« 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($149,800) 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
$2,830 360 $419,481 $1,018,681

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  $749,000
Down Payment $149,800$599,200
Year 1 - 1 ($2,830)$1,952$877$598,323
2 ($2,830)$1,950$880$597,443
3 ($2,830)$1,947$883$596,560
4 ($2,830)$1,944$886$595,674
5 ($2,830)$1,941$889$594,785
6 ($2,830)$1,938$892$593,893
7 ($2,830)$1,935$895$592,999
8 ($2,830)$1,932$897$592,101
9 ($2,830)$1,929$900$591,201
10 ($2,830)$1,926$903$590,297
11 ($2,830)$1,923$906$589,391
12 ($2,830)$1,920$909$588,482
Year 2 - 13 ($2,830)$1,917$912$587,570
14 ($2,830)$1,914$915$586,655
15 ($2,830)$1,912$918$585,736
16 ($2,830)$1,909$921$584,815
17 ($2,830)$1,906$924$583,891
18 ($2,830)$1,903$927$582,964
19 ($2,830)$1,899$930$582,034
20 ($2,830)$1,896$933$581,101
21 ($2,830)$1,893$936$580,164
22 ($2,830)$1,890$939$579,225
23 ($2,830)$1,887$942$578,283
24 ($2,830)$1,884$945$577,337
Year 3 - 25 ($2,830)$1,881$949$576,389
26 ($2,830)$1,878$952$575,437
27 ($2,830)$1,875$955$574,482
28 ($2,830)$1,872$958$573,525
29 ($2,830)$1,869$961$572,564
30 ($2,830)$1,866$964$571,600
31 ($2,830)$1,862$967$570,632
32 ($2,830)$1,859$970$569,662
33 ($2,830)$1,856$974$568,689
34 ($2,830)$1,853$977$567,712
35 ($2,830)$1,850$980$566,732
36 ($2,830)$1,847$983$565,749
Year 4 - 37 ($2,830)$1,843$986$564,763
38 ($2,830)$1,840$989$563,773
39 ($2,830)$1,837$993$562,780
40 ($2,830)$1,834$996$561,784
41 ($2,830)$1,830$999$560,785
42 ($2,830)$1,827$1,002$559,783
43 ($2,830)$1,824$1,006$558,777
44 ($2,830)$1,821$1,009$557,768
45 ($2,830)$1,817$1,012$556,756
46 ($2,830)$1,814$1,016$555,740
47 ($2,830)$1,811$1,019$554,721
48 ($2,830)$1,807$1,022$553,699
Year 5 - 49 ($2,830)$1,804$1,026$552,674
50 ($2,830)$1,801$1,029$551,645
51 ($2,830)$1,797$1,032$550,613
52 ($2,830)$1,794$1,036$549,577
53 ($2,830)$1,791$1,039$548,538
54 ($2,830)$1,787$1,042$547,496
55 ($2,830)$1,784$1,046$546,450
56 ($2,830)$1,781$1,049$545,401
57 ($2,830)$1,777$1,053$544,348
58 ($2,830)$1,774$1,056$543,292
59 ($2,830)$1,770$1,059$542,233
60 ($2,830)$1,767$1,063$541,170
Year 6 - 61 ($2,830)$1,763$1,066$540,104
62 ($2,830)$1,760$1,070$539,034
63 ($2,830)$1,756$1,073$537,960
64 ($2,830)$1,753$1,077$536,884
65 ($2,830)$1,749$1,080$535,803
66 ($2,830)$1,746$1,084$534,719
67 ($2,830)$1,742$1,087$533,632
68 ($2,830)$1,739$1,091$532,541
69 ($2,830)$1,735$1,094$531,447
70 ($2,830)$1,732$1,098$530,349
71 ($2,830)$1,728$1,102$529,247
72 ($2,830)$1,724$1,105$528,142
Year 7 - 73 ($2,830)$1,721$1,109$527,033
74 ($2,830)$1,717$1,112$525,921
75 ($2,830)$1,714$1,116$524,804
76 ($2,830)$1,710$1,120$523,685
77 ($2,830)$1,706$1,123$522,561
78 ($2,830)$1,703$1,127$521,434
79 ($2,830)$1,699$1,131$520,304
80 ($2,830)$1,695$1,134$519,169
81 ($2,830)$1,692$1,138$518,031
82 ($2,830)$1,688$1,142$516,890
83 ($2,830)$1,684$1,145$515,744
84 ($2,830)$1,680$1,149$514,595
Year 8 - 85 ($2,830)$1,677$1,153$513,442
86 ($2,830)$1,673$1,157$512,285
87 ($2,830)$1,669$1,160$511,125
