« Back to all home prices

Mortgage Payment Schedule for a $788,000 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% ($157,600) 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
$2,977 360 $441,323 $1,071,723

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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

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

$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 #: 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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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: $870 | 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  $788,000
Down Payment $157,600$630,400
Year 1 - 1 ($2,977)$2,054$923$629,477
2 ($2,977)$2,051$926$628,551
3 ($2,977)$2,048$929$627,622
4 ($2,977)$2,045$932$626,690
5 ($2,977)$2,042$935$625,755
6 ($2,977)$2,039$938$624,817
7 ($2,977)$2,036$941$623,876
8 ($2,977)$2,033$944$622,932
9 ($2,977)$2,030$947$621,984
10 ($2,977)$2,027$950$621,034
11 ($2,977)$2,024$953$620,080
12 ($2,977)$2,020$957$619,124
Year 2 - 13 ($2,977)$2,017$960$618,164
14 ($2,977)$2,014$963$617,201
15 ($2,977)$2,011$966$616,235
16 ($2,977)$2,008$969$615,266
17 ($2,977)$2,005$972$614,294
18 ($2,977)$2,002$975$613,319
19 ($2,977)$1,998$979$612,340
20 ($2,977)$1,995$982$611,358
21 ($2,977)$1,992$985$610,373
22 ($2,977)$1,989$988$609,385
23 ($2,977)$1,986$991$608,394
24 ($2,977)$1,982$995$607,399
Year 3 - 25 ($2,977)$1,979$998$606,401
26 ($2,977)$1,976$1,001$605,400
27 ($2,977)$1,973$1,004$604,395
28 ($2,977)$1,969$1,008$603,388
29 ($2,977)$1,966$1,011$602,377
30 ($2,977)$1,963$1,014$601,362
31 ($2,977)$1,959$1,018$600,345
32 ($2,977)$1,956$1,021$599,324
33 ($2,977)$1,953$1,024$598,300
34 ($2,977)$1,949$1,028$597,272
35 ($2,977)$1,946$1,031$596,241
36 ($2,977)$1,943$1,034$595,207
Year 4 - 37 ($2,977)$1,939$1,038$594,169
38 ($2,977)$1,936$1,041$593,128
39 ($2,977)$1,933$1,044$592,084
40 ($2,977)$1,929$1,048$591,036
41 ($2,977)$1,926$1,051$589,985
42 ($2,977)$1,922$1,055$588,930
43 ($2,977)$1,919$1,058$587,872
44 ($2,977)$1,915$1,062$586,811
45 ($2,977)$1,912$1,065$585,746
46 ($2,977)$1,909$1,068$584,677
47 ($2,977)$1,905$1,072$583,605
48 ($2,977)$1,902$1,075$582,530
Year 5 - 49 ($2,977)$1,898$1,079$581,451
50 ($2,977)$1,895$1,082$580,369
51 ($2,977)$1,891$1,086$579,283
52 ($2,977)$1,887$1,090$578,193
53 ($2,977)$1,884$1,093$577,100
54 ($2,977)$1,880$1,097$576,003
55 ($2,977)$1,877$1,100$574,903
56 ($2,977)$1,873$1,104$573,799
57 ($2,977)$1,870$1,107$572,692
58 ($2,977)$1,866$1,111$571,581
59 ($2,977)$1,862$1,115$570,467
60 ($2,977)$1,859$1,118$569,348
Year 6 - 61 ($2,977)$1,855$1,122$568,226
62 ($2,977)$1,851$1,126$567,101
63 ($2,977)$1,848$1,129$565,972
64 ($2,977)$1,844$1,133$564,839
65 ($2,977)$1,840$1,137$563,702
66 ($2,977)$1,837$1,140$562,562
67 ($2,977)$1,833$1,144$561,418
68 ($2,977)$1,829$1,148$560,270
69 ($2,977)$1,826$1,151$559,119
70 ($2,977)$1,822$1,155$557,964
71 ($2,977)$1,818$1,159$556,805
72 ($2,977)$1,814$1,163$555,642
Year 7 - 73 ($2,977)$1,810$1,167$554,475
74 ($2,977)$1,807$1,170$553,305
75 ($2,977)$1,803$1,174$552,131
76 ($2,977)$1,799$1,178$550,953
