« Back to all home prices

Mortgage Payment Schedule for a $749,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($149,800) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,837 360 $421,956 $1,021,156

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 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 #: 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 #: 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 #: 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 #: 35959 | State Lic #: MC-2967
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 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
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  $749,000
Down Payment $149,800$599,200
Year 1 - 1 ($2,837)$1,962$874$598,326
2 ($2,837)$1,960$877$597,449
3 ($2,837)$1,957$880$596,569
4 ($2,837)$1,954$883$595,686
5 ($2,837)$1,951$886$594,800
6 ($2,837)$1,948$889$593,912
7 ($2,837)$1,945$891$593,020
8 ($2,837)$1,942$894$592,126
9 ($2,837)$1,939$897$591,229
10 ($2,837)$1,936$900$590,328
11 ($2,837)$1,933$903$589,425
12 ($2,837)$1,930$906$588,519
Year 2 - 13 ($2,837)$1,927$909$587,610
14 ($2,837)$1,924$912$586,698
15 ($2,837)$1,921$915$585,783
16 ($2,837)$1,918$918$584,865
17 ($2,837)$1,915$921$583,943
18 ($2,837)$1,912$924$583,019
19 ($2,837)$1,909$927$582,092
20 ($2,837)$1,906$930$581,162
21 ($2,837)$1,903$933$580,229
22 ($2,837)$1,900$936$579,292
23 ($2,837)$1,897$939$578,353
24 ($2,837)$1,894$942$577,411
Year 3 - 25 ($2,837)$1,891$946$576,465
26 ($2,837)$1,888$949$575,516
27 ($2,837)$1,885$952$574,565
28 ($2,837)$1,882$955$573,610
29 ($2,837)$1,879$958$572,652
30 ($2,837)$1,875$961$571,691
31 ($2,837)$1,872$964$570,727
32 ($2,837)$1,869$967$569,759
33 ($2,837)$1,866$971$568,789
34 ($2,837)$1,863$974$567,815
35 ($2,837)$1,860$977$566,838
36 ($2,837)$1,856$980$565,858
Year 4 - 37 ($2,837)$1,853$983$564,874
38 ($2,837)$1,850$987$563,888
39 ($2,837)$1,847$990$562,898
40 ($2,837)$1,843$993$561,905
41 ($2,837)$1,840$996$560,909
42 ($2,837)$1,837$1,000$559,909
43 ($2,837)$1,834$1,003$558,906
44 ($2,837)$1,830$1,006$557,900
45 ($2,837)$1,827$1,009$556,891
46 ($2,837)$1,824$1,013$555,878
47 ($2,837)$1,821$1,016$554,862
48 ($2,837)$1,817$1,019$553,842
Year 5 - 49 ($2,837)$1,814$1,023$552,820
50 ($2,837)$1,810$1,026$551,794
51 ($2,837)$1,807$1,029$550,764
52 ($2,837)$1,804$1,033$549,731
53 ($2,837)$1,800$1,036$548,695
54 ($2,837)$1,797$1,040$547,656
55 ($2,837)$1,794$1,043$546,613
56 ($2,837)$1,790$1,046$545,566
57 ($2,837)$1,787$1,050$544,517
58 ($2,837)$1,783$1,053$543,463
59 ($2,837)$1,780$1,057$542,407
60 ($2,837)$1,776$1,060$541,346
Year 6 - 61 ($2,837)$1,773$1,064$540,283
62 ($2,837)$1,769$1,067$539,216
63 ($2,837)$1,766$1,071$538,145
64 ($2,837)$1,762$1,074$537,071
65 ($2,837)$1,759$1,078$535,993
66 ($2,837)$1,755$1,081$534,912
67 ($2,837)$1,752$1,085$533,827
68 ($2,837)$1,748$1,088$532,739
69 ($2,837)$1,745$1,092$531,647
70 ($2,837)$1,741$1,095$530,552
71 ($2,837)$1,738$1,099$529,453
72 ($2,837)$1,734$1,103$528,350
Year 7 - 73 ($2,837)$1,730$1,106$527,244
74 ($2,837)$1,727$1,110$526,134
75 ($2,837)$1,723$1,113$525,021
76 ($2,837)$1,719$1,117$523,904
