« 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 February 15, 2018. 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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,989 360 $477,816 $1,076,216

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $748,000
Down Payment $149,600$598,400
Year 1 - 1 ($2,989)$2,184$805$597,595
2 ($2,989)$2,181$808$596,786
3 ($2,989)$2,178$811$595,975
4 ($2,989)$2,175$814$595,161
5 ($2,989)$2,172$817$594,344
6 ($2,989)$2,169$820$593,524
7 ($2,989)$2,166$823$592,701
8 ($2,989)$2,163$826$591,874
9 ($2,989)$2,160$829$591,045
10 ($2,989)$2,157$832$590,213
11 ($2,989)$2,154$835$589,378
12 ($2,989)$2,151$838$588,540
Year 2 - 13 ($2,989)$2,148$841$587,698
14 ($2,989)$2,145$844$586,854
15 ($2,989)$2,142$847$586,007
16 ($2,989)$2,139$851$585,156
17 ($2,989)$2,136$854$584,302
18 ($2,989)$2,133$857$583,445
19 ($2,989)$2,130$860$582,586
20 ($2,989)$2,126$863$581,723
21 ($2,989)$2,123$866$580,856
22 ($2,989)$2,120$869$579,987
23 ($2,989)$2,117$873$579,114
24 ($2,989)$2,114$876$578,239
Year 3 - 25 ($2,989)$2,111$879$577,360
26 ($2,989)$2,107$882$576,478
27 ($2,989)$2,104$885$575,592
28 ($2,989)$2,101$889$574,704
29 ($2,989)$2,098$892$573,812
30 ($2,989)$2,094$895$572,917
31 ($2,989)$2,091$898$572,019
32 ($2,989)$2,088$902$571,117
33 ($2,989)$2,085$905$570,212
34 ($2,989)$2,081$908$569,304
35 ($2,989)$2,078$912$568,392
36 ($2,989)$2,075$915$567,477
Year 4 - 37 ($2,989)$2,071$918$566,559
38 ($2,989)$2,068$922$565,638
39 ($2,989)$2,065$925$564,713
40 ($2,989)$2,061$928$563,784
41 ($2,989)$2,058$932$562,853
42 ($2,989)$2,054$935$561,918
43 ($2,989)$2,051$938$560,979
44 ($2,989)$2,048$942$560,037
45 ($2,989)$2,044$945$559,092
46 ($2,989)$2,041$949$558,143
47 ($2,989)$2,037$952$557,191
48 ($2,989)$2,034$956$556,235
Year 5 - 49 ($2,989)$2,030$959$555,276
50 ($2,989)$2,027$963$554,313
51 ($2,989)$2,023$966$553,347
52 ($2,989)$2,020$970$552,377
53 ($2,989)$2,016$973$551,404
54 ($2,989)$2,013$977$550,427
55 ($2,989)$2,009$980$549,447
56 ($2,989)$2,005$984$548,463
57 ($2,989)$2,002$988$547,475
58 ($2,989)$1,998$991$546,484
59 ($2,989)$1,995$995$545,489
60 ($2,989)$1,991$998$544,490
Year 6 - 61 ($2,989)$1,987$1,002$543,488
62 ($2,989)$1,984$1,006$542,483
63 ($2,989)$1,980$1,009$541,473
64 ($2,989)$1,976$1,013$540,460
65 ($2,989)$1,973$1,017$539,443
66 ($2,989)$1,969$1,021$538,423
67 ($2,989)$1,965$1,024$537,398
68 ($2,989)$1,962$1,028$536,371
69 ($2,989)$1,958$1,032$535,339
70 ($2,989)$1,954$1,036$534,303
71 ($2,989)$1,950$1,039$533,264
72 ($2,989)$1,946$1,043$532,221
Year 7 - 73 ($2,989)$1,943$1,047$531,174
74 ($2,989)$1,939$1,051$530,123
75 ($2,989)$1,935$1,055$529,069
76 ($2,989)$1,931$1,058$528,010
77 ($2,989)$1,927$1,062$526,948
78 ($2,989)$1,923$1,066$525,882
79 ($2,989)$1,919$1,070$524,812
80 ($2,989)$1,916$1,074$523,738
81 ($2,989)$1,912$1,078$522,660
82 ($2,989)$1,908$1,082$521,578
83 ($2,989)$1,904$1,086$520,493
84 ($2,989)$1,900$1,090$519,403
Year 8 - 85 ($2,989)$1,896$1,094$518,309
86 ($2,989)$1,892$1,098$517,212
87 ($2,989)$1,888$1,102$516,110