77 ($2,977)$1,795$1,182$549,771
78 ($2,977)$1,791$1,186$548,585
79 ($2,977)$1,787$1,190$547,396
80 ($2,977)$1,784$1,193$546,202
81 ($2,977)$1,780$1,197$545,005
82 ($2,977)$1,776$1,201$543,804
83 ($2,977)$1,772$1,205$542,599
84 ($2,977)$1,768$1,209$541,390
Year 8 - 85 ($2,977)$1,764$1,213$540,177
86 ($2,977)$1,760$1,217$538,960
87 ($2,977)$1,756$1,221$537,739
88 ($2,977)$1,752$1,225$536,514
89 ($2,977)$1,748$1,229$535,285
90 ($2,977)$1,744$1,233$534,052
91 ($2,977)$1,740$1,237$532,815
92 ($2,977)$1,736$1,241$531,574
93 ($2,977)$1,732$1,245$530,329
94 ($2,977)$1,728$1,249$529,080
95 ($2,977)$1,724$1,253$527,827
96 ($2,977)$1,720$1,257$526,570
Year 9 - 97 ($2,977)$1,716$1,261$525,309
98 ($2,977)$1,712$1,265$524,044
99 ($2,977)$1,708$1,270$522,774
100 ($2,977)$1,703$1,274$521,500
101 ($2,977)$1,699$1,278$520,223
102 ($2,977)$1,695$1,282$518,941
103 ($2,977)$1,691$1,286$517,655
104 ($2,977)$1,687$1,290$516,364
105 ($2,977)$1,682$1,295$515,070
106 ($2,977)$1,678$1,299$513,771
107 ($2,977)$1,674$1,303$512,468
108 ($2,977)$1,670$1,307$511,161
Year 10 - 109 ($2,977)$1,666$1,311$509,849
110 ($2,977)$1,661$1,316$508,534
111 ($2,977)$1,657$1,320$507,213
112 ($2,977)$1,653$1,324$505,889
113 ($2,977)$1,648$1,329$504,560
114 ($2,977)$1,644$1,333$503,228
115 ($2,977)$1,640$1,337$501,890
116 ($2,977)$1,635$1,342$500,549
117 ($2,977)$1,631$1,346$499,202
118 ($2,977)$1,627$1,350$497,852
119 ($2,977)$1,622$1,355$496,497
120 ($2,977)$1,618$1,359$495,138
Year 11 - 121 ($2,977)$1,613$1,364$493,774
122 ($2,977)$1,609$1,368$492,406
123 ($2,977)$1,604$1,373$491,034
124 ($2,977)$1,600$1,377$489,656
125 ($2,977)$1,595$1,382$488,275
126 ($2,977)$1,591$1,386$486,889
127 ($2,977)$1,586$1,391$485,498
128 ($2,977)$1,582$1,395$484,103
129 ($2,977)$1,577$1,400$482,704
130 ($2,977)$1,573$1,404$481,299
131 ($2,977)$1,568$1,409$479,891
132 ($2,977)$1,564$1,413$478,477
Year 12 - 133 ($2,977)$1,559$1,418$477,059
134 ($2,977)$1,554$1,423$475,637
135 ($2,977)$1,550$1,427$474,209
136 ($2,977)$1,545$1,432$472,778
137 ($2,977)$1,540$1,437$471,341
138 ($2,977)$1,536$1,441$469,900
139 ($2,977)$1,531$1,446$468,454
140 ($2,977)$1,526$1,451$467,003
141 ($2,977)$1,522$1,455$465,548
142 ($2,977)$1,517$1,460$464,088
143 ($2,977)$1,512$1,465$462,623
144 ($2,977)$1,507$1,470$461,153
Year 13 - 145 ($2,977)$1,503$1,474$459,679
146 ($2,977)$1,498$1,479$458,200
147 ($2,977)$1,493$1,484$456,716
148 ($2,977)$1,488$1,489$455,227
149 ($2,977)$1,483$1,494$453,733
150 ($2,977)$1,478$1,499$452,234
151 ($2,977)$1,474$1,503$450,731
152 ($2,977)$1,469$1,508$449,223
153 ($2,977)$1,464$1,513$447,709
154 ($2,977)$1,459$1,518$446,191
155 ($2,977)$1,454$1,523$444,668
156 ($2,977)$1,449$1,528$443,140
Year 14 - 157 ($2,977)$1,444$1,533$441,607
158 ($2,977)$1,439$1,538$440,069
159 ($2,977)$1,434$1,543$438,525
160 ($2,977)$1,429$1,548$436,977
161 ($2,977)$1,424$1,553$435,424
162 ($2,977)$1,419$1,558$433,866
163 ($2,977)$1,414$1,563$432,302
164 ($2,977)$1,409$1,568$430,734
165 ($2,977)$1,403$1,574$429,161
166 ($2,977)$1,398$1,579$427,582
167 ($2,977)$1,393$1,584$425,998
168 ($2,977)$1,388$1,589$424,409
Year 15 - 169 ($2,977)$1,383$1,594$422,815