77 ($2,837)$1,716$1,121$522,783
78 ($2,837)$1,712$1,124$521,659
79 ($2,837)$1,708$1,128$520,531
80 ($2,837)$1,705$1,132$519,399
81 ($2,837)$1,701$1,136$518,263
82 ($2,837)$1,697$1,139$517,124
83 ($2,837)$1,694$1,143$515,981
84 ($2,837)$1,690$1,147$514,834
Year 8 - 85 ($2,837)$1,686$1,150$513,684
86 ($2,837)$1,682$1,154$512,530
87 ($2,837)$1,679$1,158$511,372
88 ($2,837)$1,675$1,162$510,210
89 ($2,837)$1,671$1,166$509,044
90 ($2,837)$1,667$1,169$507,875
91 ($2,837)$1,663$1,173$506,702
92 ($2,837)$1,659$1,177$505,524
93 ($2,837)$1,656$1,181$504,343
94 ($2,837)$1,652$1,185$503,159
95 ($2,837)$1,648$1,189$501,970
96 ($2,837)$1,644$1,193$500,777
Year 9 - 97 ($2,837)$1,640$1,196$499,581
98 ($2,837)$1,636$1,200$498,380
99 ($2,837)$1,632$1,204$497,176
100 ($2,837)$1,628$1,208$495,968
101 ($2,837)$1,624$1,212$494,756
102 ($2,837)$1,620$1,216$493,539
103 ($2,837)$1,616$1,220$492,319
104 ($2,837)$1,612$1,224$491,095
105 ($2,837)$1,608$1,228$489,867
106 ($2,837)$1,604$1,232$488,635
107 ($2,837)$1,600$1,236$487,398
108 ($2,837)$1,596$1,240$486,158
Year 10 - 109 ($2,837)$1,592$1,244$484,914
110 ($2,837)$1,588$1,248$483,665
111 ($2,837)$1,584$1,253$482,413
112 ($2,837)$1,580$1,257$481,156
113 ($2,837)$1,576$1,261$479,895
114 ($2,837)$1,572$1,265$478,630
115 ($2,837)$1,568$1,269$477,361
116 ($2,837)$1,563$1,273$476,088
117 ($2,837)$1,559$1,277$474,811
118 ($2,837)$1,555$1,282$473,529
119 ($2,837)$1,551$1,286$472,243
120 ($2,837)$1,547$1,290$470,953
Year 11 - 121 ($2,837)$1,542$1,294$469,659
122 ($2,837)$1,538$1,298$468,361
123 ($2,837)$1,534$1,303$467,058
124 ($2,837)$1,530$1,307$465,751
125 ($2,837)$1,525$1,311$464,440
126 ($2,837)$1,521$1,316$463,125
127 ($2,837)$1,517$1,320$461,805
128 ($2,837)$1,512$1,324$460,481
129 ($2,837)$1,508$1,328$459,152
130 ($2,837)$1,504$1,333$457,819
131 ($2,837)$1,499$1,337$456,482
132 ($2,837)$1,495$1,342$455,141
Year 12 - 133 ($2,837)$1,491$1,346$453,795
134 ($2,837)$1,486$1,350$452,444
135 ($2,837)$1,482$1,355$451,089
136 ($2,837)$1,477$1,359$449,730
137 ($2,837)$1,473$1,364$448,367
138 ($2,837)$1,468$1,368$446,998
139 ($2,837)$1,464$1,373$445,626
140 ($2,837)$1,459$1,377$444,249
141 ($2,837)$1,455$1,382$442,867
142 ($2,837)$1,450$1,386$441,481
143 ($2,837)$1,446$1,391$440,090
144 ($2,837)$1,441$1,395$438,695
Year 13 - 145 ($2,837)$1,437$1,400$437,295
146 ($2,837)$1,432$1,404$435,891
147 ($2,837)$1,428$1,409$434,482
148 ($2,837)$1,423$1,414$433,068
149 ($2,837)$1,418$1,418$431,650
150 ($2,837)$1,414$1,423$430,227
151 ($2,837)$1,409$1,428$428,799
152 ($2,837)$1,404$1,432$427,367
153 ($2,837)$1,400$1,437$425,930
154 ($2,837)$1,395$1,442$424,489
155 ($2,837)$1,390$1,446$423,042
156 ($2,837)$1,385$1,451$421,591
Year 14 - 157 ($2,837)$1,381$1,456$420,135
158 ($2,837)$1,376$1,461$418,675
159 ($2,837)$1,371$1,465$417,209
160 ($2,837)$1,366$1,470$415,739
161 ($2,837)$1,362$1,475$414,264
162 ($2,837)$1,357$1,480$412,784
163 ($2,837)$1,352$1,485$411,300
164 ($2,837)$1,347$1,490$409,810
165 ($2,837)$1,342$1,494$408,316
166 ($2,837)$1,337$1,499$406,816
167 ($2,837)$1,332$1,504$405,312
168 ($2,837)$1,327$1,509$403,803
Year 15 - 169 ($2,837)$1,322$1,514$402,289