88 ($2,989)$1,884$1,106$515,004
89 ($2,989)$1,880$1,110$513,895
90 ($2,989)$1,876$1,114$512,781
91 ($2,989)$1,872$1,118$511,663
92 ($2,989)$1,868$1,122$510,541
93 ($2,989)$1,863$1,126$509,415
94 ($2,989)$1,859$1,130$508,285
95 ($2,989)$1,855$1,134$507,151
96 ($2,989)$1,851$1,138$506,012
Year 9 - 97 ($2,989)$1,847$1,143$504,870
98 ($2,989)$1,843$1,147$503,723
99 ($2,989)$1,839$1,151$502,572
100 ($2,989)$1,834$1,155$501,417
101 ($2,989)$1,830$1,159$500,258
102 ($2,989)$1,826$1,164$499,094
103 ($2,989)$1,822$1,168$497,926
104 ($2,989)$1,817$1,172$496,754
105 ($2,989)$1,813$1,176$495,578
106 ($2,989)$1,809$1,181$494,397
107 ($2,989)$1,805$1,185$493,212
108 ($2,989)$1,800$1,189$492,023
Year 10 - 109 ($2,989)$1,796$1,194$490,830
110 ($2,989)$1,792$1,198$489,632
111 ($2,989)$1,787$1,202$488,429
112 ($2,989)$1,783$1,207$487,223
113 ($2,989)$1,778$1,211$486,011
114 ($2,989)$1,774$1,216$484,796
115 ($2,989)$1,770$1,220$483,576
116 ($2,989)$1,765$1,224$482,352
117 ($2,989)$1,761$1,229$481,123
118 ($2,989)$1,756$1,233$479,889
119 ($2,989)$1,752$1,238$478,651
120 ($2,989)$1,747$1,242$477,409
Year 11 - 121 ($2,989)$1,743$1,247$476,162
122 ($2,989)$1,738$1,251$474,910
123 ($2,989)$1,733$1,256$473,654
124 ($2,989)$1,729$1,261$472,394
125 ($2,989)$1,724$1,265$471,128
126 ($2,989)$1,720$1,270$469,859
127 ($2,989)$1,715$1,275$468,584
128 ($2,989)$1,710$1,279$467,305
129 ($2,989)$1,706$1,284$466,021
130 ($2,989)$1,701$1,289$464,733
131 ($2,989)$1,696$1,293$463,439
132 ($2,989)$1,692$1,298$462,141
Year 12 - 133 ($2,989)$1,687$1,303$460,839
134 ($2,989)$1,682$1,307$459,531
135 ($2,989)$1,677$1,312$458,219
136 ($2,989)$1,673$1,317$456,902
137 ($2,989)$1,668$1,322$455,580
138 ($2,989)$1,663$1,327$454,254
139 ($2,989)$1,658$1,331$452,922
140 ($2,989)$1,653$1,336$451,586
141 ($2,989)$1,648$1,341$450,245
142 ($2,989)$1,643$1,346$448,899
143 ($2,989)$1,638$1,351$447,548
144 ($2,989)$1,634$1,356$446,192
Year 13 - 145 ($2,989)$1,629$1,361$444,831
146 ($2,989)$1,624$1,366$443,465
147 ($2,989)$1,619$1,371$442,094
148 ($2,989)$1,614$1,376$440,718
149 ($2,989)$1,609$1,381$439,337
150 ($2,989)$1,604$1,386$437,952
151 ($2,989)$1,599$1,391$436,561
152 ($2,989)$1,593$1,396$435,165
153 ($2,989)$1,588$1,401$433,763
154 ($2,989)$1,583$1,406$432,357
155 ($2,989)$1,578$1,411$430,946
156 ($2,989)$1,573$1,417$429,529
Year 14 - 157 ($2,989)$1,568$1,422$428,108
158 ($2,989)$1,563$1,427$426,681
159 ($2,989)$1,557$1,432$425,249
160 ($2,989)$1,552$1,437$423,811
161 ($2,989)$1,547$1,443$422,369
162 ($2,989)$1,542$1,448$420,921
163 ($2,989)$1,536$1,453$419,468
164 ($2,989)$1,531$1,458$418,009
165 ($2,989)$1,526$1,464$416,545
166 ($2,989)$1,520$1,469$415,076
167 ($2,989)$1,515$1,474$413,602
168 ($2,989)$1,510$1,480$412,122
Year 15 - 169 ($2,989)$1,504$1,485$410,637
170 ($2,989)$1,499$1,491$409,146
171 ($2,989)$1,493$1,496$407,650
172 ($2,989)$1,488$1,502$406,149
173 ($2,989)$1,482$1,507$404,641
174 ($2,989)$1,477$1,513$403,129
175 ($2,989)$1,471$1,518$401,611
176 ($2,989)$1,466$1,524$400,087