170 ($2,977)$1,378$1,599$421,216
171 ($2,977)$1,372$1,605$419,611
172 ($2,977)$1,367$1,610$418,001
173 ($2,977)$1,362$1,615$416,386
174 ($2,977)$1,357$1,620$414,766
175 ($2,977)$1,351$1,626$413,140
176 ($2,977)$1,346$1,631$411,510
177 ($2,977)$1,341$1,636$409,873
178 ($2,977)$1,336$1,642$408,232
179 ($2,977)$1,330$1,647$406,585
180 ($2,977)$1,325$1,652$404,933
Year 16 - 181 ($2,977)$1,319$1,658$403,275
182 ($2,977)$1,314$1,663$401,612
183 ($2,977)$1,309$1,668$399,944
184 ($2,977)$1,303$1,674$398,270
185 ($2,977)$1,298$1,679$396,591
186 ($2,977)$1,292$1,685$394,906
187 ($2,977)$1,287$1,690$393,216
188 ($2,977)$1,281$1,696$391,520
189 ($2,977)$1,276$1,701$389,818
190 ($2,977)$1,270$1,707$388,112
191 ($2,977)$1,265$1,712$386,399
192 ($2,977)$1,259$1,718$384,681
Year 17 - 193 ($2,977)$1,253$1,724$382,958
194 ($2,977)$1,248$1,729$381,228
195 ($2,977)$1,242$1,735$379,494
196 ($2,977)$1,237$1,740$377,753
197 ($2,977)$1,231$1,746$376,007
198 ($2,977)$1,225$1,752$374,255
199 ($2,977)$1,219$1,758$372,498
200 ($2,977)$1,214$1,763$370,734
201 ($2,977)$1,208$1,769$368,965
202 ($2,977)$1,202$1,775$367,190
203 ($2,977)$1,196$1,781$365,410
204 ($2,977)$1,191$1,786$363,623
Year 18 - 205 ($2,977)$1,185$1,792$361,831
206 ($2,977)$1,179$1,798$360,033
207 ($2,977)$1,173$1,804$358,229
208 ($2,977)$1,167$1,810$356,420
209 ($2,977)$1,161$1,816$354,604
210 ($2,977)$1,155$1,822$352,782
211 ($2,977)$1,149$1,828$350,955
212 ($2,977)$1,144$1,833$349,121
213 ($2,977)$1,138$1,839$347,282
214 ($2,977)$1,132$1,845$345,436
215 ($2,977)$1,126$1,851$343,585
216 ($2,977)$1,120$1,857$341,727
Year 19 - 217 ($2,977)$1,113$1,864$339,864
218 ($2,977)$1,107$1,870$337,994
219 ($2,977)$1,101$1,876$336,118
220 ($2,977)$1,095$1,882$334,237
221 ($2,977)$1,089$1,888$332,349
222 ($2,977)$1,083$1,894$330,455
223 ($2,977)$1,077$1,900$328,554
224 ($2,977)$1,071$1,906$326,648
225 ($2,977)$1,064$1,913$324,735
226 ($2,977)$1,058$1,919$322,816
227 ($2,977)$1,052$1,925$320,891
228 ($2,977)$1,046$1,931$318,960
Year 20 - 229 ($2,977)$1,039$1,938$317,022
230 ($2,977)$1,033$1,944$315,078
231 ($2,977)$1,027$1,950$313,127
232 ($2,977)$1,020$1,957$311,171
233 ($2,977)$1,014$1,963$309,208
234 ($2,977)$1,008$1,970$307,238
235 ($2,977)$1,001$1,976$305,262
236 ($2,977)$995$1,982$303,280
237 ($2,977)$988$1,989$301,291
238 ($2,977)$982$1,995$299,296
239 ($2,977)$975$2,002$297,294
240 ($2,977)$969$2,008$295,286
Year 21 - 241 ($2,977)$962$2,015$293,271
242 ($2,977)$956$2,021$291,249
243 ($2,977)$949$2,028$289,221
244 ($2,977)$942$2,035$287,187
245 ($2,977)$936$2,041$285,145
246 ($2,977)$929$2,048$283,097
247 ($2,977)$922$2,055$281,043
248 ($2,977)$916$2,061$278,982
249 ($2,977)$909$2,068$276,914
250 ($2,977)$902$2,075$274,839
251 ($2,977)$896$2,081$272,757
252 ($2,977)$889$2,088$270,669
Year 22 - 253 ($2,977)$882$2,095$268,574
254 ($2,977)$875$2,102$266,472
255 ($2,977)$868$2,109$264,363
256 ($2,977)$861$2,116$262,248
257 ($2,977)$854$2,123$260,125
258 ($2,977)$848$2,129$257,996
259 ($2,977)$841$2,136$255,859
260 ($2,977)$834$2,143$253,716
261 ($2,977)$827$2,150$251,566
262 ($2,977)$820$2,157$249,408
263 ($2,977)$813$2,164$247,244
