« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,822 360 $417,687 $1,016,087

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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 #: 66247 | State Lic #: MC-1825
$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: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 244476 | State Lic #: MC-5877
$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: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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  $748,000
Down Payment $149,600$598,400
Year 1 - 1 ($2,822)$1,945$878$597,522
2 ($2,822)$1,942$881$596,642
3 ($2,822)$1,939$883$595,758
4 ($2,822)$1,936$886$594,872
5 ($2,822)$1,933$889$593,983
6 ($2,822)$1,930$892$593,091
7 ($2,822)$1,928$895$592,196
8 ($2,822)$1,925$898$591,298
9 ($2,822)$1,922$901$590,398
10 ($2,822)$1,919$904$589,494
11 ($2,822)$1,916$907$588,587
12 ($2,822)$1,913$910$587,678
Year 2 - 13 ($2,822)$1,910$913$586,765
14 ($2,822)$1,907$915$585,850
15 ($2,822)$1,904$918$584,931
16 ($2,822)$1,901$921$584,010
17 ($2,822)$1,898$924$583,085
18 ($2,822)$1,895$927$582,158
19 ($2,822)$1,892$930$581,228
20 ($2,822)$1,889$933$580,294
21 ($2,822)$1,886$937$579,358
22 ($2,822)$1,883$940$578,418
23 ($2,822)$1,880$943$577,475
24 ($2,822)$1,877$946$576,530
Year 3 - 25 ($2,822)$1,874$949$575,581
26 ($2,822)$1,871$952$574,629
27 ($2,822)$1,868$955$573,674
28 ($2,822)$1,864$958$572,716
29 ($2,822)$1,861$961$571,755
30 ($2,822)$1,858$964$570,791
31 ($2,822)$1,855$967$569,823
32 ($2,822)$1,852$971$568,853
33 ($2,822)$1,849$974$567,879
34 ($2,822)$1,846$977$566,902
35 ($2,822)$1,842$980$565,922
36 ($2,822)$1,839$983$564,939
Year 4 - 37 ($2,822)$1,836$986$563,953
38 ($2,822)$1,833$990$562,963
39 ($2,822)$1,830$993$561,970
40 ($2,822)$1,826$996$560,974
41 ($2,822)$1,823$999$559,975
42 ($2,822)$1,820$1,003$558,972
43 ($2,822)$1,817$1,006$557,967
44 ($2,822)$1,813$1,009$556,958
45 ($2,822)$1,810$1,012$555,945
46 ($2,822)$1,807$1,016$554,930
47 ($2,822)$1,804$1,019$553,911
48 ($2,822)$1,800$1,022$552,888
Year 5 - 49 ($2,822)$1,797$1,026$551,863
50 ($2,822)$1,794$1,029$550,834
51 ($2,822)$1,790$1,032$549,802
52 ($2,822)$1,787$1,036$548,766
53 ($2,822)$1,783$1,039$547,727
54 ($2,822)$1,780$1,042$546,685
55 ($2,822)$1,777$1,046$545,639
56 ($2,822)$1,773$1,049$544,590
57 ($2,822)$1,770$1,053$543,537
58 ($2,822)$1,766$1,056$542,481
59 ($2,822)$1,763$1,059$541,422
60 ($2,822)$1,760$1,063$540,359
Year 6 - 61 ($2,822)$1,756$1,066$539,293
62 ($2,822)$1,753$1,070$538,223
63 ($2,822)$1,749$1,073$537,150
64 ($2,822)$1,746$1,077$536,073
65 ($2,822)$1,742$1,080$534,993
66 ($2,822)$1,739$1,084$533,909
67 ($2,822)$1,735$1,087$532,822
68 ($2,822)$1,732$1,091$531,731
69 ($2,822)$1,728$1,094$530,637
70 ($2,822)$1,725$1,098$529,539
71 ($2,822)$1,721$1,101$528,437
72 ($2,822)$1,717$1,105$527,332
Year 7 - 73 ($2,822)$1,714$1,109$526,224
74 ($2,822)$1,710$1,112$525,111
75 ($2,822)$1,707$1,116$523,996
76 ($2,822)$1,703$1,119$522,876
77 ($2,822)$1,699$1,123$521,753
78 ($2,822)$1,696$1,127$520,626
79 ($2,822)$1,692$1,130$519,496
