ($2,826)$1,764$1,061$540,447
Year 6 - 61 ($2,826)$1,761$1,065$539,382
62 ($2,826)$1,757$1,068$538,314
63 ($2,826)$1,754$1,072$537,242
64 ($2,826)$1,751$1,075$536,167
65 ($2,826)$1,747$1,079$535,088
66 ($2,826)$1,743$1,082$534,005
67 ($2,826)$1,740$1,086$532,920
68 ($2,826)$1,736$1,089$531,830
69 ($2,826)$1,733$1,093$530,737
70 ($2,826)$1,729$1,097$529,640
71 ($2,826)$1,726$1,100$528,540
72 ($2,826)$1,722$1,104$527,437
Year 7 - 73 ($2,826)$1,719$1,107$526,329
74 ($2,826)$1,715$1,111$525,218
75 ($2,826)$1,711$1,115$524,104
76 ($2,826)$1,708$1,118$522,986
77 ($2,826)$1,704$1,122$521,864
78 ($2,826)$1,700$1,125$520,738
79 ($2,826)$1,697$1,129$519,609
80 ($2,826)$1,693$1,133$518,476
81 ($2,826)$1,689$1,137$517,340
82 ($2,826)$1,686$1,140$516,200
83 ($2,826)$1,682$1,144$515,056
84 ($2,826)$1,678$1,148$513,908
Year 8 - 85 ($2,826)$1,674$1,151$512,757
86 ($2,826)$1,671$1,155$511,601
87 ($2,826)$1,667$1,159$510,442
88 ($2,826)$1,663$1,163$509,280
89 ($2,826)$1,659$1,166$508,113
90 ($2,826)$1,656$1,170$506,943
91 ($2,826)$1,652$1,174$505,769
92 ($2,826)$1,648$1,178$504,591
93 ($2,826)$1,644$1,182$503,409
94 ($2,826)$1,640$1,186$502,224
95 ($2,826)$1,636$1,189$501,034
96 ($2,826)$1,633$1,193$499,841
Year 9 - 97 ($2,826)$1,629$1,197$498,643
98 ($2,826)$1,625$1,201$497,442
99 ($2,826)$1,621$1,205$496,237
100 ($2,826)$1,617$1,209$495,028
101 ($2,826)$1,613$1,213$493,815
102 ($2,826)$1,609$1,217$492,598
103 ($2,826)$1,605$1,221$491,378
104 ($2,826)$1,601$1,225$490,153
105 ($2,826)$1,597$1,229$488,924
106 ($2,826)$1,593$1,233$487,691
107 ($2,826)$1,589$1,237$486,454
108 ($2,826)$1,585$1,241$485,214
Year 10 - 109 ($2,826)$1,581$1,245$483,969
110 ($2,826)$1,577$1,249$482,720
111 ($2,826)$1,573$1,253$481,467
112 ($2,826)$1,569$1,257$480,210
113 ($2,826)$1,565$1,261$478,948
114 ($2,826)$1,561$1,265$477,683
115 ($2,826)$1,556$1,269$476,414
116 ($2,826)$1,552$1,274$475,140
117 ($2,826)$1,548$1,278$473,862
118 ($2,826)$1,544$1,282$472,580
119 ($2,826)$1,540$1,286$471,294
120 ($2,826)$1,536$1,290$470,004
Year 11 - 121 ($2,826)$1,531$1,294$468,710
122 ($2,826)$1,527$1,299$467,411
123 ($2,826)$1,523$1,303$466,108
124 ($2,826)$1,519$1,307$464,801
125 ($2,826)$1,514$1,311$463,489
126 ($2,826)$1,510$1,316$462,174
127 ($2,826)$1,506$1,320$460,854
128 ($2,826)$1,502$1,324$459,529
129 ($2,826)$1,497$1,329$458,201
130 ($2,826)$1,493$1,333$456,868
131 ($2,826)$1,489$1,337$455,531
132 ($2,826)$1,484$1,342$454,189
Year 12 - 133 ($2,826)$1,480$1,346$452,843