264 ($2,977)$806$2,171$245,073
Year 23 - 265 ($2,977)$799$2,178$242,894
266 ($2,977)$791$2,186$240,709
267 ($2,977)$784$2,193$238,516
268 ($2,977)$777$2,200$236,316
269 ($2,977)$770$2,207$234,109
270 ($2,977)$763$2,214$231,895
271 ($2,977)$756$2,221$229,673
272 ($2,977)$748$2,229$227,445
273 ($2,977)$741$2,236$225,209
274 ($2,977)$734$2,243$222,966
275 ($2,977)$726$2,251$220,715
276 ($2,977)$719$2,258$218,457
Year 24 - 277 ($2,977)$712$2,265$216,192
278 ($2,977)$704$2,273$213,920
279 ($2,977)$697$2,280$211,640
280 ($2,977)$690$2,287$209,352
281 ($2,977)$682$2,295$207,057
282 ($2,977)$675$2,302$204,755
283 ($2,977)$667$2,310$202,445
284 ($2,977)$660$2,317$200,128
285 ($2,977)$652$2,325$197,803
286 ($2,977)$645$2,333$195,470
287 ($2,977)$637$2,340$193,130
288 ($2,977)$629$2,348$190,782
Year 25 - 289 ($2,977)$622$2,355$188,427
290 ($2,977)$614$2,363$186,064
291 ($2,977)$606$2,371$183,693
292 ($2,977)$599$2,378$181,315
293 ($2,977)$591$2,386$178,929
294 ($2,977)$583$2,394$176,535
295 ($2,977)$575$2,402$174,133
296 ($2,977)$567$2,410$171,723
297 ($2,977)$560$2,417$169,306
298 ($2,977)$552$2,425$166,880
299 ($2,977)$544$2,433$164,447
300 ($2,977)$536$2,441$162,006
Year 26 - 301 ($2,977)$528$2,449$159,557
302 ($2,977)$520$2,457$157,100
303 ($2,977)$512$2,465$154,634
304 ($2,977)$504$2,473$152,161
305 ($2,977)$496$2,481$149,680
306 ($2,977)$488$2,489$147,191
307 ($2,977)$480$2,497$144,693
308 ($2,977)$471$2,506$142,188
309 ($2,977)$463$2,514$139,674
310 ($2,977)$455$2,522$137,152
311 ($2,977)$447$2,530$134,622
312 ($2,977)$439$2,538$132,084
Year 27 - 313 ($2,977)$430$2,547$129,537
314 ($2,977)$422$2,555$126,982
315 ($2,977)$414$2,563$124,419
316 ($2,977)$405$2,572$121,847
317 ($2,977)$397$2,580$119,267
318 ($2,977)$389$2,588$116,679
319 ($2,977)$380$2,597$114,082
320 ($2,977)$372$2,605$111,477
321 ($2,977)$363$2,614$108,863
322 ($2,977)$355$2,622$106,241
323 ($2,977)$346$2,631$103,610
324 ($2,977)$338$2,639$100,970
Year 28 - 325 ($2,977)$329$2,648$98,322
326 ($2,977)$320$2,657$95,666
327 ($2,977)$312$2,665$93,000
328 ($2,977)$303$2,674$90,327
329 ($2,977)$294$2,683$87,644
330 ($2,977)$286$2,691$84,952
331 ($2,977)$277$2,700$82,252
332 ($2,977)$268$2,709$79,543
333 ($2,977)$259$2,718$76,825
334 ($2,977)$250$2,727$74,099
335 ($2,977)$241$2,736$71,363
336 ($2,977)$233$2,744$68,619
Year 29 - 337 ($2,977)$224$2,753$65,865
338 ($2,977)$215$2,762$63,103
339 ($2,977)$206$2,771$60,331
340 ($2,977)$197$2,780$57,551
341 ($2,977)$188$2,789$54,761
342 ($2,977)$178$2,799$51,963
343 ($2,977)$169$2,808$49,155
344 ($2,977)$160$2,817$46,338
345 ($2,977)$151$2,826$43,512
346 ($2,977)$142$2,835$40,677
347 ($2,977)$133$2,844$37,833
348 ($2,977)$123$2,854$34,979
Year 30 - 349 ($2,977)$114$2,863$32,116
350 ($2,977)$105$2,872$29,243
351 ($2,977)$95$2,882$26,362
352 ($2,977)$86$2,891$23,471
353 ($2,977)$76$2,901$20,570
354 ($2,977)$67$2,910$17,660
355 ($2,977)$58$2,919$14,741
356 ($2,977)$48$2,929$11,812
357 ($2,977)$38$2,939$8,873
358 ($2,977)$29$2,948$5,925
359 ($2,977)$19$2,958$2,967
360 ($2,977)$10$2,967$0
TOTALS$441,323$630,400$1,071,723

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.