177 ($2,989)$1,460$1,529$398,558
178 ($2,989)$1,455$1,535$397,023
179 ($2,989)$1,449$1,540$395,483
180 ($2,989)$1,444$1,546$393,937
Year 16 - 181 ($2,989)$1,438$1,552$392,385
182 ($2,989)$1,432$1,557$390,828
183 ($2,989)$1,427$1,563$389,265
184 ($2,989)$1,421$1,569$387,696
185 ($2,989)$1,415$1,574$386,122
186 ($2,989)$1,409$1,580$384,542
187 ($2,989)$1,404$1,586$382,956
188 ($2,989)$1,398$1,592$381,364
189 ($2,989)$1,392$1,598$379,767
190 ($2,989)$1,386$1,603$378,163
191 ($2,989)$1,380$1,609$376,554
192 ($2,989)$1,374$1,615$374,939
Year 17 - 193 ($2,989)$1,369$1,621$373,318
194 ($2,989)$1,363$1,627$371,691
195 ($2,989)$1,357$1,633$370,059
196 ($2,989)$1,351$1,639$368,420
197 ($2,989)$1,345$1,645$366,775
198 ($2,989)$1,339$1,651$365,124
199 ($2,989)$1,333$1,657$363,467
200 ($2,989)$1,327$1,663$361,805
201 ($2,989)$1,321$1,669$360,136
202 ($2,989)$1,314$1,675$358,461
203 ($2,989)$1,308$1,681$356,780
204 ($2,989)$1,302$1,687$355,092
Year 18 - 205 ($2,989)$1,296$1,693$353,399
206 ($2,989)$1,290$1,700$351,699
207 ($2,989)$1,284$1,706$349,994
208 ($2,989)$1,277$1,712$348,282
209 ($2,989)$1,271$1,718$346,563
210 ($2,989)$1,265$1,725$344,839
211 ($2,989)$1,259$1,731$343,108
212 ($2,989)$1,252$1,737$341,371
213 ($2,989)$1,246$1,743$339,627
214 ($2,989)$1,240$1,750$337,878
215 ($2,989)$1,233$1,756$336,121
216 ($2,989)$1,227$1,763$334,359
Year 19 - 217 ($2,989)$1,220$1,769$332,590
218 ($2,989)$1,214$1,776$330,814
219 ($2,989)$1,207$1,782$329,032
220 ($2,989)$1,201$1,789$327,243
221 ($2,989)$1,194$1,795$325,448
222 ($2,989)$1,188$1,802$323,647
223 ($2,989)$1,181$1,808$321,839
224 ($2,989)$1,175$1,815$320,024
225 ($2,989)$1,168$1,821$318,202
226 ($2,989)$1,161$1,828$316,374
227 ($2,989)$1,155$1,835$314,540
228 ($2,989)$1,148$1,841$312,698
Year 20 - 229 ($2,989)$1,141$1,848$310,850
230 ($2,989)$1,135$1,855$308,995
231 ($2,989)$1,128$1,862$307,134
232 ($2,989)$1,121$1,868$305,265
233 ($2,989)$1,114$1,875$303,390
234 ($2,989)$1,107$1,882$301,508
235 ($2,989)$1,101$1,889$299,619
236 ($2,989)$1,094$1,896$297,723
237 ($2,989)$1,087$1,903$295,820
238 ($2,989)$1,080$1,910$293,910
239 ($2,989)$1,073$1,917$291,994
240 ($2,989)$1,066$1,924$290,070
Year 21 - 241 ($2,989)$1,059$1,931$288,139
242 ($2,989)$1,052$1,938$286,201
243 ($2,989)$1,045$1,945$284,257
244 ($2,989)$1,038$1,952$282,305
245 ($2,989)$1,030$1,959$280,346
246 ($2,989)$1,023$1,966$278,379
247 ($2,989)$1,016$1,973$276,406
248 ($2,989)$1,009$1,981$274,425
249 ($2,989)$1,002$1,988$272,437
250 ($2,989)$994$1,995$270,442
251 ($2,989)$987$2,002$268,440
252 ($2,989)$980$2,010$266,430
Year 22 - 253 ($2,989)$972$2,017$264,413
254 ($2,989)$965$2,024$262,389
255 ($2,989)$958$2,032$260,357
256 ($2,989)$950$2,039$258,318
257 ($2,989)$943$2,047$256,271
258 ($2,989)$935$2,054$254,217
259 ($2,989)$928$2,062$252,156
260 ($2,989)$920$2,069$250,087
261 ($2,989)$913$2,077$248,010
262 ($2,989)$905$2,084$245,926
263 ($2,989)$898$2,092$243,834
264 ($2,989)$890$2,099$241,734
Year 23 - 265 ($2,989)$882$2,107$239,627
266 ($2,989)$875$2,115$237,512