134 ($2,826)$1,476$1,350$451,493
135 ($2,826)$1,471$1,355$450,138
136 ($2,826)$1,467$1,359$448,779
137 ($2,826)$1,462$1,364$447,415
138 ($2,826)$1,458$1,368$446,047
139 ($2,826)$1,453$1,373$444,674
140 ($2,826)$1,449$1,377$443,298
141 ($2,826)$1,444$1,381$441,916
142 ($2,826)$1,440$1,386$440,530
143 ($2,826)$1,435$1,390$439,140
144 ($2,826)$1,431$1,395$437,745
Year 13 - 145 ($2,826)$1,426$1,400$436,345
146 ($2,826)$1,422$1,404$434,941
147 ($2,826)$1,417$1,409$433,532
148 ($2,826)$1,413$1,413$432,119
149 ($2,826)$1,408$1,418$430,701
150 ($2,826)$1,403$1,423$429,278
151 ($2,826)$1,399$1,427$427,851
152 ($2,826)$1,394$1,432$426,419
153 ($2,826)$1,389$1,436$424,983
154 ($2,826)$1,385$1,441$423,542
155 ($2,826)$1,380$1,446$422,096
156 ($2,826)$1,375$1,451$420,645
Year 14 - 157 ($2,826)$1,371$1,455$419,190
158 ($2,826)$1,366$1,460$417,730
159 ($2,826)$1,361$1,465$416,265
160 ($2,826)$1,356$1,470$414,796
161 ($2,826)$1,352$1,474$413,321
162 ($2,826)$1,347$1,479$411,842
163 ($2,826)$1,342$1,484$410,358
164 ($2,826)$1,337$1,489$408,869
165 ($2,826)$1,332$1,494$407,376
166 ($2,826)$1,327$1,499$405,877
167 ($2,826)$1,322$1,503$404,374
168 ($2,826)$1,318$1,508$402,865
Year 15 - 169 ($2,826)$1,313$1,513$401,352
170 ($2,826)$1,308$1,518$399,834
171 ($2,826)$1,303$1,523$398,311
172 ($2,826)$1,298$1,528$396,783
173 ($2,826)$1,293$1,533$395,250
174 ($2,826)$1,288$1,538$393,712
175 ($2,826)$1,283$1,543$392,169
176 ($2,826)$1,278$1,548$390,621
177 ($2,826)$1,273$1,553$389,068
178 ($2,826)$1,268$1,558$387,509
179 ($2,826)$1,263$1,563$385,946
180 ($2,826)$1,258$1,568$384,378
Year 16 - 181 ($2,826)$1,252$1,573$382,804
182 ($2,826)$1,247$1,579$381,226
183 ($2,826)$1,242$1,584$379,642
184 ($2,826)$1,237$1,589$378,053
185 ($2,826)$1,232$1,594$376,459
186 ($2,826)$1,227$1,599$374,860
187 ($2,826)$1,221$1,604$373,255
188 ($2,826)$1,216$1,610$371,646
189 ($2,826)$1,211$1,615$370,031
190 ($2,826)$1,206$1,620$368,411
191 ($2,826)$1,200$1,625$366,785
192 ($2,826)$1,195$1,631$365,154
Year 17 - 193 ($2,826)$1,190$1,636$363,518
194 ($2,826)$1,184$1,641$361,877
195 ($2,826)$1,179$1,647$360,230
196 ($2,826)$1,174$1,652$358,578
197 ($2,826)$1,168$1,658$356,920
198 ($2,826)$1,163$1,663$355,257
199 ($2,826)$1,158$1,668$353,589
200 ($2,826)$1,152$1,674$351,915
201 ($2,826)$1,147$1,679$350,236
202 ($2,826)$1,141$1,685$348,551
203 ($2,826)$1,136$1,690$346,861
204 ($2,826)$1,130$1,696$345,165
Year 18 - 205 ($2,826)$1,125$1,701$343,464
206 ($2,826)$1,119$1,707$341,757