170 ($2,837)$1,317$1,519$400,770
171 ($2,837)$1,313$1,524$399,246
172 ($2,837)$1,308$1,529$397,717
173 ($2,837)$1,303$1,534$396,183
174 ($2,837)$1,297$1,539$394,644
175 ($2,837)$1,292$1,544$393,100
176 ($2,837)$1,287$1,549$391,551
177 ($2,837)$1,282$1,554$389,996
178 ($2,837)$1,277$1,559$388,437
179 ($2,837)$1,272$1,564$386,873
180 ($2,837)$1,267$1,570$385,303
Year 16 - 181 ($2,837)$1,262$1,575$383,729
182 ($2,837)$1,257$1,580$382,149
183 ($2,837)$1,252$1,585$380,564
184 ($2,837)$1,246$1,590$378,973
185 ($2,837)$1,241$1,595$377,378
186 ($2,837)$1,236$1,601$375,777
187 ($2,837)$1,231$1,606$374,172
188 ($2,837)$1,225$1,611$372,560
189 ($2,837)$1,220$1,616$370,944
190 ($2,837)$1,215$1,622$369,322
191 ($2,837)$1,210$1,627$367,695
192 ($2,837)$1,204$1,632$366,063
Year 17 - 193 ($2,837)$1,199$1,638$364,425
194 ($2,837)$1,193$1,643$362,782
195 ($2,837)$1,188$1,648$361,134
196 ($2,837)$1,183$1,654$359,480
197 ($2,837)$1,177$1,659$357,821
198 ($2,837)$1,172$1,665$356,156
199 ($2,837)$1,166$1,670$354,486
200 ($2,837)$1,161$1,676$352,810
201 ($2,837)$1,155$1,681$351,129
202 ($2,837)$1,150$1,687$349,443
203 ($2,837)$1,144$1,692$347,750
204 ($2,837)$1,139$1,698$346,053
Year 18 - 205 ($2,837)$1,133$1,703$344,350
206 ($2,837)$1,128$1,709$342,641
207 ($2,837)$1,122$1,714$340,926
208 ($2,837)$1,117$1,720$339,206
209 ($2,837)$1,111$1,726$337,481
210 ($2,837)$1,105$1,731$335,749
211 ($2,837)$1,100$1,737$334,012
212 ($2,837)$1,094$1,743$332,270
213 ($2,837)$1,088$1,748$330,521
214 ($2,837)$1,082$1,754$328,767
215 ($2,837)$1,077$1,760$327,008
216 ($2,837)$1,071$1,766$325,242
Year 19 - 217 ($2,837)$1,065$1,771$323,471
218 ($2,837)$1,059$1,777$321,693
219 ($2,837)$1,054$1,783$319,910
220 ($2,837)$1,048$1,789$318,122
221 ($2,837)$1,042$1,795$316,327
222 ($2,837)$1,036$1,801$314,526
223 ($2,837)$1,030$1,806$312,720
224 ($2,837)$1,024$1,812$310,907
225 ($2,837)$1,018$1,818$309,089
226 ($2,837)$1,012$1,824$307,265
227 ($2,837)$1,006$1,830$305,435
228 ($2,837)$1,000$1,836$303,598
Year 20 - 229 ($2,837)$994$1,842$301,756
230 ($2,837)$988$1,848$299,908
231 ($2,837)$982$1,854$298,053
232 ($2,837)$976$1,860$296,193
233 ($2,837)$970$1,867$294,327
234 ($2,837)$964$1,873$292,454
235 ($2,837)$958$1,879$290,575
236 ($2,837)$952$1,885$288,690
237 ($2,837)$945$1,891$286,799
238 ($2,837)$939$1,897$284,902
239 ($2,837)$933$1,903$282,998
240 ($2,837)$927$1,910$281,089
Year 21 - 241 ($2,837)$921$1,916$279,173
242 ($2,837)$914$1,922$277,250
243 ($2,837)$908$1,929$275,322
244 ($2,837)$902$1,935$273,387
245 ($2,837)$895$1,941$271,446
246 ($2,837)$889$1,948$269,498
247 ($2,837)$883$1,954$267,544
248 ($2,837)$876$1,960$265,584
249 ($2,837)$870$1,967$263,617
250 ($2,837)$863$1,973$261,644
251 ($2,837)$857$1,980$259,664
252 ($2,837)$850$1,986$257,678
Year 22 - 253 ($2,837)$844$1,993$255,686
254 ($2,837)$837$1,999$253,686
255 ($2,837)$831$2,006$251,681
256 ($2,837)$824$2,012$249,668
257 ($2,837)$818$2,019$247,650
258 ($2,837)$811$2,025$245,624
259 ($2,837)$804$2,032$243,592
260 ($2,837)$798$2,039$241,553
261 ($2,837)$791$2,045$239,508
262 ($2,837)$784$2,052$237,455
263 ($2,837)$778$2,059$235,397
