« Back to all home prices

Mortgage Payment Schedule for a $793,000 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% ($158,600) 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
$2,996 360 $444,124 $1,078,524

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

$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  $793,000
Down Payment $158,600$634,400
Year 1 - 1 ($2,996)$2,067$929$633,471
2 ($2,996)$2,064$932$632,539
3 ($2,996)$2,061$935$631,604
4 ($2,996)$2,058$938$630,667
5 ($2,996)$2,055$941$629,726
6 ($2,996)$2,052$944$628,782
7 ($2,996)$2,049$947$627,834
8 ($2,996)$2,046$950$626,884
9 ($2,996)$2,043$953$625,931
10 ($2,996)$2,039$956$624,975
11 ($2,996)$2,036$960$624,015
12 ($2,996)$2,033$963$623,052
Year 2 - 13 ($2,996)$2,030$966$622,087
14 ($2,996)$2,027$969$621,118
15 ($2,996)$2,024$972$620,146
16 ($2,996)$2,021$975$619,170
17 ($2,996)$2,017$978$618,192
18 ($2,996)$2,014$982$617,210
19 ($2,996)$2,011$985$616,225
20 ($2,996)$2,008$988$615,237
21 ($2,996)$2,005$991$614,246
22 ($2,996)$2,001$994$613,252
23 ($2,996)$1,998$998$612,254
24 ($2,996)$1,995$1,001$611,253
Year 3 - 25 ($2,996)$1,992$1,004$610,249
26 ($2,996)$1,988$1,008$609,241
27 ($2,996)$1,985$1,011$608,230
28 ($2,996)$1,982$1,014$607,216
29 ($2,996)$1,979$1,017$606,199
30 ($2,996)$1,975$1,021$605,178
31 ($2,996)$1,972$1,024$604,154
32 ($2,996)$1,969$1,027$603,127
33 ($2,996)$1,965$1,031$602,096
34 ($2,996)$1,962$1,034$601,062
35 ($2,996)$1,958$1,037$600,025
36 ($2,996)$1,955$1,041$598,984
Year 4 - 37 ($2,996)$1,952$1,044$597,940
38 ($2,996)$1,948$1,048$596,892
39 ($2,996)$1,945$1,051$595,841
40 ($2,996)$1,941$1,054$594,787
41 ($2,996)$1,938$1,058$593,729
42 ($2,996)$1,935$1,061$592,667
43 ($2,996)$1,931$1,065$591,602
44 ($2,996)$1,928$1,068$590,534
45 ($2,996)$1,924$1,072$589,462
46 ($2,996)$1,921$1,075$588,387
47 ($2,996)$1,917$1,079$587,309
48 ($2,996)$1,914$1,082$586,226
Year 5 - 49 ($2,996)$1,910$1,086$585,140
50 ($2,996)$1,907$1,089$584,051
51 ($2,996)$1,903$1,093$582,958
52 ($2,996)$1,899$1,096$581,862
53 ($2,996)$1,896$1,100$580,762
54 ($2,996)$1,892$1,104$579,658
55 ($2,996)$1,889$1,107$578,551
56 ($2,996)$1,885$1,111$577,440
57 ($2,996)$1,881$1,114$576,326
58 ($2,996)$1,878$1,118$575,208
59 ($2,996)$1,874$1,122$574,086
60 ($2,996)$1,871$1,125$572,961
Year 6 - 61 ($2,996)$1,867$1,129$571,832
62 ($2,996)$1,863$1,133$570,699
63 ($2,996)$1,860$1,136$569,563
64 ($2,996)$1,856$1,140$568,423
65 ($2,996)$1,852$1,144$567,279
66 ($2,996)$1,848$1,148$566,131
67 ($2,996)$1,845$1,151$564,980
68 ($2,996)$1,841$1,155$563,825
69 ($2,996)$1,837$1,159$562,666
70 ($2,996)$1,833$1,163$561,504
71 ($2,996)$1,830$1,166$560,338
72 ($2,996)$1,826$1,170$559,167
Year 7 - 73 ($2,996)$1,822$1,174$557,993
74 ($2,996)$1,818$1,178$556,816
75 ($2,996)$1,814$1,182$555,634
76 ($2,996)$1,810$1,185$554,449
77 ($2,996)$1,807$1,189$553,259
78 ($2,996)$1,803$1,193$552,066
79 ($2,996)$1,799$1,197$550,869
80 ($2,996)$1,795$1,201$549,668
81 ($2,996)$1,791$1,205$548,463
82 ($2,996)$1,787$1,209$547,254
83 ($2,996)$1,783$1,213$546,042
