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

Mortgage Parameters


Less than 20% ($157,800) 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
$2,981 360 $441,883 $1,073,083

Mortgage Providers

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


$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 #: 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 #: 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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 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  $789,000
Down Payment $157,800$631,200
Year 1 - 1 ($2,981)$2,057$924$630,276
2 ($2,981)$2,054$927$629,349
3 ($2,981)$2,051$930$628,419
4 ($2,981)$2,048$933$627,485
5 ($2,981)$2,045$936$626,549
6 ($2,981)$2,042$939$625,610
7 ($2,981)$2,038$942$624,668
8 ($2,981)$2,035$945$623,722
9 ($2,981)$2,032$948$622,774
10 ($2,981)$2,029$952$621,822
11 ($2,981)$2,026$955$620,867
12 ($2,981)$2,023$958$619,910
Year 2 - 13 ($2,981)$2,020$961$618,949
14 ($2,981)$2,017$964$617,985
15 ($2,981)$2,014$967$617,017
16 ($2,981)$2,010$970$616,047
17 ($2,981)$2,007$974$615,074
18 ($2,981)$2,004$977$614,097
19 ($2,981)$2,001$980$613,117
20 ($2,981)$1,998$983$612,134
21 ($2,981)$1,995$986$611,148
22 ($2,981)$1,991$989$610,158
23 ($2,981)$1,988$993$609,166
24 ($2,981)$1,985$996$608,170
Year 3 - 25 ($2,981)$1,982$999$607,171
26 ($2,981)$1,978$1,002$606,168
27 ($2,981)$1,975$1,006$605,162
28 ($2,981)$1,972$1,009$604,153
29 ($2,981)$1,969$1,012$603,141
30 ($2,981)$1,965$1,016$602,126
31 ($2,981)$1,962$1,019$601,107
32 ($2,981)$1,959$1,022$600,085
33 ($2,981)$1,955$1,026$599,059
34 ($2,981)$1,952$1,029$598,030
35 ($2,981)$1,949$1,032$596,998
36 ($2,981)$1,945$1,036$595,962
Year 4 - 37 ($2,981)$1,942$1,039$594,924
38 ($2,981)$1,938$1,042$593,881
39 ($2,981)$1,935$1,046$592,835
40 ($2,981)$1,932$1,049$591,786
41 ($2,981)$1,928$1,053$590,734
42 ($2,981)$1,925$1,056$589,678
43 ($2,981)$1,921$1,059$588,618
44 ($2,981)$1,918$1,063$587,556
45 ($2,981)$1,914$1,066$586,489
46 ($2,981)$1,911$1,070$585,419
47 ($2,981)$1,907$1,073$584,346
48 ($2,981)$1,904$1,077$583,269
Year 5 - 49 ($2,981)$1,900$1,080$582,189
50 ($2,981)$1,897$1,084$581,105
51 ($2,981)$1,893$1,087$580,018
52 ($2,981)$1,890$1,091$578,927
53 ($2,981)$1,886$1,094$577,832
54 ($2,981)$1,883$1,098$576,734
55 ($2,981)$1,879$1,102$575,633
56 ($2,981)$1,876$1,105$574,528
57 ($2,981)$1,872$1,109$573,419
58 ($2,981)$1,868$1,112$572,306
59 ($2,981)$1,865$1,116$571,190
60 ($2,981)$1,861$1,120$570,071
Year 6 - 61 ($2,981)$1,857$1,123$568,947
62 ($2,981)$1,854$1,127$567,821
63 ($2,981)$1,850$1,131$566,690
64 ($2,981)$1,846$1,134$565,556
65 ($2,981)$1,843$1,138$564,418
66 ($2,981)$1,839$1,142$563,276
67 ($2,981)$1,835$1,145$562,130
68 ($2,981)$1,832$1,149$560,981
69 ($2,981)$1,828$1,153$559,828
70 ($2,981)$1,824$1,157$558,672
71 ($2,981)$1,820$1,160$557,511
72 ($2,981)$1,817$1,164$556,347
Year 7 - 73 ($2,981)$1,813$1,168$555,179
74 ($2,981)$1,809$1,172$554,007
75 ($2,981)$1,805$1,176$552,831
76 ($2,981)$1,801$1,179$551,652
77 ($2,981)$1,797$1,183$550,469
78 ($2,981)$1,794$1,187$549,281
