« Back to all home prices

Mortgage Payment Schedule for a $789,000 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% ($157,800) 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
$2,988 360 $444,490 $1,075,690

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 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 #: 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

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 #: 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

NMLS #: 447490
$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 #: 258821
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 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 #: 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.994% | Rate: 3.990% | Fees: $130 | 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

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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | 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
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  $789,000
Down Payment $157,800$631,200
Year 1 - 1 ($2,988)$2,067$921$630,279
2 ($2,988)$2,064$924$629,355
3 ($2,988)$2,061$927$628,428
4 ($2,988)$2,058$930$627,498
5 ($2,988)$2,055$933$626,566
6 ($2,988)$2,052$936$625,629
7 ($2,988)$2,049$939$624,690
8 ($2,988)$2,046$942$623,748
9 ($2,988)$2,043$945$622,803
10 ($2,988)$2,040$948$621,855
11 ($2,988)$2,037$951$620,903
12 ($2,988)$2,033$955$619,949
Year 2 - 13 ($2,988)$2,030$958$618,991
14 ($2,988)$2,027$961$618,030
15 ($2,988)$2,024$964$617,066
16 ($2,988)$2,021$967$616,099
17 ($2,988)$2,018$970$615,129
18 ($2,988)$2,015$973$614,155
19 ($2,988)$2,011$977$613,178
20 ($2,988)$2,008$980$612,199
21 ($2,988)$2,005$983$611,216
22 ($2,988)$2,002$986$610,229
23 ($2,988)$1,999$990$609,240
24 ($2,988)$1,995$993$608,247
Year 3 - 25 ($2,988)$1,992$996$607,251
26 ($2,988)$1,989$999$606,252
27 ($2,988)$1,985$1,003$605,249
28 ($2,988)$1,982$1,006$604,243
29 ($2,988)$1,979$1,009$603,234
30 ($2,988)$1,976$1,012$602,222
31 ($2,988)$1,972$1,016$601,206
32 ($2,988)$1,969$1,019$600,187
33 ($2,988)$1,966$1,022$599,164
34 ($2,988)$1,962$1,026$598,139
35 ($2,988)$1,959$1,029$597,110
36 ($2,988)$1,956$1,032$596,077
Year 4 - 37 ($2,988)$1,952$1,036$595,041
38 ($2,988)$1,949$1,039$594,002
39 ($2,988)$1,945$1,043$592,959
40 ($2,988)$1,942$1,046$591,913
41 ($2,988)$1,939$1,050$590,864
42 ($2,988)$1,935$1,053$589,811
43 ($2,988)$1,932$1,056$588,754
44 ($2,988)$1,928$1,060$587,694
45 ($2,988)$1,925$1,063$586,631
46 ($2,988)$1,921$1,067$585,564
47 ($2,988)$1,918$1,070$584,494
48 ($2,988)$1,914$1,074$583,420
Year 5 - 49 ($2,988)$1,911$1,077$582,343
50 ($2,988)$1,907$1,081$581,262
51 ($2,988)$1,904$1,084$580,178
52 ($2,988)$1,900$1,088$579,090
53 ($2,988)$1,897$1,092$577,998
54 ($2,988)$1,893$1,095$576,903
55 ($2,988)$1,889$1,099$575,804
56 ($2,988)$1,886$1,102$574,702
57 ($2,988)$1,882$1,106$573,596
58 ($2,988)$1,879$1,110$572,487
59 ($2,988)$1,875$1,113$571,374
60 ($2,988)$1,871$1,117$570,257
Year 6 - 61 ($2,988)$1,868$1,120$569,136
62 ($2,988)$1,864$1,124$568,012
63 ($2,988)$1,860$1,128$566,884
64 ($2,988)$1,857$1,131$565,753
65 ($2,988)$1,853$1,135$564,618
66 ($2,988)$1,849$1,139$563,479
67 ($2,988)$1,845$1,143$562,336