84 ($2,996)$1,779$1,217$544,825
Year 8 - 85 ($2,996)$1,775$1,221$543,604
86 ($2,996)$1,771$1,225$542,380
87 ($2,996)$1,767$1,229$541,151
88 ($2,996)$1,763$1,233$539,918
89 ($2,996)$1,759$1,237$538,682
90 ($2,996)$1,755$1,241$537,441
91 ($2,996)$1,751$1,245$536,196
92 ($2,996)$1,747$1,249$534,947
93 ($2,996)$1,743$1,253$533,694
94 ($2,996)$1,739$1,257$532,438
95 ($2,996)$1,735$1,261$531,177
96 ($2,996)$1,731$1,265$529,911
Year 9 - 97 ($2,996)$1,727$1,269$528,642
98 ($2,996)$1,722$1,273$527,369
99 ($2,996)$1,718$1,278$526,091
100 ($2,996)$1,714$1,282$524,809
101 ($2,996)$1,710$1,286$523,524
102 ($2,996)$1,706$1,290$522,233
103 ($2,996)$1,702$1,294$520,939
104 ($2,996)$1,697$1,299$519,641
105 ($2,996)$1,693$1,303$518,338
106 ($2,996)$1,689$1,307$517,031
107 ($2,996)$1,685$1,311$515,720
108 ($2,996)$1,680$1,316$514,404
Year 10 - 109 ($2,996)$1,676$1,320$513,084
110 ($2,996)$1,672$1,324$511,760
111 ($2,996)$1,667$1,328$510,432
112 ($2,996)$1,663$1,333$509,099
113 ($2,996)$1,659$1,337$507,762
114 ($2,996)$1,654$1,341$506,421
115 ($2,996)$1,650$1,346$505,075
116 ($2,996)$1,646$1,350$503,725
117 ($2,996)$1,641$1,355$502,370
118 ($2,996)$1,637$1,359$501,011
119 ($2,996)$1,632$1,363$499,648
120 ($2,996)$1,628$1,368$498,280
Year 11 - 121 ($2,996)$1,624$1,372$496,907
122 ($2,996)$1,619$1,377$495,531
123 ($2,996)$1,615$1,381$494,149
124 ($2,996)$1,610$1,386$492,763
125 ($2,996)$1,606$1,390$491,373
126 ($2,996)$1,601$1,395$489,978
127 ($2,996)$1,597$1,399$488,579
128 ($2,996)$1,592$1,404$487,175
129 ($2,996)$1,587$1,409$485,766
130 ($2,996)$1,583$1,413$484,353
131 ($2,996)$1,578$1,418$482,936
132 ($2,996)$1,574$1,422$481,513
Year 12 - 133 ($2,996)$1,569$1,427$480,086
134 ($2,996)$1,564$1,432$478,655
135 ($2,996)$1,560$1,436$477,218
136 ($2,996)$1,555$1,441$475,777
137 ($2,996)$1,550$1,446$474,332
138 ($2,996)$1,546$1,450$472,881
139 ($2,996)$1,541$1,455$471,426
140 ($2,996)$1,536$1,460$469,966
141 ($2,996)$1,531$1,465$468,502
142 ($2,996)$1,527$1,469$467,033
143 ($2,996)$1,522$1,474$465,558
144 ($2,996)$1,517$1,479$464,079
Year 13 - 145 ($2,996)$1,512$1,484$462,596
146 ($2,996)$1,507$1,489$461,107
147 ($2,996)$1,502$1,493$459,614
148 ($2,996)$1,498$1,498$458,115
149 ($2,996)$1,493$1,503$456,612
150 ($2,996)$1,488$1,508$455,104
151 ($2,996)$1,483$1,513$453,591
152 ($2,996)$1,478$1,518$452,073
153 ($2,996)$1,473$1,523$450,550
154 ($2,996)$1,468$1,528$449,022
155 ($2,996)$1,463$1,533$447,489
156 ($2,996)$1,458$1,538$445,952
Year 14 - 157 ($2,996)$1,453$1,543$444,409
158 ($2,996)$1,448$1,548$442,861
159 ($2,996)$1,443$1,553$441,308
160 ($2,996)$1,438$1,558$439,750
161 ($2,996)$1,433$1,563$438,187
162 ($2,996)$1,428$1,568$436,619
163 ($2,996)$1,423$1,573$435,046
164 ($2,996)$1,418$1,578$433,467
165 ($2,996)$1,412$1,584$431,884
166 ($2,996)$1,407$1,589$430,295
167 ($2,996)$1,402$1,594$428,701
168 ($2,996)$1,397$1,599$427,102
Year 15 - 169 ($2,996)$1,392$1,604$425,498
170 ($2,996)$1,386$1,609$423,888
171 ($2,996)$1,381$1,615$422,274
172 ($2,996)$1,376$1,620$420,654
173 ($2,996)$1,371$1,625$419,028
174 ($2,996)$1,365$1,631$417,398
