« Back to all home prices

Mortgage Payment Schedule for a $790,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($158,000) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,956 360 $432,035 $1,064,035

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $790,000
Down Payment $158,000$632,000
Year 1 - 1 ($2,956)$2,017$939$631,061
2 ($2,956)$2,014$942$630,120
3 ($2,956)$2,011$945$629,175
4 ($2,956)$2,008$948$628,228
5 ($2,956)$2,005$951$627,277
6 ($2,956)$2,002$954$626,324
7 ($2,956)$1,999$957$625,367
8 ($2,956)$1,996$960$624,407
9 ($2,956)$1,993$963$623,445
10 ($2,956)$1,990$966$622,479
11 ($2,956)$1,987$969$621,510
12 ($2,956)$1,984$972$620,538
Year 2 - 13 ($2,956)$1,981$975$619,563
14 ($2,956)$1,977$978$618,585
15 ($2,956)$1,974$981$617,603
16 ($2,956)$1,971$984$616,619
17 ($2,956)$1,968$988$615,631
18 ($2,956)$1,965$991$614,640
19 ($2,956)$1,962$994$613,647
20 ($2,956)$1,959$997$612,649
21 ($2,956)$1,955$1,000$611,649
22 ($2,956)$1,952$1,003$610,646
23 ($2,956)$1,949$1,007$609,639
24 ($2,956)$1,946$1,010$608,629
Year 3 - 25 ($2,956)$1,943$1,013$607,616
26 ($2,956)$1,939$1,016$606,600
27 ($2,956)$1,936$1,020$605,580
28 ($2,956)$1,933$1,023$604,557
29 ($2,956)$1,930$1,026$603,531
30 ($2,956)$1,926$1,029$602,502
31 ($2,956)$1,923$1,033$601,469
32 ($2,956)$1,920$1,036$600,433
33 ($2,956)$1,916$1,039$599,394
34 ($2,956)$1,913$1,043$598,351
35 ($2,956)$1,910$1,046$597,305
36 ($2,956)$1,906$1,049$596,256
Year 4 - 37 ($2,956)$1,903$1,053$595,203
38 ($2,956)$1,900$1,056$594,147
39 ($2,956)$1,896$1,059$593,088
40 ($2,956)$1,893$1,063$592,025
41 ($2,956)$1,890$1,066$590,959
42 ($2,956)$1,886$1,070$589,890
43 ($2,956)$1,883$1,073$588,817
44 ($2,956)$1,879$1,076$587,741
45 ($2,956)$1,876$1,080$586,661
46 ($2,956)$1,872$1,083$585,578
47 ($2,956)$1,869$1,087$584,491
48 ($2,956)$1,865$1,090$583,401
Year 5 - 49 ($2,956)$1,862$1,094$582,307
50 ($2,956)$1,859$1,097$581,210
51 ($2,956)$1,855$1,101$580,109
52 ($2,956)$1,852$1,104$579,005
53 ($2,956)$1,848$1,108$577,897
54 ($2,956)$1,844$1,111$576,786
55 ($2,956)$1,841$1,115$575,672
56 ($2,956)$1,837$1,118$574,553
57 ($2,956)$1,834$1,122$573,431
58 ($2,956)$1,830$1,125$572,306
59 ($2,956)$1,827$1,129$571,177
60 ($2,956)$1,823$1,133$570,044
Year 6 - 61 ($2,956)$1,819$1,136$568,908
62 ($2,956)$1,816$1,140$567,768
63 ($2,956)$1,812$1,144$566,625
64 ($2,956)$1,808$1,147$565,477
65 ($2,956)$1,805$1,151$564,327
66 ($2,956)$1,801$1,155$563,172
67 ($2,956)$1,797$1,158$562,014
68 ($2,956)$1,794$1,162$560,852
69 ($2,956)$1,790$1,166$559,686
70 ($2,956)$1,786$1,169$558,517
71 ($2,956)$1,783$1,173$557,344
72 ($2,956)$1,779$1,177$556,167
Year 7 - 73 ($2,956)$1,775$1,181$554,987
74 ($2,956)$1,771$1,184$553,802
75 ($2,956)$1,768$1,188$552,614
76 ($2,956)$1,764$1,192$551,422
77 ($2,956)$1,760$1,196$550,227
78 ($2,956)$1,756$1,200$549,027
79 ($2,956)$1,752$1,203$547,824
80 ($2,956)$1,748$1,207$546,617
81 ($2,956)$1,745$1,211$545,406
82 ($2,956)$1,741$1,215$544,191
83 ($2,956)$1,737$1,219$542,972
84 ($2,956)$1,733$1,223$541,749
Year 8 - 85 ($2,956)$1,729$1,227$540,523