267 ($2,989)$867$2,123$235,390
268 ($2,989)$859$2,130$233,259
269 ($2,989)$851$2,138$231,121
270 ($2,989)$844$2,146$228,975
271 ($2,989)$836$2,154$226,822
272 ($2,989)$828$2,162$224,660
273 ($2,989)$820$2,169$222,491
274 ($2,989)$812$2,177$220,313
275 ($2,989)$804$2,185$218,128
276 ($2,989)$796$2,193$215,935
Year 24 - 277 ($2,989)$788$2,201$213,733
278 ($2,989)$780$2,209$211,524
279 ($2,989)$772$2,217$209,306
280 ($2,989)$764$2,226$207,081
281 ($2,989)$756$2,234$204,847
282 ($2,989)$748$2,242$202,605
283 ($2,989)$740$2,250$200,355
284 ($2,989)$731$2,258$198,097
285 ($2,989)$723$2,266$195,831
286 ($2,989)$715$2,275$193,556
287 ($2,989)$706$2,283$191,273
288 ($2,989)$698$2,291$188,982
Year 25 - 289 ($2,989)$690$2,300$186,682
290 ($2,989)$681$2,308$184,374
291 ($2,989)$673$2,317$182,057
292 ($2,989)$665$2,325$179,733
293 ($2,989)$656$2,333$177,399
294 ($2,989)$648$2,342$175,057
295 ($2,989)$639$2,351$172,707
296 ($2,989)$630$2,359$170,347
297 ($2,989)$622$2,368$167,980
298 ($2,989)$613$2,376$165,603
299 ($2,989)$604$2,385$163,218
300 ($2,989)$596$2,394$160,825
Year 26 - 301 ($2,989)$587$2,402$158,422
302 ($2,989)$578$2,411$156,011
303 ($2,989)$569$2,420$153,591
304 ($2,989)$561$2,429$151,162
305 ($2,989)$552$2,438$148,724
306 ($2,989)$543$2,447$146,278
307 ($2,989)$534$2,456$143,822
308 ($2,989)$525$2,465$141,357
309 ($2,989)$516$2,474$138,884
310 ($2,989)$507$2,483$136,401
311 ($2,989)$498$2,492$133,910
312 ($2,989)$489$2,501$131,409
Year 27 - 313 ($2,989)$480$2,510$128,899
314 ($2,989)$470$2,519$126,380
315 ($2,989)$461$2,528$123,852
316 ($2,989)$452$2,537$121,314
317 ($2,989)$443$2,547$118,768
318 ($2,989)$434$2,556$116,212
319 ($2,989)$424$2,565$113,647
320 ($2,989)$415$2,575$111,072
321 ($2,989)$405$2,584$108,488
322 ($2,989)$396$2,594$105,894
323 ($2,989)$387$2,603$103,291
324 ($2,989)$377$2,612$100,679
Year 28 - 325 ($2,989)$367$2,622$98,057
326 ($2,989)$358$2,632$95,425
327 ($2,989)$348$2,641$92,784
328 ($2,989)$339$2,651$90,133
329 ($2,989)$329$2,661$87,473
330 ($2,989)$319$2,670$84,802
331 ($2,989)$310$2,680$82,123
332 ($2,989)$300$2,690$79,433
333 ($2,989)$290$2,700$76,733
334 ($2,989)$280$2,709$74,024
335 ($2,989)$270$2,719$71,305
336 ($2,989)$260$2,729$68,575
Year 29 - 337 ($2,989)$250$2,739$65,836
338 ($2,989)$240$2,749$63,087
339 ($2,989)$230$2,759$60,328
340 ($2,989)$220$2,769$57,558
341 ($2,989)$210$2,779$54,779
342 ($2,989)$200$2,790$51,989
343 ($2,989)$190$2,800$49,190
344 ($2,989)$180$2,810$46,380
345 ($2,989)$169$2,820$43,560
346 ($2,989)$159$2,830$40,729
347 ($2,989)$149$2,841$37,888
348 ($2,989)$138$2,851$35,037
Year 30 - 349 ($2,989)$128$2,862$32,175
350 ($2,989)$117$2,872$29,303
351 ($2,989)$107$2,883$26,421
352 ($2,989)$96$2,893$23,528
353 ($2,989)$86$2,904$20,624
354 ($2,989)$75$2,914$17,710
355 ($2,989)$65$2,925$14,785
356 ($2,989)$54$2,936$11,850
357 ($2,989)$43$2,946$8,903
358 ($2,989)$32$2,957$5,946
359 ($2,989)$22$2,968$2,979
360 ($2,989)$11$2,979$0
TOTALS$477,816$598,400$1,076,216

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.