175 ($2,996)$1,360$1,636$415,762
176 ($2,996)$1,355$1,641$414,121
177 ($2,996)$1,349$1,647$412,474
178 ($2,996)$1,344$1,652$410,822
179 ($2,996)$1,339$1,657$409,165
180 ($2,996)$1,333$1,663$407,502
Year 16 - 181 ($2,996)$1,328$1,668$405,834
182 ($2,996)$1,322$1,674$404,161
183 ($2,996)$1,317$1,679$402,482
184 ($2,996)$1,311$1,684$400,797
185 ($2,996)$1,306$1,690$399,107
186 ($2,996)$1,300$1,695$397,412
187 ($2,996)$1,295$1,701$395,711
188 ($2,996)$1,289$1,707$394,004
189 ($2,996)$1,284$1,712$392,292
190 ($2,996)$1,278$1,718$390,574
191 ($2,996)$1,273$1,723$388,851
192 ($2,996)$1,267$1,729$387,122
Year 17 - 193 ($2,996)$1,261$1,735$385,388
194 ($2,996)$1,256$1,740$383,647
195 ($2,996)$1,250$1,746$381,902
196 ($2,996)$1,244$1,752$380,150
197 ($2,996)$1,239$1,757$378,393
198 ($2,996)$1,233$1,763$376,630
199 ($2,996)$1,227$1,769$374,861
200 ($2,996)$1,221$1,774$373,087
201 ($2,996)$1,216$1,780$371,306
202 ($2,996)$1,210$1,786$369,520
203 ($2,996)$1,204$1,792$367,728
204 ($2,996)$1,198$1,798$365,931
Year 18 - 205 ($2,996)$1,192$1,804$364,127
206 ($2,996)$1,186$1,809$362,318
207 ($2,996)$1,181$1,815$360,502
208 ($2,996)$1,175$1,821$358,681
209 ($2,996)$1,169$1,827$356,854
210 ($2,996)$1,163$1,833$355,021
211 ($2,996)$1,157$1,839$353,182
212 ($2,996)$1,151$1,845$351,336
213 ($2,996)$1,145$1,851$349,485
214 ($2,996)$1,139$1,857$347,628
215 ($2,996)$1,133$1,863$345,765
216 ($2,996)$1,127$1,869$343,896
Year 19 - 217 ($2,996)$1,121$1,875$342,020
218 ($2,996)$1,114$1,881$340,139
219 ($2,996)$1,108$1,888$338,251
220 ($2,996)$1,102$1,894$336,357
221 ($2,996)$1,096$1,900$334,458
222 ($2,996)$1,090$1,906$332,551
223 ($2,996)$1,084$1,912$330,639
224 ($2,996)$1,077$1,919$328,720
225 ($2,996)$1,071$1,925$326,796
226 ($2,996)$1,065$1,931$324,865
227 ($2,996)$1,059$1,937$322,927
228 ($2,996)$1,052$1,944$320,984
Year 20 - 229 ($2,996)$1,046$1,950$319,033
230 ($2,996)$1,040$1,956$317,077
231 ($2,996)$1,033$1,963$315,114
232 ($2,996)$1,027$1,969$313,145
233 ($2,996)$1,020$1,976$311,170
234 ($2,996)$1,014$1,982$309,188
235 ($2,996)$1,007$1,988$307,199
236 ($2,996)$1,001$1,995$305,204
237 ($2,996)$994$2,001$303,203
238 ($2,996)$988$2,008$301,195
239 ($2,996)$981$2,015$299,180
240 ($2,996)$975$2,021$297,159
Year 21 - 241 ($2,996)$968$2,028$295,132
242 ($2,996)$962$2,034$293,097
243 ($2,996)$955$2,041$291,056
244 ($2,996)$948$2,048$289,009
245 ($2,996)$942$2,054$286,955
246 ($2,996)$935$2,061$284,894
247 ($2,996)$928$2,068$282,826
248 ($2,996)$922$2,074$280,752
249 ($2,996)$915$2,081$278,671
250 ($2,996)$908$2,088$276,583
251 ($2,996)$901$2,095$274,488
252 ($2,996)$894$2,102$272,387
Year 22 - 253 ($2,996)$888$2,108$270,278
254 ($2,996)$881$2,115$268,163
255 ($2,996)$874$2,122$266,041
256 ($2,996)$867$2,129$263,912
257 ($2,996)$860$2,136$261,776
258 ($2,996)$853$2,143$259,633
259 ($2,996)$846$2,150$257,483
260 ($2,996)$839$2,157$255,326
261 ($2,996)$832$2,164$253,162
262 ($2,996)$825$2,171$250,991
263 ($2,996)$818$2,178$248,813
264 ($2,996)$811$2,185$246,628
Year 23 - 265 ($2,996)$804$2,192$244,435