79 ($2,981)$1,790$1,191$548,090
80 ($2,981)$1,786$1,195$546,895
81 ($2,981)$1,782$1,199$545,697
82 ($2,981)$1,778$1,203$544,494
83 ($2,981)$1,774$1,207$543,287
84 ($2,981)$1,770$1,211$542,077
Year 8 - 85 ($2,981)$1,766$1,215$540,862
86 ($2,981)$1,762$1,218$539,644
87 ($2,981)$1,758$1,222$538,421
88 ($2,981)$1,754$1,226$537,195
89 ($2,981)$1,750$1,230$535,964
90 ($2,981)$1,746$1,234$534,730
91 ($2,981)$1,742$1,238$533,491
92 ($2,981)$1,738$1,242$532,249
93 ($2,981)$1,734$1,247$531,002
94 ($2,981)$1,730$1,251$529,752
95 ($2,981)$1,726$1,255$528,497
96 ($2,981)$1,722$1,259$527,238
Year 9 - 97 ($2,981)$1,718$1,263$525,976
98 ($2,981)$1,714$1,267$524,709
99 ($2,981)$1,710$1,271$523,437
100 ($2,981)$1,706$1,275$522,162
101 ($2,981)$1,701$1,279$520,883
102 ($2,981)$1,697$1,284$519,599
103 ($2,981)$1,693$1,288$518,311
104 ($2,981)$1,689$1,292$517,019
105 ($2,981)$1,685$1,296$515,723
106 ($2,981)$1,680$1,300$514,423
107 ($2,981)$1,676$1,305$513,118
108 ($2,981)$1,672$1,309$511,809
Year 10 - 109 ($2,981)$1,668$1,313$510,496
110 ($2,981)$1,663$1,317$509,179
111 ($2,981)$1,659$1,322$507,857
112 ($2,981)$1,655$1,326$506,531
113 ($2,981)$1,650$1,330$505,201
114 ($2,981)$1,646$1,335$503,866
115 ($2,981)$1,642$1,339$502,527
116 ($2,981)$1,637$1,343$501,184
117 ($2,981)$1,633$1,348$499,836
118 ($2,981)$1,629$1,352$498,484
119 ($2,981)$1,624$1,357$497,127
120 ($2,981)$1,620$1,361$495,766
Year 11 - 121 ($2,981)$1,615$1,365$494,401
122 ($2,981)$1,611$1,370$493,031
123 ($2,981)$1,606$1,374$491,657
124 ($2,981)$1,602$1,379$490,278
125 ($2,981)$1,597$1,383$488,895
126 ($2,981)$1,593$1,388$487,507
127 ($2,981)$1,588$1,392$486,114
128 ($2,981)$1,584$1,397$484,718
129 ($2,981)$1,579$1,401$483,316
130 ($2,981)$1,575$1,406$481,910
131 ($2,981)$1,570$1,411$480,500
132 ($2,981)$1,566$1,415$479,084
Year 12 - 133 ($2,981)$1,561$1,420$477,665
134 ($2,981)$1,556$1,424$476,240
135 ($2,981)$1,552$1,429$474,811
136 ($2,981)$1,547$1,434$473,378
137 ($2,981)$1,542$1,438$471,939
138 ($2,981)$1,538$1,443$470,496
139 ($2,981)$1,533$1,448$469,048
140 ($2,981)$1,528$1,452$467,596
141 ($2,981)$1,524$1,457$466,139
142 ($2,981)$1,519$1,462$464,677
143 ($2,981)$1,514$1,467$463,210
144 ($2,981)$1,509$1,471$461,739
Year 13 - 145 ($2,981)$1,504$1,476$460,262
146 ($2,981)$1,500$1,481$458,781
147 ($2,981)$1,495$1,486$457,295
148 ($2,981)$1,490$1,491$455,804
149 ($2,981)$1,485$1,496$454,309
150 ($2,981)$1,480$1,500$452,808
151 ($2,981)$1,475$1,505$451,303
152 ($2,981)$1,470$1,510$449,793
153 ($2,981)$1,466$1,515$448,277
154 ($2,981)$1,461$1,520$446,757
155 ($2,981)$1,456$1,525$445,232
156 ($2,981)$1,451$1,530$443,702
Year 14 - 157 ($2,981)$1,446$1,535$442,167
158 ($2,981)$1,441$1,540$440,627
159 ($2,981)$1,436$1,545$439,082
160 ($2,981)$1,431$1,550$437,532
161 ($2,981)$1,426$1,555$435,977
162 ($2,981)$1,421$1,560$434,416
163 ($2,981)$1,415$1,565$432,851
164 ($2,981)$1,410$1,570$431,281
165 ($2,981)$1,405$1,576$429,705
166 ($2,981)$1,400$1,581$428,124
167 ($2,981)$1,395$1,586$426,539
168 ($2,981)$1,390$1,591$424,948
Year 15 - 169 ($2,981)$1,385$1,596$423,352
170 ($2,981)$1,379$1,601$421,750