68 ($2,988)$1,842$1,146$561,190
69 ($2,988)$1,838$1,150$560,040
70 ($2,988)$1,834$1,154$558,886
71 ($2,988)$1,830$1,158$557,728
72 ($2,988)$1,827$1,161$556,567
Year 7 - 73 ($2,988)$1,823$1,165$555,401
74 ($2,988)$1,819$1,169$554,232
75 ($2,988)$1,815$1,173$553,059
76 ($2,988)$1,811$1,177$551,883
77 ($2,988)$1,807$1,181$550,702
78 ($2,988)$1,804$1,184$549,518
79 ($2,988)$1,800$1,188$548,329
80 ($2,988)$1,796$1,192$547,137
81 ($2,988)$1,792$1,196$545,941
82 ($2,988)$1,788$1,200$544,741
83 ($2,988)$1,784$1,204$543,537
84 ($2,988)$1,780$1,208$542,329
Year 8 - 85 ($2,988)$1,776$1,212$541,117
86 ($2,988)$1,772$1,216$539,901
87 ($2,988)$1,768$1,220$538,681
88 ($2,988)$1,764$1,224$537,457
89 ($2,988)$1,760$1,228$536,229
90 ($2,988)$1,756$1,232$534,998
91 ($2,988)$1,752$1,236$533,762
92 ($2,988)$1,748$1,240$532,522
93 ($2,988)$1,744$1,244$531,278
94 ($2,988)$1,740$1,248$530,030
95 ($2,988)$1,736$1,252$528,777
96 ($2,988)$1,732$1,256$527,521
Year 9 - 97 ($2,988)$1,728$1,260$526,261
98 ($2,988)$1,724$1,265$524,996
99 ($2,988)$1,719$1,269$523,728
100 ($2,988)$1,715$1,273$522,455
101 ($2,988)$1,711$1,277$521,178
102 ($2,988)$1,707$1,281$519,897
103 ($2,988)$1,703$1,285$518,611
104 ($2,988)$1,698$1,290$517,322
105 ($2,988)$1,694$1,294$516,028
106 ($2,988)$1,690$1,298$514,730
107 ($2,988)$1,686$1,302$513,428
108 ($2,988)$1,681$1,307$512,121
Year 10 - 109 ($2,988)$1,677$1,311$510,810
110 ($2,988)$1,673$1,315$509,495
111 ($2,988)$1,669$1,319$508,176
112 ($2,988)$1,664$1,324$506,852
113 ($2,988)$1,660$1,328$505,524
114 ($2,988)$1,656$1,332$504,191
115 ($2,988)$1,651$1,337$502,854
116 ($2,988)$1,647$1,341$501,513
117 ($2,988)$1,642$1,346$500,168
118 ($2,988)$1,638$1,350$498,818
119 ($2,988)$1,634$1,354$497,463
120 ($2,988)$1,629$1,359$496,105
Year 11 - 121 ($2,988)$1,625$1,363$494,741
122 ($2,988)$1,620$1,368$493,373
123 ($2,988)$1,616$1,372$492,001
124 ($2,988)$1,611$1,377$490,625
125 ($2,988)$1,607$1,381$489,243
126 ($2,988)$1,602$1,386$487,858
127 ($2,988)$1,598$1,390$486,467
128 ($2,988)$1,593$1,395$485,072
129 ($2,988)$1,589$1,399$483,673
130 ($2,988)$1,584$1,404$482,269
131 ($2,988)$1,579$1,409$480,860
132 ($2,988)$1,575$1,413$479,447
Year 12 - 133 ($2,988)$1,570$1,418$478,029
134 ($2,988)$1,566$1,422$476,607
135 ($2,988)$1,561$1,427$475,180
136 ($2,988)$1,556$1,432$473,748
137 ($2,988)$1,552$1,437$472,311
138 ($2,988)$1,547$1,441$470,870
139 ($2,988)$1,542$1,446$469,424
140 ($2,988)$1,537$1,451$467,974
141 ($2,988)$1,533$1,455$466,518
142 ($2,988)$1,528$1,460$465,058
143 ($2,988)$1,523$1,465$463,593
144 ($2,988)$1,518$1,470$462,123
Year 13 - 145 ($2,988)$1,513$1,475$460,649
146 ($2,988)$1,509$1,479$459,169
147 ($2,988)$1,504$1,484$457,685
148 ($2,988)$1,499$1,489$456,196
149 ($2,988)$1,494$1,494$454,702
150 ($2,988)$1,489$1,499$453,203
151 ($2,988)$1,484$1,504$451,699
152 ($2,988)$1,479$1,509$450,191
153 ($2,988)$1,474$1,514$448,677
154 ($2,988)$1,469$1,519$447,158
155 ($2,988)$1,464$1,524$445,635
156 ($2,988)$1,459$1,529$444,106
Year 14 - 157 ($2,988)$1,454$1,534$442,573
158 ($2,988)$1,449$1,539$441,034
159 ($2,988)$1,444$1,544$439,490
160 ($2,988)$1,439$1,549$437,942
161 ($2,988)$1,434$1,554$436,388
162 ($2,988)$1,429$1,559$434,829
163 ($2,988)$1,424$1,564$433,265