86 ($2,956)$1,725$1,230$539,292
87 ($2,956)$1,721$1,234$538,058
88 ($2,956)$1,717$1,238$536,819
89 ($2,956)$1,713$1,242$535,577
90 ($2,956)$1,709$1,246$534,331
91 ($2,956)$1,705$1,250$533,081
92 ($2,956)$1,701$1,254$531,826
93 ($2,956)$1,697$1,258$530,568
94 ($2,956)$1,693$1,262$529,306
95 ($2,956)$1,689$1,266$528,039
96 ($2,956)$1,685$1,270$526,769
Year 9 - 97 ($2,956)$1,681$1,274$525,495
98 ($2,956)$1,677$1,278$524,216
99 ($2,956)$1,673$1,283$522,934
100 ($2,956)$1,669$1,287$521,647
101 ($2,956)$1,665$1,291$520,356
102 ($2,956)$1,661$1,295$519,062
103 ($2,956)$1,657$1,299$517,763
104 ($2,956)$1,653$1,303$516,459
105 ($2,956)$1,648$1,307$515,152
106 ($2,956)$1,644$1,311$513,841
107 ($2,956)$1,640$1,316$512,525
108 ($2,956)$1,636$1,320$511,205
Year 10 - 109 ($2,956)$1,632$1,324$509,881
110 ($2,956)$1,627$1,328$508,553
111 ($2,956)$1,623$1,333$507,220
112 ($2,956)$1,619$1,337$505,884
113 ($2,956)$1,615$1,341$504,543
114 ($2,956)$1,610$1,345$503,197
115 ($2,956)$1,606$1,350$501,848
116 ($2,956)$1,602$1,354$500,494
117 ($2,956)$1,597$1,358$499,135
118 ($2,956)$1,593$1,363$497,773
119 ($2,956)$1,589$1,367$496,406
120 ($2,956)$1,584$1,371$495,035
Year 11 - 121 ($2,956)$1,580$1,376$493,659
122 ($2,956)$1,576$1,380$492,279
123 ($2,956)$1,571$1,384$490,894
124 ($2,956)$1,567$1,389$489,506
125 ($2,956)$1,562$1,393$488,112
126 ($2,956)$1,558$1,398$486,715
127 ($2,956)$1,553$1,402$485,312
128 ($2,956)$1,549$1,407$483,906
129 ($2,956)$1,544$1,411$482,494
130 ($2,956)$1,540$1,416$481,079
131 ($2,956)$1,535$1,420$479,658
132 ($2,956)$1,531$1,425$478,234
Year 12 - 133 ($2,956)$1,526$1,429$476,804
134 ($2,956)$1,522$1,434$475,371
135 ($2,956)$1,517$1,438$473,932
136 ($2,956)$1,513$1,443$472,489
137 ($2,956)$1,508$1,448$471,042
138 ($2,956)$1,503$1,452$469,589
139 ($2,956)$1,499$1,457$468,132
140 ($2,956)$1,494$1,462$466,671
141 ($2,956)$1,489$1,466$465,205
142 ($2,956)$1,485$1,471$463,734
143 ($2,956)$1,480$1,476$462,258
144 ($2,956)$1,475$1,480$460,778
Year 13 - 145 ($2,956)$1,471$1,485$459,293
146 ($2,956)$1,466$1,490$457,803
147 ($2,956)$1,461$1,494$456,309
148 ($2,956)$1,456$1,499$454,809
149 ($2,956)$1,452$1,504$453,305
150 ($2,956)$1,447$1,509$451,797
151 ($2,956)$1,442$1,514$450,283
152 ($2,956)$1,437$1,519$448,764
153 ($2,956)$1,432$1,523$447,241
154 ($2,956)$1,427$1,528$445,713
155 ($2,956)$1,423$1,533$444,180
156 ($2,956)$1,418$1,538$442,642
Year 14 - 157 ($2,956)$1,413$1,543$441,099
158 ($2,956)$1,408$1,548$439,551
159 ($2,956)$1,403$1,553$437,998
160 ($2,956)$1,398$1,558$436,441
161 ($2,956)$1,393$1,563$434,878
162 ($2,956)$1,388$1,568$433,310
163 ($2,956)$1,383$1,573$431,738
164 ($2,956)$1,378$1,578$430,160
165 ($2,956)$1,373$1,583$428,577
166 ($2,956)$1,368$1,588$426,989
167 ($2,956)$1,363$1,593$425,396
168 ($2,956)$1,358$1,598$423,799
Year 15 - 169 ($2,956)$1,353$1,603$422,196
170 ($2,956)$1,348$1,608$420,587
171 ($2,956)$1,342$1,613$418,974
172 ($2,956)$1,337$1,618$417,356
173 ($2,956)$1,332$1,624$415,732
174 ($2,956)$1,327$1,629$414,103