88 ($2,830)$1,665$1,164$509,961
89 ($2,830)$1,662$1,168$508,793
90 ($2,830)$1,658$1,172$507,621
91 ($2,830)$1,654$1,176$506,445
92 ($2,830)$1,650$1,180$505,266
93 ($2,830)$1,646$1,183$504,082
94 ($2,830)$1,642$1,187$502,895
95 ($2,830)$1,639$1,191$501,704
96 ($2,830)$1,635$1,195$500,509
Year 9 - 97 ($2,830)$1,631$1,199$499,310
98 ($2,830)$1,627$1,203$498,107
99 ($2,830)$1,623$1,207$496,901
100 ($2,830)$1,619$1,211$495,690
101 ($2,830)$1,615$1,215$494,476
102 ($2,830)$1,611$1,219$493,257
103 ($2,830)$1,607$1,222$492,035
104 ($2,830)$1,603$1,226$490,808
105 ($2,830)$1,599$1,230$489,578
106 ($2,830)$1,595$1,234$488,343
107 ($2,830)$1,591$1,238$487,105
108 ($2,830)$1,587$1,243$485,862
Year 10 - 109 ($2,830)$1,583$1,247$484,616
110 ($2,830)$1,579$1,251$483,365
111 ($2,830)$1,575$1,255$482,110
112 ($2,830)$1,571$1,259$480,851
113 ($2,830)$1,567$1,263$479,589
114 ($2,830)$1,563$1,267$478,322
115 ($2,830)$1,559$1,271$477,050
116 ($2,830)$1,554$1,275$475,775
117 ($2,830)$1,550$1,279$474,496
118 ($2,830)$1,546$1,284$473,212
119 ($2,830)$1,542$1,288$471,924
120 ($2,830)$1,538$1,292$470,632
Year 11 - 121 ($2,830)$1,533$1,296$469,336
122 ($2,830)$1,529$1,300$468,036
123 ($2,830)$1,525$1,305$466,731
124 ($2,830)$1,521$1,309$465,422
125 ($2,830)$1,517$1,313$464,109
126 ($2,830)$1,512$1,317$462,792
127 ($2,830)$1,508$1,322$461,470
128 ($2,830)$1,504$1,326$460,144
129 ($2,830)$1,499$1,330$458,813
130 ($2,830)$1,495$1,335$457,479
131 ($2,830)$1,491$1,339$456,140
132 ($2,830)$1,486$1,343$454,796
Year 12 - 133 ($2,830)$1,482$1,348$453,448
134 ($2,830)$1,477$1,352$452,096
135 ($2,830)$1,473$1,357$450,740
136 ($2,830)$1,469$1,361$449,379
137 ($2,830)$1,464$1,365$448,013
138 ($2,830)$1,460$1,370$446,643
139 ($2,830)$1,455$1,374$445,269
140 ($2,830)$1,451$1,379$443,890
141 ($2,830)$1,446$1,383$442,507
142 ($2,830)$1,442$1,388$441,119
143 ($2,830)$1,437$1,392$439,727
144 ($2,830)$1,433$1,397$438,330
Year 13 - 145 ($2,830)$1,428$1,401$436,928
146 ($2,830)$1,424$1,406$435,522
147 ($2,830)$1,419$1,411$434,112
148 ($2,830)$1,414$1,415$432,696
149 ($2,830)$1,410$1,420$431,277
150 ($2,830)$1,405$1,424$429,852
151 ($2,830)$1,401$1,429$428,423
152 ($2,830)$1,396$1,434$426,989
153 ($2,830)$1,391$1,438$425,551
154 ($2,830)$1,387$1,443$424,108
155 ($2,830)$1,382$1,448$422,660
156 ($2,830)$1,377$1,453$421,208
Year 14 - 157 ($2,830)$1,372$1,457$419,750
158 ($2,830)$1,368$1,462$418,288
159 ($2,830)$1,363$1,467$416,822
160 ($2,830)$1,358$1,472$415,350
161 ($2,830)$1,353$1,476$413,874
162 ($2,830)$1,349$1,481$412,393
163 ($2,830)$1,344$1,486$410,907
164 ($2,830)$1,339$1,491$409,416
165 ($2,830)$1,334$1,496$407,920
166 ($2,830)$1,329$1,501$406,420
167 ($2,830)$1,324$1,505$404,914
168 ($2,830)$1,319$1,510$403,404
Year 15 - 169 ($2,830)$1,314$1,515$401,889
170 ($2,830)$1,309$1,520$400,369
171 ($2,830)$1,305$1,525$398,844
172 ($2,830)$1,300$1,530$397,313
173 ($2,830)$1,295$1,535$395,778
174 ($2,830)$1,290$1,540$394,238
175 ($2,830)$1,285$1,545$392,693
176 ($2,830)$1,280$1,550$391,143