171 ($2,981)$1,374$1,607$420,144
172 ($2,981)$1,369$1,612$418,532
173 ($2,981)$1,364$1,617$416,915
174 ($2,981)$1,358$1,622$415,292
175 ($2,981)$1,353$1,628$413,665
176 ($2,981)$1,348$1,633$412,032
177 ($2,981)$1,343$1,638$410,394
178 ($2,981)$1,337$1,644$408,750
179 ($2,981)$1,332$1,649$407,101
180 ($2,981)$1,326$1,654$405,447
Year 16 - 181 ($2,981)$1,321$1,660$403,787
182 ($2,981)$1,316$1,665$402,122
183 ($2,981)$1,310$1,671$400,451
184 ($2,981)$1,305$1,676$398,775
185 ($2,981)$1,299$1,681$397,094
186 ($2,981)$1,294$1,687$395,407
187 ($2,981)$1,288$1,692$393,715
188 ($2,981)$1,283$1,698$392,017
189 ($2,981)$1,277$1,703$390,313
190 ($2,981)$1,272$1,709$388,604
191 ($2,981)$1,266$1,715$386,890
192 ($2,981)$1,261$1,720$385,169
Year 17 - 193 ($2,981)$1,255$1,726$383,444
194 ($2,981)$1,249$1,731$381,712
195 ($2,981)$1,244$1,737$379,975
196 ($2,981)$1,238$1,743$378,232
197 ($2,981)$1,232$1,748$376,484
198 ($2,981)$1,227$1,754$374,730
199 ($2,981)$1,221$1,760$372,970
200 ($2,981)$1,215$1,766$371,205
201 ($2,981)$1,210$1,771$369,433
202 ($2,981)$1,204$1,777$367,656
203 ($2,981)$1,198$1,783$365,874
204 ($2,981)$1,192$1,789$364,085
Year 18 - 205 ($2,981)$1,186$1,794$362,290
206 ($2,981)$1,180$1,800$360,490
207 ($2,981)$1,175$1,806$358,684
208 ($2,981)$1,169$1,812$356,872
209 ($2,981)$1,163$1,818$355,054
210 ($2,981)$1,157$1,824$353,230
211 ($2,981)$1,151$1,830$351,400
212 ($2,981)$1,145$1,836$349,564
213 ($2,981)$1,139$1,842$347,722
214 ($2,981)$1,133$1,848$345,875
215 ($2,981)$1,127$1,854$344,021
216 ($2,981)$1,121$1,860$342,161
Year 19 - 217 ($2,981)$1,115$1,866$340,295
218 ($2,981)$1,109$1,872$338,423
219 ($2,981)$1,103$1,878$336,545
220 ($2,981)$1,097$1,884$334,661
221 ($2,981)$1,090$1,890$332,770
222 ($2,981)$1,084$1,897$330,874
223 ($2,981)$1,078$1,903$328,971
224 ($2,981)$1,072$1,909$327,062
225 ($2,981)$1,066$1,915$325,147
226 ($2,981)$1,059$1,921$323,226
227 ($2,981)$1,053$1,928$321,298
228 ($2,981)$1,047$1,934$319,364
Year 20 - 229 ($2,981)$1,041$1,940$317,424
230 ($2,981)$1,034$1,947$315,478
231 ($2,981)$1,028$1,953$313,525
232 ($2,981)$1,022$1,959$311,566
233 ($2,981)$1,015$1,966$309,600
234 ($2,981)$1,009$1,972$307,628
235 ($2,981)$1,002$1,978$305,650
236 ($2,981)$996$1,985$303,665
237 ($2,981)$989$1,991$301,673
238 ($2,981)$983$1,998$299,676
239 ($2,981)$976$2,004$297,671
240 ($2,981)$970$2,011$295,660
Year 21 - 241 ($2,981)$963$2,017$293,643
242 ($2,981)$957$2,024$291,619
243 ($2,981)$950$2,031$289,588
244 ($2,981)$944$2,037$287,551
245 ($2,981)$937$2,044$285,507
246 ($2,981)$930$2,051$283,457
247 ($2,981)$924$2,057$281,400
248 ($2,981)$917$2,064$279,336
249 ($2,981)$910$2,071$277,265
250 ($2,981)$903$2,077$275,188
251 ($2,981)$897$2,084$273,104
252 ($2,981)$890$2,091$271,013
Year 22 - 253 ($2,981)$883$2,098$268,915
254 ($2,981)$876$2,105$266,810
255 ($2,981)$869$2,111$264,699
256 ($2,981)$862$2,118$262,581
257 ($2,981)$856$2,125$260,455
258 ($2,981)$849$2,132$258,323
259 ($2,981)$842$2,139$256,184
260 ($2,981)$835$2,146$254,038
261 ($2,981)$828$2,153$251,885
262 ($2,981)$821$2,160$249,725
263 ($2,981)$814$2,167$247,558
264 ($2,981)$807$2,174$245,384