207 ($2,826)$1,114$1,712$340,045
208 ($2,826)$1,108$1,718$338,327
209 ($2,826)$1,102$1,724$336,604
210 ($2,826)$1,097$1,729$334,875
211 ($2,826)$1,091$1,735$333,140
212 ($2,826)$1,085$1,740$331,399
213 ($2,826)$1,080$1,746$329,653
214 ($2,826)$1,074$1,752$327,901
215 ($2,826)$1,068$1,757$326,144
216 ($2,826)$1,063$1,763$324,381
Year 19 - 217 ($2,826)$1,057$1,769$322,612
218 ($2,826)$1,051$1,775$320,837
219 ($2,826)$1,045$1,780$319,057
220 ($2,826)$1,040$1,786$317,270
221 ($2,826)$1,034$1,792$315,478
222 ($2,826)$1,028$1,798$313,680
223 ($2,826)$1,022$1,804$311,876
224 ($2,826)$1,016$1,810$310,067
225 ($2,826)$1,010$1,816$308,251
226 ($2,826)$1,004$1,822$306,430
227 ($2,826)$998$1,827$304,602
228 ($2,826)$992$1,833$302,769
Year 20 - 229 ($2,826)$987$1,839$300,929
230 ($2,826)$981$1,845$299,084
231 ($2,826)$975$1,851$297,233
232 ($2,826)$968$1,857$295,375
233 ($2,826)$962$1,863$293,512
234 ($2,826)$956$1,870$291,642
235 ($2,826)$950$1,876$289,767
236 ($2,826)$944$1,882$287,885
237 ($2,826)$938$1,888$285,997
238 ($2,826)$932$1,894$284,103
239 ($2,826)$926$1,900$282,203
240 ($2,826)$920$1,906$280,296
Year 21 - 241 ($2,826)$913$1,913$278,384
242 ($2,826)$907$1,919$276,465
243 ($2,826)$901$1,925$274,540
244 ($2,826)$895$1,931$272,609
245 ($2,826)$888$1,938$270,671
246 ($2,826)$882$1,944$268,727
247 ($2,826)$876$1,950$266,777
248 ($2,826)$869$1,957$264,820
249 ($2,826)$863$1,963$262,857
250 ($2,826)$856$1,969$260,888
251 ($2,826)$850$1,976$258,912
252 ($2,826)$844$1,982$256,930
Year 22 - 253 ($2,826)$837$1,989$254,941
254 ($2,826)$831$1,995$252,946
255 ($2,826)$824$2,002$250,944
256 ($2,826)$818$2,008$248,936
257 ($2,826)$811$2,015$246,921
258 ($2,826)$805$2,021$244,900
259 ($2,826)$798$2,028$242,872
260 ($2,826)$791$2,035$240,837
261 ($2,826)$785$2,041$238,796
262 ($2,826)$778$2,048$236,748
263 ($2,826)$771$2,054$234,694
264 ($2,826)$765$2,061$232,632
Year 23 - 265 ($2,826)$758$2,068$230,565
266 ($2,826)$751$2,075$228,490
267 ($2,826)$744$2,081$226,409
268 ($2,826)$738$2,088$224,320
269 ($2,826)$731$2,095$222,225
270 ($2,826)$724$2,102$220,124
271 ($2,826)$717$2,109$218,015
272 ($2,826)$710$2,116$215,899
273 ($2,826)$703$2,122$213,777
274 ($2,826)$697$2,129$211,648
275 ($2,826)$690$2,136$209,511
276 ($2,826)$683$2,143$207,368
Year 24 - 277 ($2,826)$676$2,150$205,218
278 ($2,826)$669$2,157$203,061
279 ($2,826)$662$2,164$200,896
280 ($2,826)$655$2,171$198,725
281 ($2,826)$648$2,178$196,547
282 ($2,826)$640$2,185$194,361
283 ($2,826)$633$2,193$192,169