164 ($2,988)$1,419$1,569$431,696
165 ($2,988)$1,414$1,574$430,122
166 ($2,988)$1,409$1,579$428,542
167 ($2,988)$1,403$1,585$426,958
168 ($2,988)$1,398$1,590$425,368
Year 15 - 169 ($2,988)$1,393$1,595$423,773
170 ($2,988)$1,388$1,600$422,173
171 ($2,988)$1,383$1,605$420,568
172 ($2,988)$1,377$1,611$418,957
173 ($2,988)$1,372$1,616$417,341
174 ($2,988)$1,367$1,621$415,720
175 ($2,988)$1,361$1,627$414,093
176 ($2,988)$1,356$1,632$412,461
177 ($2,988)$1,351$1,637$410,824
178 ($2,988)$1,345$1,643$409,181
179 ($2,988)$1,340$1,648$407,533
180 ($2,988)$1,335$1,653$405,880
Year 16 - 181 ($2,988)$1,329$1,659$404,221
182 ($2,988)$1,324$1,664$402,557
183 ($2,988)$1,318$1,670$400,887
184 ($2,988)$1,313$1,675$399,212
185 ($2,988)$1,307$1,681$397,532
186 ($2,988)$1,302$1,686$395,846
187 ($2,988)$1,296$1,692$394,154
188 ($2,988)$1,291$1,697$392,457
189 ($2,988)$1,285$1,703$390,754
190 ($2,988)$1,280$1,708$389,046
191 ($2,988)$1,274$1,714$387,332
192 ($2,988)$1,269$1,720$385,612
Year 17 - 193 ($2,988)$1,263$1,725$383,887
194 ($2,988)$1,257$1,731$382,156
195 ($2,988)$1,252$1,736$380,420
196 ($2,988)$1,246$1,742$378,678
197 ($2,988)$1,240$1,748$376,930
198 ($2,988)$1,234$1,754$375,176
199 ($2,988)$1,229$1,759$373,417
200 ($2,988)$1,223$1,765$371,652
201 ($2,988)$1,217$1,771$369,881
202 ($2,988)$1,211$1,777$368,104
203 ($2,988)$1,206$1,782$366,322
204 ($2,988)$1,200$1,788$364,534
Year 18 - 205 ($2,988)$1,194$1,794$362,739
206 ($2,988)$1,188$1,800$360,939
207 ($2,988)$1,182$1,806$359,133
208 ($2,988)$1,176$1,812$357,322
209 ($2,988)$1,170$1,818$355,504
210 ($2,988)$1,164$1,824$353,680
211 ($2,988)$1,158$1,830$351,850
212 ($2,988)$1,152$1,836$350,015
213 ($2,988)$1,146$1,842$348,173
214 ($2,988)$1,140$1,848$346,325
215 ($2,988)$1,134$1,854$344,471
216 ($2,988)$1,128$1,860$342,611
Year 19 - 217 ($2,988)$1,122$1,866$340,745
218 ($2,988)$1,116$1,872$338,873
219 ($2,988)$1,110$1,878$336,995
220 ($2,988)$1,104$1,884$335,111
221 ($2,988)$1,097$1,891$333,220
222 ($2,988)$1,091$1,897$331,323
223 ($2,988)$1,085$1,903$329,421
224 ($2,988)$1,079$1,909$327,511
225 ($2,988)$1,073$1,915$325,596
226 ($2,988)$1,066$1,922$323,674
227 ($2,988)$1,060$1,928$321,746
228 ($2,988)$1,054$1,934$319,812
Year 20 - 229 ($2,988)$1,047$1,941$317,871
230 ($2,988)$1,041$1,947$315,924
231 ($2,988)$1,035$1,953$313,971
232 ($2,988)$1,028$1,960$312,011
233 ($2,988)$1,022$1,966$310,045
234 ($2,988)$1,015$1,973$308,072
235 ($2,988)$1,009$1,979$306,093
236 ($2,988)$1,002$1,986$304,108
237 ($2,988)$996$1,992$302,116
238 ($2,988)$989$1,999$300,117
239 ($2,988)$983$2,005$298,112
240 ($2,988)$976$2,012$296,100
Year 21 - 241 ($2,988)$970$2,018$294,082
242 ($2,988)$963$2,025$292,057
243 ($2,988)$956$2,032$290,025
244 ($2,988)$950$2,038$287,987
245 ($2,988)$943$2,045$285,942
246 ($2,988)$936$2,052$283,891
247 ($2,988)$930$2,058$281,832
248 ($2,988)$923$2,065$279,767
249 ($2,988)$916$2,072$277,696
250 ($2,988)$909$2,079$275,617
251 ($2,988)$903$2,085$273,532
252 ($2,988)$896$2,092$271,439
Year 22 - 253 ($2,988)$889$2,099$269,340
254 ($2,988)$882$2,106$267,234
255 ($2,988)$875$2,113$265,122
256 ($2,988)$868$2,120$263,002
257 ($2,988)$861$2,127$260,875
258 ($2,988)$854$2,134$258,741
259 ($2,988)$847$2,141$256,601
260 ($2,988)$840$2,148$254,453