Year 23 - 265 ($2,981)$800$2,181$243,202
266 ($2,981)$792$2,188$241,014
267 ($2,981)$785$2,195$238,819
268 ($2,981)$778$2,203$236,616
269 ($2,981)$771$2,210$234,406
270 ($2,981)$764$2,217$232,189
271 ($2,981)$757$2,224$229,965
272 ($2,981)$749$2,231$227,733
273 ($2,981)$742$2,239$225,495
274 ($2,981)$735$2,246$223,249
275 ($2,981)$727$2,253$220,995
276 ($2,981)$720$2,261$218,735
Year 24 - 277 ($2,981)$713$2,268$216,466
278 ($2,981)$705$2,275$214,191
279 ($2,981)$698$2,283$211,908
280 ($2,981)$690$2,290$209,618
281 ($2,981)$683$2,298$207,320
282 ($2,981)$676$2,305$205,015
283 ($2,981)$668$2,313$202,702
284 ($2,981)$660$2,320$200,382
285 ($2,981)$653$2,328$198,054
286 ($2,981)$645$2,335$195,718
287 ($2,981)$638$2,343$193,375
288 ($2,981)$630$2,351$191,025
Year 25 - 289 ($2,981)$622$2,358$188,666
290 ($2,981)$615$2,366$186,300
291 ($2,981)$607$2,374$183,926
292 ($2,981)$599$2,381$181,545
293 ($2,981)$592$2,389$179,156
294 ($2,981)$584$2,397$176,759
295 ($2,981)$576$2,405$174,354
296 ($2,981)$568$2,413$171,941
297 ($2,981)$560$2,421$169,521
298 ($2,981)$552$2,428$167,092
299 ($2,981)$544$2,436$164,656
300 ($2,981)$537$2,444$162,211
Year 26 - 301 ($2,981)$529$2,452$159,759
302 ($2,981)$521$2,460$157,299
303 ($2,981)$513$2,468$154,831
304 ($2,981)$504$2,476$152,354
305 ($2,981)$496$2,484$149,870
306 ($2,981)$488$2,492$147,378
307 ($2,981)$480$2,501$144,877
308 ($2,981)$472$2,509$142,368
309 ($2,981)$464$2,517$139,851
310 ($2,981)$456$2,525$137,326
311 ($2,981)$447$2,533$134,793
312 ($2,981)$439$2,542$132,251
Year 27 - 313 ($2,981)$431$2,550$129,701
314 ($2,981)$423$2,558$127,143
315 ($2,981)$414$2,567$124,577
316 ($2,981)$406$2,575$122,002
317 ($2,981)$398$2,583$119,419
318 ($2,981)$389$2,592$116,827
319 ($2,981)$381$2,600$114,227
320 ($2,981)$372$2,609$111,618
321 ($2,981)$364$2,617$109,001
322 ($2,981)$355$2,626$106,376
323 ($2,981)$347$2,634$103,741
324 ($2,981)$338$2,643$101,099
Year 28 - 325 ($2,981)$329$2,651$98,447
326 ($2,981)$321$2,660$95,787
327 ($2,981)$312$2,669$93,119
328 ($2,981)$303$2,677$90,441
329 ($2,981)$295$2,686$87,755
330 ($2,981)$286$2,695$85,060
331 ($2,981)$277$2,704$82,357
332 ($2,981)$268$2,712$79,644
333 ($2,981)$260$2,721$76,923
334 ($2,981)$251$2,730$74,193
335 ($2,981)$242$2,739$71,454
336 ($2,981)$233$2,748$68,706
Year 29 - 337 ($2,981)$224$2,757$65,949
338 ($2,981)$215$2,766$63,183
339 ($2,981)$206$2,775$60,408
340 ($2,981)$197$2,784$57,624
341 ($2,981)$188$2,793$54,831
342 ($2,981)$179$2,802$52,029
343 ($2,981)$170$2,811$49,218
344 ($2,981)$160$2,820$46,397
345 ($2,981)$151$2,830$43,568
346 ($2,981)$142$2,839$40,729
347 ($2,981)$133$2,848$37,881
348 ($2,981)$123$2,857$35,023
Year 30 - 349 ($2,981)$114$2,867$32,157
350 ($2,981)$105$2,876$29,281
351 ($2,981)$95$2,885$26,395
352 ($2,981)$86$2,895$23,500
353 ($2,981)$77$2,904$20,596
354 ($2,981)$67$2,914$17,683
355 ($2,981)$58$2,923$14,759
356 ($2,981)$48$2,933$11,827
357 ($2,981)$39$2,942$8,884
358 ($2,981)$29$2,952$5,933
359 ($2,981)$19$2,961$2,971
360 ($2,981)$10$2,971$0
TOTALS$441,883$631,200$1,073,083

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.