80 ($2,822)$1,688$1,134$518,362
81 ($2,822)$1,685$1,138$517,224
82 ($2,822)$1,681$1,141$516,082
83 ($2,822)$1,677$1,145$514,937
84 ($2,822)$1,674$1,149$513,788
Year 8 - 85 ($2,822)$1,670$1,153$512,636
86 ($2,822)$1,666$1,156$511,479
87 ($2,822)$1,662$1,160$510,319
88 ($2,822)$1,659$1,164$509,155
89 ($2,822)$1,655$1,168$507,987
90 ($2,822)$1,651$1,172$506,816
91 ($2,822)$1,647$1,175$505,641
92 ($2,822)$1,643$1,179$504,461
93 ($2,822)$1,639$1,183$503,279
94 ($2,822)$1,636$1,187$502,092
95 ($2,822)$1,632$1,191$500,901
96 ($2,822)$1,628$1,195$499,707
Year 9 - 97 ($2,822)$1,624$1,198$498,508
98 ($2,822)$1,620$1,202$497,306
99 ($2,822)$1,616$1,206$496,100
100 ($2,822)$1,612$1,210$494,889
101 ($2,822)$1,608$1,214$493,675
102 ($2,822)$1,604$1,218$492,457
103 ($2,822)$1,600$1,222$491,235
104 ($2,822)$1,597$1,226$490,009
105 ($2,822)$1,593$1,230$488,779
106 ($2,822)$1,589$1,234$487,546
107 ($2,822)$1,585$1,238$486,308
108 ($2,822)$1,580$1,242$485,066
Year 10 - 109 ($2,822)$1,576$1,246$483,820
110 ($2,822)$1,572$1,250$482,570
111 ($2,822)$1,568$1,254$481,315
112 ($2,822)$1,564$1,258$480,057
113 ($2,822)$1,560$1,262$478,795
114 ($2,822)$1,556$1,266$477,529
115 ($2,822)$1,552$1,270$476,258
116 ($2,822)$1,548$1,275$474,984
117 ($2,822)$1,544$1,279$473,705
118 ($2,822)$1,540$1,283$472,422
119 ($2,822)$1,535$1,287$471,135
120 ($2,822)$1,531$1,291$469,843
Year 11 - 121 ($2,822)$1,527$1,295$468,548
122 ($2,822)$1,523$1,300$467,248
123 ($2,822)$1,519$1,304$465,944
124 ($2,822)$1,514$1,308$464,636
125 ($2,822)$1,510$1,312$463,324
126 ($2,822)$1,506$1,317$462,007
127 ($2,822)$1,502$1,321$460,686
128 ($2,822)$1,497$1,325$459,361
129 ($2,822)$1,493$1,330$458,032
130 ($2,822)$1,489$1,334$456,698
131 ($2,822)$1,484$1,338$455,359
132 ($2,822)$1,480$1,343$454,017
Year 12 - 133 ($2,822)$1,476$1,347$452,670
134 ($2,822)$1,471$1,351$451,319
135 ($2,822)$1,467$1,356$449,963
136 ($2,822)$1,462$1,360$448,603
137 ($2,822)$1,458$1,365$447,238
138 ($2,822)$1,454$1,369$445,870
139 ($2,822)$1,449$1,373$444,496
140 ($2,822)$1,445$1,378$443,118
141 ($2,822)$1,440$1,382$441,736
142 ($2,822)$1,436$1,387$440,349
143 ($2,822)$1,431$1,391$438,958
144 ($2,822)$1,427$1,396$437,562
Year 13 - 145 ($2,822)$1,422$1,400$436,162
146 ($2,822)$1,418$1,405$434,757
147 ($2,822)$1,413$1,410$433,347
148 ($2,822)$1,408$1,414$431,933
149 ($2,822)$1,404$1,419$430,514
150 ($2,822)$1,399$1,423$429,091
151 ($2,822)$1,395$1,428$427,663
152 ($2,822)$1,390$1,433$426,231
153 ($2,822)$1,385$1,437$424,793
154 ($2,822)$1,381$1,442$423,352
155 ($2,822)$1,376$1,447$421,905
156 ($2,822)$1,371$1,451$420,454
Year 14 - 157 ($2,822)$1,366$1,456$418,998
158 ($2,822)$1,362$1,461$417,537
159 ($2,822)$1,357$1,465$416,071
160 ($2,822)$1,352$1,470$414,601
161 ($2,822)$1,347$1,475$413,126
162 ($2,822)$1,343$1,480$411,646
163 ($2,822)$1,338$1,485$410,162
164 ($2,822)$1,333$1,489$408,672
165 ($2,822)$1,328$1,494$407,178
166 ($2,822)$1,323$1,499$405,679
167 ($2,822)$1,318$1,504$404,175
168 ($2,822)$1,314$1,509$402,666
Year 15 - 169 ($2,822)$1,309$1,514$401,152
170 ($2,822)$1,304$1,519$399,634
171 ($2,822)$1,299$1,524$398,110