177 ($2,830)$1,274$1,555$389,588
178 ($2,830)$1,269$1,560$388,028
179 ($2,830)$1,264$1,565$386,462
180 ($2,830)$1,259$1,570$384,892
Year 16 - 181 ($2,830)$1,254$1,576$383,316
182 ($2,830)$1,249$1,581$381,735
183 ($2,830)$1,244$1,586$380,150
184 ($2,830)$1,239$1,591$378,559
185 ($2,830)$1,233$1,596$376,962
186 ($2,830)$1,228$1,601$375,361
187 ($2,830)$1,223$1,607$373,754
188 ($2,830)$1,218$1,612$372,143
189 ($2,830)$1,213$1,617$370,525
190 ($2,830)$1,207$1,622$368,903
191 ($2,830)$1,202$1,628$367,275
192 ($2,830)$1,197$1,633$365,642
Year 17 - 193 ($2,830)$1,191$1,638$364,004
194 ($2,830)$1,186$1,644$362,361
195 ($2,830)$1,181$1,649$360,712
196 ($2,830)$1,175$1,654$359,057
197 ($2,830)$1,170$1,660$357,397
198 ($2,830)$1,165$1,665$355,732
199 ($2,830)$1,159$1,671$354,062
200 ($2,830)$1,154$1,676$352,386
201 ($2,830)$1,148$1,681$350,704
202 ($2,830)$1,143$1,687$349,017
203 ($2,830)$1,137$1,692$347,325
204 ($2,830)$1,132$1,698$345,627
Year 18 - 205 ($2,830)$1,126$1,704$343,923
206 ($2,830)$1,121$1,709$342,214
207 ($2,830)$1,115$1,715$340,500
208 ($2,830)$1,109$1,720$338,779
209 ($2,830)$1,104$1,726$337,054
210 ($2,830)$1,098$1,731$335,322
211 ($2,830)$1,093$1,737$333,585
212 ($2,830)$1,087$1,743$331,842
213 ($2,830)$1,081$1,748$330,094
214 ($2,830)$1,076$1,754$328,340
215 ($2,830)$1,070$1,760$326,580
216 ($2,830)$1,064$1,766$324,814
Year 19 - 217 ($2,830)$1,058$1,771$323,043
218 ($2,830)$1,053$1,777$321,266
219 ($2,830)$1,047$1,783$319,483
220 ($2,830)$1,041$1,789$317,694
221 ($2,830)$1,035$1,795$315,900
222 ($2,830)$1,029$1,800$314,100
223 ($2,830)$1,023$1,806$312,293
224 ($2,830)$1,018$1,812$310,481
225 ($2,830)$1,012$1,818$308,663
226 ($2,830)$1,006$1,824$306,839
227 ($2,830)$1,000$1,830$305,009
228 ($2,830)$994$1,836$303,174
Year 20 - 229 ($2,830)$988$1,842$301,332
230 ($2,830)$982$1,848$299,484
231 ($2,830)$976$1,854$297,630
232 ($2,830)$970$1,860$295,770
233 ($2,830)$964$1,866$293,904
234 ($2,830)$958$1,872$292,032
235 ($2,830)$952$1,878$290,154
236 ($2,830)$945$1,884$288,270
237 ($2,830)$939$1,890$286,379
238 ($2,830)$933$1,897$284,483
239 ($2,830)$927$1,903$282,580
240 ($2,830)$921$1,909$280,671
Year 21 - 241 ($2,830)$915$1,915$278,756
242 ($2,830)$908$1,921$276,835
243 ($2,830)$902$1,928$274,907
244 ($2,830)$896$1,934$272,973
245 ($2,830)$889$1,940$271,033
246 ($2,830)$883$1,947$269,086
247 ($2,830)$877$1,953$267,133
248 ($2,830)$870$1,959$265,174
249 ($2,830)$864$1,966$263,209
250 ($2,830)$858$1,972$261,236
251 ($2,830)$851$1,978$259,258
252 ($2,830)$845$1,985$257,273
Year 22 - 253 ($2,830)$838$1,991$255,282
254 ($2,830)$832$1,998$253,284
255 ($2,830)$825$2,004$251,279
256 ($2,830)$819$2,011$249,268
257 ($2,830)$812$2,017$247,251
258 ($2,830)$806$2,024$245,227
259 ($2,830)$799$2,031$243,196
260 ($2,830)$792$2,037$241,159
261 ($2,830)$786$2,044$239,115
262 ($2,830)$779$2,051$237,065
263 ($2,830)$772$2,057$235,007
264 ($2,830)$766$2,064$232,943
Year 23 - 265 ($2,830)$759$2,071$230,873
266 ($2,830)$752$2,077$228,795
267 ($2,830)$745$2,084$226,711