175 ($2,956)$1,322$1,634$412,469
176 ($2,956)$1,316$1,639$410,830
177 ($2,956)$1,311$1,644$409,186
178 ($2,956)$1,306$1,650$407,536
179 ($2,956)$1,301$1,655$405,881
180 ($2,956)$1,295$1,660$404,221
Year 16 - 181 ($2,956)$1,290$1,666$402,555
182 ($2,956)$1,285$1,671$400,885
183 ($2,956)$1,279$1,676$399,208
184 ($2,956)$1,274$1,682$397,527
185 ($2,956)$1,269$1,687$395,840
186 ($2,956)$1,263$1,692$394,148
187 ($2,956)$1,258$1,698$392,450
188 ($2,956)$1,253$1,703$390,747
189 ($2,956)$1,247$1,709$389,038
190 ($2,956)$1,242$1,714$387,324
191 ($2,956)$1,236$1,719$385,605
192 ($2,956)$1,231$1,725$383,880
Year 17 - 193 ($2,956)$1,225$1,730$382,150
194 ($2,956)$1,220$1,736$380,414
195 ($2,956)$1,214$1,742$378,672
196 ($2,956)$1,209$1,747$376,925
197 ($2,956)$1,203$1,753$375,173
198 ($2,956)$1,197$1,758$373,414
199 ($2,956)$1,192$1,764$371,650
200 ($2,956)$1,186$1,769$369,881
201 ($2,956)$1,181$1,775$368,106
202 ($2,956)$1,175$1,781$366,325
203 ($2,956)$1,169$1,786$364,539
204 ($2,956)$1,163$1,792$362,746
Year 18 - 205 ($2,956)$1,158$1,798$360,949
206 ($2,956)$1,152$1,804$359,145
207 ($2,956)$1,146$1,809$357,336
208 ($2,956)$1,140$1,815$355,520
209 ($2,956)$1,135$1,821$353,699
210 ($2,956)$1,129$1,827$351,873
211 ($2,956)$1,123$1,833$350,040
212 ($2,956)$1,117$1,838$348,202
213 ($2,956)$1,111$1,844$346,357
214 ($2,956)$1,105$1,850$344,507
215 ($2,956)$1,100$1,856$342,651
216 ($2,956)$1,094$1,862$340,789
Year 19 - 217 ($2,956)$1,088$1,868$338,921
218 ($2,956)$1,082$1,874$337,047
219 ($2,956)$1,076$1,880$335,167
220 ($2,956)$1,070$1,886$333,281
221 ($2,956)$1,064$1,892$331,389
222 ($2,956)$1,058$1,898$329,491
223 ($2,956)$1,052$1,904$327,587
224 ($2,956)$1,046$1,910$325,677
225 ($2,956)$1,039$1,916$323,761
226 ($2,956)$1,033$1,922$321,839
227 ($2,956)$1,027$1,928$319,910
228 ($2,956)$1,021$1,935$317,976
Year 20 - 229 ($2,956)$1,015$1,941$316,035
230 ($2,956)$1,009$1,947$314,088
231 ($2,956)$1,002$1,953$312,135
232 ($2,956)$996$1,959$310,175
233 ($2,956)$990$1,966$308,210
234 ($2,956)$984$1,972$306,238
235 ($2,956)$977$1,978$304,259
236 ($2,956)$971$1,985$302,275
237 ($2,956)$965$1,991$300,284
238 ($2,956)$958$1,997$298,287
239 ($2,956)$952$2,004$296,283
240 ($2,956)$946$2,010$294,273
Year 21 - 241 ($2,956)$939$2,016$292,257
242 ($2,956)$933$2,023$290,234
243 ($2,956)$926$2,029$288,204
244 ($2,956)$920$2,036$286,169
245 ($2,956)$913$2,042$284,126
246 ($2,956)$907$2,049$282,078
247 ($2,956)$900$2,055$280,022
248 ($2,956)$894$2,062$277,960
249 ($2,956)$887$2,068$275,892
250 ($2,956)$881$2,075$273,817
251 ($2,956)$874$2,082$271,735
252 ($2,956)$867$2,088$269,647
Year 22 - 253 ($2,956)$861$2,095$267,552
254 ($2,956)$854$2,102$265,450
255 ($2,956)$847$2,108$263,341
256 ($2,956)$840$2,115$261,226
257 ($2,956)$834$2,122$259,104
258 ($2,956)$827$2,129$256,976
259 ($2,956)$820$2,135$254,840
260 ($2,956)$813$2,142$252,698
261 ($2,956)$807$2,149$250,549
262 ($2,956)$800$2,156$248,393
263 ($2,956)$793$2,163$246,230
264 ($2,956)$786$2,170$244,060
Year 23 - 265 ($2,956)$779$2,177$241,883
266 ($2,956)$772$2,184$239,700