172 ($2,822)$1,294$1,529$396,581
173 ($2,822)$1,289$1,534$395,048
174 ($2,822)$1,284$1,539$393,509
175 ($2,822)$1,279$1,544$391,966
176 ($2,822)$1,274$1,549$390,417
177 ($2,822)$1,269$1,554$388,863
178 ($2,822)$1,264$1,559$387,305
179 ($2,822)$1,259$1,564$385,741
180 ($2,822)$1,254$1,569$384,172
Year 16 - 181 ($2,822)$1,249$1,574$382,598
182 ($2,822)$1,243$1,579$381,019
183 ($2,822)$1,238$1,584$379,435
184 ($2,822)$1,233$1,589$377,846
185 ($2,822)$1,228$1,594$376,251
186 ($2,822)$1,223$1,600$374,652
187 ($2,822)$1,218$1,605$373,047
188 ($2,822)$1,212$1,610$371,437
189 ($2,822)$1,207$1,615$369,822
190 ($2,822)$1,202$1,621$368,201
191 ($2,822)$1,197$1,626$366,575
192 ($2,822)$1,191$1,631$364,944
Year 17 - 193 ($2,822)$1,186$1,636$363,308
194 ($2,822)$1,181$1,642$361,666
195 ($2,822)$1,175$1,647$360,019
196 ($2,822)$1,170$1,652$358,367
197 ($2,822)$1,165$1,658$356,709
198 ($2,822)$1,159$1,663$355,046
199 ($2,822)$1,154$1,669$353,377
200 ($2,822)$1,148$1,674$351,703
201 ($2,822)$1,143$1,679$350,024
202 ($2,822)$1,138$1,685$348,339
203 ($2,822)$1,132$1,690$346,648
204 ($2,822)$1,127$1,696$344,953
Year 18 - 205 ($2,822)$1,121$1,701$343,251
206 ($2,822)$1,116$1,707$341,544
207 ($2,822)$1,110$1,712$339,832
208 ($2,822)$1,104$1,718$338,114
209 ($2,822)$1,099$1,724$336,390
210 ($2,822)$1,093$1,729$334,661
211 ($2,822)$1,088$1,735$332,926
212 ($2,822)$1,082$1,740$331,186
213 ($2,822)$1,076$1,746$329,440
214 ($2,822)$1,071$1,752$327,688
215 ($2,822)$1,065$1,757$325,930
216 ($2,822)$1,059$1,763$324,167
Year 19 - 217 ($2,822)$1,054$1,769$322,398
218 ($2,822)$1,048$1,775$320,624
219 ($2,822)$1,042$1,780$318,843
220 ($2,822)$1,036$1,786$317,057
221 ($2,822)$1,030$1,792$315,265
222 ($2,822)$1,025$1,798$313,467
223 ($2,822)$1,019$1,804$311,663
224 ($2,822)$1,013$1,810$309,854
225 ($2,822)$1,007$1,815$308,038
226 ($2,822)$1,001$1,821$306,217
227 ($2,822)$995$1,827$304,390
228 ($2,822)$989$1,833$302,557
Year 20 - 229 ($2,822)$983$1,839$300,718
230 ($2,822)$977$1,845$298,872
231 ($2,822)$971$1,851$297,021
232 ($2,822)$965$1,857$295,164
233 ($2,822)$959$1,863$293,301
234 ($2,822)$953$1,869$291,432
235 ($2,822)$947$1,875$289,556
236 ($2,822)$941$1,881$287,675
237 ($2,822)$935$1,888$285,787
238 ($2,822)$929$1,894$283,894
239 ($2,822)$923$1,900$281,994
240 ($2,822)$916$1,906$280,088
Year 21 - 241 ($2,822)$910$1,912$278,176
242 ($2,822)$904$1,918$276,257
243 ($2,822)$898$1,925$274,333
244 ($2,822)$892$1,931$272,402
245 ($2,822)$885$1,937$270,465
246 ($2,822)$879$1,943$268,521
247 ($2,822)$873$1,950$266,572
248 ($2,822)$866$1,956$264,615
249 ($2,822)$860$1,962$262,653
250 ($2,822)$854$1,969$260,684
251 ($2,822)$847$1,975$258,709
252 ($2,822)$841$1,982$256,727
Year 22 - 253 ($2,822)$834$1,988$254,739
254 ($2,822)$828$1,995$252,745
255 ($2,822)$821$2,001$250,744
256 ($2,822)$815$2,008$248,736
257 ($2,822)$808$2,014$246,722
258 ($2,822)$802$2,021$244,701
259 ($2,822)$795$2,027$242,674
260 ($2,822)$789$2,034$240,640
261 ($2,822)$782$2,040$238,600
262 ($2,822)$775$2,047$236,553
263 ($2,822)$769$2,054$234,499
264 ($2,822)$762$2,060$232,439