284 ($2,826)$626$2,200$189,969
285 ($2,826)$619$2,207$187,762
286 ($2,826)$612$2,214$185,548
287 ($2,826)$605$2,221$183,327
288 ($2,826)$597$2,229$181,098
Year 25 - 289 ($2,826)$590$2,236$178,862
290 ($2,826)$583$2,243$176,619
291 ($2,826)$575$2,250$174,369
292 ($2,826)$568$2,258$172,111
293 ($2,826)$561$2,265$169,846
294 ($2,826)$553$2,272$167,573
295 ($2,826)$546$2,280$165,294
296 ($2,826)$539$2,287$163,006
297 ($2,826)$531$2,295$160,711
298 ($2,826)$524$2,302$158,409
299 ($2,826)$516$2,310$156,099
300 ($2,826)$509$2,317$153,782
Year 26 - 301 ($2,826)$501$2,325$151,457
302 ($2,826)$493$2,332$149,125
303 ($2,826)$486$2,340$146,785
304 ($2,826)$478$2,348$144,437
305 ($2,826)$471$2,355$142,082
306 ($2,826)$463$2,363$139,719
307 ($2,826)$455$2,371$137,349
308 ($2,826)$448$2,378$134,970
309 ($2,826)$440$2,386$132,584
310 ($2,826)$432$2,394$130,190
311 ($2,826)$424$2,402$127,788
312 ($2,826)$416$2,410$125,379
Year 27 - 313 ($2,826)$409$2,417$122,962
314 ($2,826)$401$2,425$120,536
315 ($2,826)$393$2,433$118,103
316 ($2,826)$385$2,441$115,662
317 ($2,826)$377$2,449$113,213
318 ($2,826)$369$2,457$110,756
319 ($2,826)$361$2,465$108,291
320 ($2,826)$353$2,473$105,818
321 ($2,826)$345$2,481$103,337
322 ($2,826)$337$2,489$100,848
323 ($2,826)$329$2,497$98,350
324 ($2,826)$320$2,505$95,845
Year 28 - 325 ($2,826)$312$2,514$93,331
326 ($2,826)$304$2,522$90,810
327 ($2,826)$296$2,530$88,280
328 ($2,826)$288$2,538$85,741
329 ($2,826)$279$2,547$83,195
330 ($2,826)$271$2,555$80,640
331 ($2,826)$263$2,563$78,077
332 ($2,826)$254$2,571$75,505
333 ($2,826)$246$2,580$72,926
334 ($2,826)$238$2,588$70,337
335 ($2,826)$229$2,597$67,741
336 ($2,826)$221$2,605$65,135
Year 29 - 337 ($2,826)$212$2,614$62,522
338 ($2,826)$204$2,622$59,900
339 ($2,826)$195$2,631$57,269
340 ($2,826)$187$2,639$54,630
341 ($2,826)$178$2,648$51,982
342 ($2,826)$169$2,657$49,325
343 ($2,826)$161$2,665$46,660
344 ($2,826)$152$2,674$43,986
345 ($2,826)$143$2,683$41,304
346 ($2,826)$135$2,691$38,612
347 ($2,826)$126$2,700$35,912
348 ($2,826)$117$2,709$33,203
Year 30 - 349 ($2,826)$108$2,718$30,486
350 ($2,826)$99$2,727$27,759
351 ($2,826)$90$2,735$25,024
352 ($2,826)$82$2,744$22,279
353 ($2,826)$73$2,753$19,526
354 ($2,826)$64$2,762$16,764
355 ($2,826)$55$2,771$13,992
356 ($2,826)$46$2,780$11,212
357 ($2,826)$37$2,789$8,423
358 ($2,826)$27$2,798$5,624
359 ($2,826)$18$2,808$2,817
360 ($2,826)$9$2,817$0
TOTALS$418,921$598,400$1,017,321

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.