268 ($2,830)$739$2,091$224,620
269 ($2,830)$732$2,098$222,522
270 ($2,830)$725$2,105$220,418
271 ($2,830)$718$2,111$218,306
272 ($2,830)$711$2,118$216,188
273 ($2,830)$704$2,125$214,063
274 ($2,830)$697$2,132$211,931
275 ($2,830)$691$2,139$209,791
276 ($2,830)$684$2,146$207,645
Year 24 - 277 ($2,830)$677$2,153$205,492
278 ($2,830)$670$2,160$203,332
279 ($2,830)$663$2,167$201,165
280 ($2,830)$655$2,174$198,991
281 ($2,830)$648$2,181$196,810
282 ($2,830)$641$2,188$194,621
283 ($2,830)$634$2,196$192,426
284 ($2,830)$627$2,203$190,223
285 ($2,830)$620$2,210$188,013
286 ($2,830)$613$2,217$185,796
287 ($2,830)$605$2,224$183,572
288 ($2,830)$598$2,232$181,340
Year 25 - 289 ($2,830)$591$2,239$179,101
290 ($2,830)$584$2,246$176,855
291 ($2,830)$576$2,253$174,602
292 ($2,830)$569$2,261$172,341
293 ($2,830)$562$2,268$170,073
294 ($2,830)$554$2,276$167,797
295 ($2,830)$547$2,283$165,515
296 ($2,830)$539$2,290$163,224
297 ($2,830)$532$2,298$160,926
298 ($2,830)$524$2,305$158,621
299 ($2,830)$517$2,313$156,308
300 ($2,830)$509$2,320$153,988
Year 26 - 301 ($2,830)$502$2,328$151,660
302 ($2,830)$494$2,336$149,324
303 ($2,830)$487$2,343$146,981
304 ($2,830)$479$2,351$144,630
305 ($2,830)$471$2,358$142,272
306 ($2,830)$464$2,366$139,906
307 ($2,830)$456$2,374$137,532
308 ($2,830)$448$2,382$135,151
309 ($2,830)$440$2,389$132,761
310 ($2,830)$433$2,397$130,364
311 ($2,830)$425$2,405$127,959
312 ($2,830)$417$2,413$125,547
Year 27 - 313 ($2,830)$409$2,421$123,126
314 ($2,830)$401$2,428$120,698
315 ($2,830)$393$2,436$118,261
316 ($2,830)$385$2,444$115,817
317 ($2,830)$377$2,452$113,364
318 ($2,830)$369$2,460$110,904
319 ($2,830)$361$2,468$108,436
320 ($2,830)$353$2,476$105,960
321 ($2,830)$345$2,484$103,475
322 ($2,830)$337$2,493$100,983
323 ($2,830)$329$2,501$98,482
324 ($2,830)$321$2,509$95,973
Year 28 - 325 ($2,830)$313$2,517$93,456
326 ($2,830)$305$2,525$90,931
327 ($2,830)$296$2,533$88,398
328 ($2,830)$288$2,542$85,856
329 ($2,830)$280$2,550$83,306
330 ($2,830)$271$2,558$80,748
331 ($2,830)$263$2,567$78,181
332 ($2,830)$255$2,575$75,606
333 ($2,830)$246$2,583$73,023
334 ($2,830)$238$2,592$70,431
335 ($2,830)$229$2,600$67,831
336 ($2,830)$221$2,609$65,222
Year 29 - 337 ($2,830)$213$2,617$62,605
338 ($2,830)$204$2,626$59,980
339 ($2,830)$195$2,634$57,345
340 ($2,830)$187$2,643$54,703
341 ($2,830)$178$2,651$52,051
342 ($2,830)$170$2,660$49,391
343 ($2,830)$161$2,669$46,722
344 ($2,830)$152$2,677$44,045
345 ($2,830)$144$2,686$41,359
346 ($2,830)$135$2,695$38,664
347 ($2,830)$126$2,704$35,960
348 ($2,830)$117$2,712$33,248
Year 30 - 349 ($2,830)$108$2,721$30,526
350 ($2,830)$99$2,730$27,796
351 ($2,830)$91$2,739$25,057
352 ($2,830)$82$2,748$22,309
353 ($2,830)$73$2,757$19,552
354 ($2,830)$64$2,766$16,786
355 ($2,830)$55$2,775$14,011
356 ($2,830)$46$2,784$11,227
357 ($2,830)$37$2,793$8,434
358 ($2,830)$27$2,802$5,632
359 ($2,830)$18$2,811$2,820
360 ($2,830)$9$2,820$0
TOTALS$419,481$599,200$1,018,681

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.