266 ($2,996)$796$2,199$242,236
267 ($2,996)$789$2,207$240,029
268 ($2,996)$782$2,214$237,816
269 ($2,996)$775$2,221$235,595
270 ($2,996)$768$2,228$233,366
271 ($2,996)$760$2,236$231,131
272 ($2,996)$753$2,243$228,888
273 ($2,996)$746$2,250$226,638
274 ($2,996)$738$2,257$224,380
275 ($2,996)$731$2,265$222,116
276 ($2,996)$724$2,272$219,843
Year 24 - 277 ($2,996)$716$2,280$217,564
278 ($2,996)$709$2,287$215,277
279 ($2,996)$701$2,294$212,982
280 ($2,996)$694$2,302$210,681
281 ($2,996)$686$2,309$208,371
282 ($2,996)$679$2,317$206,054
283 ($2,996)$671$2,325$203,730
284 ($2,996)$664$2,332$201,398
285 ($2,996)$656$2,340$199,058
286 ($2,996)$649$2,347$196,711
287 ($2,996)$641$2,355$194,356
288 ($2,996)$633$2,363$191,993
Year 25 - 289 ($2,996)$626$2,370$189,623
290 ($2,996)$618$2,378$187,245
291 ($2,996)$610$2,386$184,859
292 ($2,996)$602$2,394$182,465
293 ($2,996)$595$2,401$180,064
294 ($2,996)$587$2,409$177,655
295 ($2,996)$579$2,417$175,238
296 ($2,996)$571$2,425$172,813
297 ($2,996)$563$2,433$170,380
298 ($2,996)$555$2,441$167,939
299 ($2,996)$547$2,449$165,490
300 ($2,996)$539$2,457$163,034
Year 26 - 301 ($2,996)$531$2,465$160,569
302 ($2,996)$523$2,473$158,096
303 ($2,996)$515$2,481$155,616
304 ($2,996)$507$2,489$153,127
305 ($2,996)$499$2,497$150,630
306 ($2,996)$491$2,505$148,125
307 ($2,996)$483$2,513$145,611
308 ($2,996)$474$2,521$143,090
309 ($2,996)$466$2,530$140,560
310 ($2,996)$458$2,538$138,022
311 ($2,996)$450$2,546$135,476
312 ($2,996)$441$2,554$132,922
Year 27 - 313 ($2,996)$433$2,563$130,359
314 ($2,996)$425$2,571$127,788
315 ($2,996)$416$2,580$125,208
316 ($2,996)$408$2,588$122,620
317 ($2,996)$400$2,596$120,024
318 ($2,996)$391$2,605$117,419
319 ($2,996)$383$2,613$114,806
320 ($2,996)$374$2,622$112,184
321 ($2,996)$366$2,630$109,554
322 ($2,996)$357$2,639$106,915
323 ($2,996)$348$2,648$104,267
324 ($2,996)$340$2,656$101,611
Year 28 - 325 ($2,996)$331$2,665$98,946
326 ($2,996)$322$2,673$96,273
327 ($2,996)$314$2,682$93,591
328 ($2,996)$305$2,691$90,900
329 ($2,996)$296$2,700$88,200
330 ($2,996)$287$2,709$85,491
331 ($2,996)$279$2,717$82,774
332 ($2,996)$270$2,726$80,048
333 ($2,996)$261$2,735$77,313
334 ($2,996)$252$2,744$74,569
335 ($2,996)$243$2,753$71,816
336 ($2,996)$234$2,762$69,054
Year 29 - 337 ($2,996)$225$2,771$66,283
338 ($2,996)$216$2,780$63,503
339 ($2,996)$207$2,789$60,714
340 ($2,996)$198$2,798$57,916
341 ($2,996)$189$2,807$55,109
342 ($2,996)$180$2,816$52,293
343 ($2,996)$170$2,826$49,467
344 ($2,996)$161$2,835$46,632
345 ($2,996)$152$2,844$43,788
346 ($2,996)$143$2,853$40,935
347 ($2,996)$133$2,863$38,073
348 ($2,996)$124$2,872$35,201
Year 30 - 349 ($2,996)$115$2,881$32,320
350 ($2,996)$105$2,891$29,429
351 ($2,996)$96$2,900$26,529
352 ($2,996)$86$2,909$23,620
353 ($2,996)$77$2,919$20,701
354 ($2,996)$67$2,928$17,772
355 ($2,996)$58$2,938$14,834
356 ($2,996)$48$2,948$11,887
357 ($2,996)$39$2,957$8,929
358 ($2,996)$29$2,967$5,963
359 ($2,996)$19$2,976$2,986
360 ($2,996)$10$2,986$0
TOTALS$444,124$634,400$1,078,524

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.