Year 23 - 265 ($2,822)$755$2,067$230,372
266 ($2,822)$749$2,074$228,298
267 ($2,822)$742$2,080$226,218
268 ($2,822)$735$2,087$224,130
269 ($2,822)$728$2,094$222,036
270 ($2,822)$722$2,101$219,936
271 ($2,822)$715$2,108$217,828
272 ($2,822)$708$2,115$215,713
273 ($2,822)$701$2,121$213,592
274 ($2,822)$694$2,128$211,464
275 ($2,822)$687$2,135$209,328
276 ($2,822)$680$2,142$207,186
Year 24 - 277 ($2,822)$673$2,149$205,037
278 ($2,822)$666$2,156$202,881
279 ($2,822)$659$2,163$200,718
280 ($2,822)$652$2,170$198,548
281 ($2,822)$645$2,177$196,371
282 ($2,822)$638$2,184$194,186
283 ($2,822)$631$2,191$191,995
284 ($2,822)$624$2,198$189,797
285 ($2,822)$617$2,206$187,591
286 ($2,822)$610$2,213$185,378
287 ($2,822)$602$2,220$183,158
288 ($2,822)$595$2,227$180,931
Year 25 - 289 ($2,822)$588$2,234$178,697
290 ($2,822)$581$2,242$176,455
291 ($2,822)$573$2,249$174,206
292 ($2,822)$566$2,256$171,950
293 ($2,822)$559$2,264$169,686
294 ($2,822)$551$2,271$167,415
295 ($2,822)$544$2,278$165,137
296 ($2,822)$537$2,286$162,851
297 ($2,822)$529$2,293$160,558
298 ($2,822)$522$2,301$158,257
299 ($2,822)$514$2,308$155,949
300 ($2,822)$507$2,316$153,633
Year 26 - 301 ($2,822)$499$2,323$151,310
302 ($2,822)$492$2,331$148,979
303 ($2,822)$484$2,338$146,641
304 ($2,822)$477$2,346$144,295
305 ($2,822)$469$2,354$141,942
306 ($2,822)$461$2,361$139,581
307 ($2,822)$454$2,369$137,212
308 ($2,822)$446$2,377$134,835
309 ($2,822)$438$2,384$132,451
310 ($2,822)$430$2,392$130,059
311 ($2,822)$423$2,400$127,659
312 ($2,822)$415$2,408$125,252
Year 27 - 313 ($2,822)$407$2,415$122,836
314 ($2,822)$399$2,423$120,413
315 ($2,822)$391$2,431$117,982
316 ($2,822)$383$2,439$115,543
317 ($2,822)$376$2,447$113,096
318 ($2,822)$368$2,455$110,641
319 ($2,822)$360$2,463$108,178
320 ($2,822)$352$2,471$105,707
321 ($2,822)$344$2,479$103,228
322 ($2,822)$335$2,487$100,741
323 ($2,822)$327$2,495$98,246
324 ($2,822)$319$2,503$95,743
Year 28 - 325 ($2,822)$311$2,511$93,232
326 ($2,822)$303$2,519$90,712
327 ($2,822)$295$2,528$88,185
328 ($2,822)$287$2,536$85,649
329 ($2,822)$278$2,544$83,105
330 ($2,822)$270$2,552$80,552
331 ($2,822)$262$2,561$77,992
332 ($2,822)$253$2,569$75,423
333 ($2,822)$245$2,577$72,845
334 ($2,822)$237$2,586$70,260
335 ($2,822)$228$2,594$67,666
336 ($2,822)$220$2,603$65,063
Year 29 - 337 ($2,822)$211$2,611$62,452
338 ($2,822)$203$2,619$59,833
339 ($2,822)$194$2,628$57,205
340 ($2,822)$186$2,637$54,568
341 ($2,822)$177$2,645$51,923
342 ($2,822)$169$2,654$49,269
343 ($2,822)$160$2,662$46,607
344 ($2,822)$151$2,671$43,936
345 ($2,822)$143$2,680$41,256
346 ($2,822)$134$2,688$38,568
347 ($2,822)$125$2,697$35,871
348 ($2,822)$117$2,706$33,165
Year 30 - 349 ($2,822)$108$2,715$30,450
350 ($2,822)$99$2,723$27,727
351 ($2,822)$90$2,732$24,994
352 ($2,822)$81$2,741$22,253
353 ($2,822)$72$2,750$19,503
354 ($2,822)$63$2,759$16,744
355 ($2,822)$54$2,768$13,976
356 ($2,822)$45$2,777$11,199
357 ($2,822)$36$2,786$8,413
358 ($2,822)$27$2,795$5,618
359 ($2,822)$18$2,804$2,813
360 ($2,822)$9$2,813$0
TOTALS$417,687$598,400$1,016,087

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.