267 ($2,956)$765$2,191$237,509
268 ($2,956)$758$2,198$235,312
269 ($2,956)$751$2,205$233,107
270 ($2,956)$744$2,212$230,895
271 ($2,956)$737$2,219$228,677
272 ($2,956)$730$2,226$226,451
273 ($2,956)$723$2,233$224,218
274 ($2,956)$716$2,240$221,978
275 ($2,956)$708$2,247$219,731
276 ($2,956)$701$2,254$217,476
Year 24 - 277 ($2,956)$694$2,262$215,215
278 ($2,956)$687$2,269$212,946
279 ($2,956)$680$2,276$210,670
280 ($2,956)$672$2,283$208,387
281 ($2,956)$665$2,291$206,096
282 ($2,956)$658$2,298$203,798
283 ($2,956)$650$2,305$201,493
284 ($2,956)$643$2,313$199,181
285 ($2,956)$636$2,320$196,861
286 ($2,956)$628$2,327$194,533
287 ($2,956)$621$2,335$192,199
288 ($2,956)$613$2,342$189,856
Year 25 - 289 ($2,956)$606$2,350$187,507
290 ($2,956)$598$2,357$185,149
291 ($2,956)$591$2,365$182,785
292 ($2,956)$583$2,372$180,412
293 ($2,956)$576$2,380$178,033
294 ($2,956)$568$2,387$175,645
295 ($2,956)$561$2,395$173,250
296 ($2,956)$553$2,403$170,847
297 ($2,956)$545$2,410$168,437
298 ($2,956)$538$2,418$166,019
299 ($2,956)$530$2,426$163,593
300 ($2,956)$522$2,434$161,160
Year 26 - 301 ($2,956)$514$2,441$158,718
302 ($2,956)$507$2,449$156,269
303 ($2,956)$499$2,457$153,812
304 ($2,956)$491$2,465$151,348
305 ($2,956)$483$2,473$148,875
306 ($2,956)$475$2,480$146,395
307 ($2,956)$467$2,488$143,906
308 ($2,956)$459$2,496$141,410
309 ($2,956)$451$2,504$138,906
310 ($2,956)$443$2,512$136,393
311 ($2,956)$435$2,520$133,873
312 ($2,956)$427$2,528$131,345
Year 27 - 313 ($2,956)$419$2,536$128,808
314 ($2,956)$411$2,545$126,264
315 ($2,956)$403$2,553$123,711
316 ($2,956)$395$2,561$121,150
317 ($2,956)$387$2,569$118,581
318 ($2,956)$378$2,577$116,004
319 ($2,956)$370$2,585$113,418
320 ($2,956)$362$2,594$110,825
321 ($2,956)$354$2,602$108,223
322 ($2,956)$345$2,610$105,613
323 ($2,956)$337$2,619$102,994
324 ($2,956)$329$2,627$100,367
Year 28 - 325 ($2,956)$320$2,635$97,732
326 ($2,956)$312$2,644$95,088
327 ($2,956)$303$2,652$92,436
328 ($2,956)$295$2,661$89,775
329 ($2,956)$287$2,669$87,106
330 ($2,956)$278$2,678$84,429
331 ($2,956)$269$2,686$81,742
332 ($2,956)$261$2,695$79,048
333 ($2,956)$252$2,703$76,344
334 ($2,956)$244$2,712$73,632
335 ($2,956)$235$2,721$70,912
336 ($2,956)$226$2,729$68,182
Year 29 - 337 ($2,956)$218$2,738$65,444
338 ($2,956)$209$2,747$62,697
339 ($2,956)$200$2,756$59,942
340 ($2,956)$191$2,764$57,178
341 ($2,956)$182$2,773$54,404
342 ($2,956)$174$2,782$51,622
343 ($2,956)$165$2,791$48,832
344 ($2,956)$156$2,800$46,032
345 ($2,956)$147$2,809$43,223
346 ($2,956)$138$2,818$40,405
347 ($2,956)$129$2,827$37,579
348 ($2,956)$120$2,836$34,743
Year 30 - 349 ($2,956)$111$2,845$31,898
350 ($2,956)$102$2,854$29,044
351 ($2,956)$93$2,863$26,181
352 ($2,956)$84$2,872$23,309
353 ($2,956)$74$2,881$20,428
354 ($2,956)$65$2,890$17,537
355 ($2,956)$56$2,900$14,638
356 ($2,956)$47$2,909$11,729
357 ($2,956)$37$2,918$8,811
358 ($2,956)$28$2,928$5,883
359 ($2,956)$19$2,937$2,946
360 ($2,956)$9$2,946$0
TOTALS$432,035$632,000$1,064,035

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.