261 ($2,988)$833$2,155$252,298
262 ($2,988)$826$2,162$250,137
263 ($2,988)$819$2,169$247,968
264 ($2,988)$812$2,176$245,792
Year 23 - 265 ($2,988)$805$2,183$243,609
266 ($2,988)$798$2,190$241,419
267 ($2,988)$791$2,197$239,221
268 ($2,988)$783$2,205$237,017
269 ($2,988)$776$2,212$234,805
270 ($2,988)$769$2,219$232,586
271 ($2,988)$762$2,226$230,360
272 ($2,988)$754$2,234$228,126
273 ($2,988)$747$2,241$225,885
274 ($2,988)$740$2,248$223,637
275 ($2,988)$732$2,256$221,381
276 ($2,988)$725$2,263$219,118
Year 24 - 277 ($2,988)$718$2,270$216,848
278 ($2,988)$710$2,278$214,570
279 ($2,988)$703$2,285$212,285
280 ($2,988)$695$2,293$209,992
281 ($2,988)$688$2,300$207,691
282 ($2,988)$680$2,308$205,384
283 ($2,988)$673$2,315$203,068
284 ($2,988)$665$2,323$200,745
285 ($2,988)$657$2,331$198,415
286 ($2,988)$650$2,338$196,076
287 ($2,988)$642$2,346$193,731
288 ($2,988)$634$2,354$191,377
Year 25 - 289 ($2,988)$627$2,361$189,016
290 ($2,988)$619$2,369$186,647
291 ($2,988)$611$2,377$184,270
292 ($2,988)$603$2,385$181,885
293 ($2,988)$596$2,392$179,493
294 ($2,988)$588$2,400$177,093
295 ($2,988)$580$2,408$174,685
296 ($2,988)$572$2,416$172,269
297 ($2,988)$564$2,424$169,845
298 ($2,988)$556$2,432$167,413
299 ($2,988)$548$2,440$164,974
300 ($2,988)$540$2,448$162,526
Year 26 - 301 ($2,988)$532$2,456$160,070
302 ($2,988)$524$2,464$157,606
303 ($2,988)$516$2,472$155,134
304 ($2,988)$508$2,480$152,654
305 ($2,988)$500$2,488$150,166
306 ($2,988)$492$2,496$147,670
307 ($2,988)$484$2,504$145,166
308 ($2,988)$475$2,513$142,653
309 ($2,988)$467$2,521$140,132
310 ($2,988)$459$2,529$137,603
311 ($2,988)$451$2,537$135,066
312 ($2,988)$442$2,546$132,520
Year 27 - 313 ($2,988)$434$2,554$129,966
314 ($2,988)$426$2,562$127,404
315 ($2,988)$417$2,571$124,833
316 ($2,988)$409$2,579$122,254
317 ($2,988)$400$2,588$119,666
318 ($2,988)$392$2,596$117,070
319 ($2,988)$383$2,605$114,465
320 ($2,988)$375$2,613$111,852
321 ($2,988)$366$2,622$109,230
322 ($2,988)$358$2,630$106,600
323 ($2,988)$349$2,639$103,961
324 ($2,988)$340$2,648$101,314
Year 28 - 325 ($2,988)$332$2,656$98,657
326 ($2,988)$323$2,665$95,992
327 ($2,988)$314$2,674$93,319
328 ($2,988)$306$2,682$90,636
329 ($2,988)$297$2,691$87,945
330 ($2,988)$288$2,700$85,245
331 ($2,988)$279$2,709$82,536
332 ($2,988)$270$2,718$79,819
333 ($2,988)$261$2,727$77,092
334 ($2,988)$252$2,736$74,356
335 ($2,988)$244$2,745$71,612
336 ($2,988)$235$2,753$68,858
Year 29 - 337 ($2,988)$226$2,763$66,096
338 ($2,988)$216$2,772$63,324
339 ($2,988)$207$2,781$60,544
340 ($2,988)$198$2,790$57,754
341 ($2,988)$189$2,799$54,955
342 ($2,988)$180$2,808$52,147
343 ($2,988)$171$2,817$49,330
344 ($2,988)$162$2,826$46,503
345 ($2,988)$152$2,836$43,668
346 ($2,988)$143$2,845$40,823
347 ($2,988)$134$2,854$37,968
348 ($2,988)$124$2,864$35,105
Year 30 - 349 ($2,988)$115$2,873$32,232
350 ($2,988)$106$2,882$29,349
351 ($2,988)$96$2,892$26,457
352 ($2,988)$87$2,901$23,556
353 ($2,988)$77$2,911$20,645
354 ($2,988)$68$2,920$17,724
355 ($2,988)$58$2,930$14,794
356 ($2,988)$48$2,940$11,855
357 ($2,988)$39$2,949$8,906
358 ($2,988)$29$2,959$5,947
359 ($2,988)$19$2,969$2,978
360 ($2,988)$10$2,978$0
TOTALS$444,490$631,200$1,075,690

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.