264 ($2,837)$771$2,066$233,331
Year 23 - 265 ($2,837)$764$2,072$231,259
266 ($2,837)$757$2,079$229,179
267 ($2,837)$751$2,086$227,093
268 ($2,837)$744$2,093$225,001
269 ($2,837)$737$2,100$222,901
270 ($2,837)$730$2,107$220,794
271 ($2,837)$723$2,113$218,681
272 ($2,837)$716$2,120$216,561
273 ($2,837)$709$2,127$214,433
274 ($2,837)$702$2,134$212,299
275 ($2,837)$695$2,141$210,158
276 ($2,837)$688$2,148$208,010
Year 24 - 277 ($2,837)$681$2,155$205,854
278 ($2,837)$674$2,162$203,692
279 ($2,837)$667$2,169$201,522
280 ($2,837)$660$2,177$199,346
281 ($2,837)$653$2,184$197,162
282 ($2,837)$646$2,191$194,971
283 ($2,837)$639$2,198$192,773
284 ($2,837)$631$2,205$190,568
285 ($2,837)$624$2,212$188,356
286 ($2,837)$617$2,220$186,136
287 ($2,837)$610$2,227$183,909
288 ($2,837)$602$2,234$181,675
Year 25 - 289 ($2,837)$595$2,242$179,433
290 ($2,837)$588$2,249$177,184
291 ($2,837)$580$2,256$174,928
292 ($2,837)$573$2,264$172,664
293 ($2,837)$565$2,271$170,393
294 ($2,837)$558$2,279$168,115
295 ($2,837)$551$2,286$165,829
296 ($2,837)$543$2,293$163,535
297 ($2,837)$536$2,301$161,234
298 ($2,837)$528$2,309$158,926
299 ($2,837)$520$2,316$156,610
300 ($2,837)$513$2,324$154,286
Year 26 - 301 ($2,837)$505$2,331$151,955
302 ($2,837)$498$2,339$149,616
303 ($2,837)$490$2,347$147,270
304 ($2,837)$482$2,354$144,915
305 ($2,837)$475$2,362$142,553
306 ($2,837)$467$2,370$140,184
307 ($2,837)$459$2,377$137,806
308 ($2,837)$451$2,385$135,421
309 ($2,837)$444$2,393$133,028
310 ($2,837)$436$2,401$130,627
311 ($2,837)$428$2,409$128,218
312 ($2,837)$420$2,417$125,802
Year 27 - 313 ($2,837)$412$2,425$123,377
314 ($2,837)$404$2,432$120,945
315 ($2,837)$396$2,440$118,504
316 ($2,837)$388$2,448$116,056
317 ($2,837)$380$2,456$113,599
318 ($2,837)$372$2,465$111,135
319 ($2,837)$364$2,473$108,662
320 ($2,837)$356$2,481$106,182
321 ($2,837)$348$2,489$103,693
322 ($2,837)$340$2,497$101,196
323 ($2,837)$331$2,505$98,691
324 ($2,837)$323$2,513$96,177
Year 28 - 325 ($2,837)$315$2,522$93,656
326 ($2,837)$307$2,530$91,126
327 ($2,837)$298$2,538$88,588
328 ($2,837)$290$2,546$86,041
329 ($2,837)$282$2,555$83,487
330 ($2,837)$273$2,563$80,924
331 ($2,837)$265$2,572$78,352
332 ($2,837)$257$2,580$75,772
333 ($2,837)$248$2,588$73,184
334 ($2,837)$240$2,597$70,587
335 ($2,837)$231$2,605$67,981
336 ($2,837)$223$2,614$65,368
Year 29 - 337 ($2,837)$214$2,622$62,745
338 ($2,837)$205$2,631$60,114
339 ($2,837)$197$2,640$57,474
340 ($2,837)$188$2,648$54,826
341 ($2,837)$180$2,657$52,169
342 ($2,837)$171$2,666$49,503
343 ($2,837)$162$2,674$46,829
344 ($2,837)$153$2,683$44,146
345 ($2,837)$145$2,692$41,454
346 ($2,837)$136$2,701$38,753
347 ($2,837)$127$2,710$36,043
348 ($2,837)$118$2,719$33,325
Year 30 - 349 ($2,837)$109$2,727$30,597
350 ($2,837)$100$2,736$27,861
351 ($2,837)$91$2,745$25,116
352 ($2,837)$82$2,754$22,362
353 ($2,837)$73$2,763$19,598
354 ($2,837)$64$2,772$16,826
355 ($2,837)$55$2,781$14,044
356 ($2,837)$46$2,791$11,254
357 ($2,837)$37$2,800$8,454
358 ($2,837)$28$2,809$5,645
359 ($2,837)$18$2,818$2,827
360 ($2,837)$9$2,827$0
TOTALS$421,956$599,200$1,021,156

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.