« Back to all home prices

Mortgage Payment Schedule for a $918,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($183,600) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,456 360 $509,588 $1,243,988

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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 #: 3294 | State Lic #: MC-1971
$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

$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 #: 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 #: 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 #: 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 #: 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

NMLS #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $918,000
Down Payment $183,600$734,400
Year 1 - 1 ($3,456)$2,375$1,081$733,319
2 ($3,456)$2,371$1,084$732,235
3 ($3,456)$2,368$1,088$731,147
4 ($3,456)$2,364$1,091$730,055
5 ($3,456)$2,361$1,095$728,960
6 ($3,456)$2,357$1,099$727,862
7 ($3,456)$2,353$1,102$726,759
8 ($3,456)$2,350$1,106$725,654
9 ($3,456)$2,346$1,109$724,545
10 ($3,456)$2,343$1,113$723,432
11 ($3,456)$2,339$1,116$722,315
12 ($3,456)$2,335$1,120$721,195
Year 2 - 13 ($3,456)$2,332$1,124$720,072
14 ($3,456)$2,328$1,127$718,944
15 ($3,456)$2,325$1,131$717,813
16 ($3,456)$2,321$1,135$716,679
17 ($3,456)$2,317$1,138$715,541
18 ($3,456)$2,314$1,142$714,399
19 ($3,456)$2,310$1,146$713,253
20 ($3,456)$2,306$1,149$712,104
21 ($3,456)$2,302$1,153$710,951
22 ($3,456)$2,299$1,157$709,794
23 ($3,456)$2,295$1,161$708,633
24 ($3,456)$2,291$1,164$707,469
Year 3 - 25 ($3,456)$2,287$1,168$706,301
26 ($3,456)$2,284$1,172$705,129
27 ($3,456)$2,280$1,176$703,954
28 ($3,456)$2,276$1,179$702,774
29 ($3,456)$2,272$1,183$701,591
30 ($3,456)$2,268$1,187$700,404
31 ($3,456)$2,265$1,191$699,213
32 ($3,456)$2,261$1,195$698,018
33 ($3,456)$2,257$1,199$696,820
34 ($3,456)$2,253$1,202$695,617
35 ($3,456)$2,249$1,206$694,411
36 ($3,456)$2,245$1,210$693,201
Year 4 - 37 ($3,456)$2,241$1,214$691,986
38 ($3,456)$2,237$1,218$690,768
39 ($3,456)$2,233$1,222$689,546
40 ($3,456)$2,230$1,226$688,320
41 ($3,456)$2,226$1,230$687,090
42 ($3,456)$2,222$1,234$685,856
43 ($3,456)$2,218$1,238$684,618
44 ($3,456)$2,214$1,242$683,377
45 ($3,456)$2,210$1,246$682,131
46 ($3,456)$2,206$1,250$680,881
47 ($3,456)$2,202$1,254$679,627
48 ($3,456)$2,197$1,258$678,369
Year 5 - 49 ($3,456)$2,193$1,262$677,106
50 ($3,456)$2,189$1,266$675,840
51 ($3,456)$2,185$1,270$674,570
52 ($3,456)$2,181$1,274$673,296
53 ($3,456)$2,177$1,279$672,017
54 ($3,456)$2,173$1,283$670,734
55 ($3,456)$2,169$1,287$669,447
56 ($3,456)$2,165$1,291$668,157
57 ($3,456)$2,160$1,295$666,861
58 ($3,456)$2,156$1,299$665,562
59 ($3,456)$2,152$1,304$664,258
60 ($3,456)$2,148$1,308$662,951
Year 6 - 61 ($3,456)$2,144$1,312$661,639
62 ($3,456)$2,139$1,316$660,323
63 ($3,456)$2,135$1,320$659,002
64 ($3,456)$2,131$1,325$657,677
65 ($3,456)$2,126$1,329$656,348
66 ($3,456)$2,122$1,333$655,015
67 ($3,456)$2,118$1,338$653,677
68 ($3,456)$2,114$1,342$652,335
69 ($3,456)$2,109$1,346$650,989
70 ($3,456)$2,105$1,351$649,638
71 ($3,456)$2,100$1,355$648,283
72 ($3,456)$2,096$1,359$646,924
Year 7 - 73 ($3,456)$2,092$1,364$645,560
74 ($3,456)$2,087$1,368$644,192
75 ($3,456)$2,083$1,373$642,819
76 ($3,456)$2,078$1,377$641,442
77 ($3,456)$2,074$1,382$640,061
78 ($3,456)$2,070$1,386$638,675
79 ($3,456)$2,065$1,390$637,284
80 ($3,456)$2,061$1,395$635,889
81 ($3,456)$2,056$1,399$634,490
82 ($3,456)$2,052$1,404$633,086
83 ($3,456)$2,047$1,409$631,677
84 ($3,456)$2,042$1,413$630,264
Year 8 - 85 ($3,456)$2,038$1,418$628,846
86 ($3,456)$2,033$1,422$627,424
87 ($3,456)$2,029$1,427$625,997
88 ($3,456)$2,024$1,431$624,566
89 ($3,456)$2,019$1,436$623,130
90 ($3,456)$2,015$1,441$621,689
91 ($3,456)$2,010$1,445$620,244
92 ($3,456)$2,005$1,450$618,794
93 ($3,456)$2,001$1,455$617,339
94 ($3,456)$1,996$1,459$615,879
95 ($3,456)$1,991$1,464$614,415
96 ($3,456)$1,987$1,469$612,946
Year 9 - 97 ($3,456)$1,982$1,474$611,473
98 ($3,456)$1,977$1,478$609,994
99 ($3,456)$1,972$1,483$608,511
100 ($3,456)$1,968$1,488$607,023
101 ($3,456)$1,963$1,493$605,530
102 ($3,456)$1,958$1,498$604,033
103 ($3,456)$1,953$1,502$602,530
104 ($3,456)$1,948$1,507$601,023
105 ($3,456)$1,943$1,512$599,511
106 ($3,456)$1,938$1,517$597,993
107 ($3,456)$1,934$1,522$596,471
108 ($3,456)$1,929$1,527$594,944
Year 10 - 109 ($3,456)$1,924$1,532$593,413
110 ($3,456)$1,919$1,537$591,876
111 ($3,456)$1,914$1,542$590,334
112 ($3,456)$1,909$1,547$588,787
113 ($3,456)$1,904$1,552$587,235
114 ($3,456)$1,899$1,557$585,679
115 ($3,456)$1,894$1,562$584,117
116 ($3,456)$1,889$1,567$582,550
117 ($3,456)$1,884$1,572$580,978
118 ($3,456)$1,878$1,577$579,401
119 ($3,456)$1,873$1,582$577,819
120 ($3,456)$1,868$1,587$576,232
Year 11 - 121 ($3,456)$1,863$1,592$574,639
122 ($3,456)$1,858$1,598$573,042
123 ($3,456)$1,853$1,603$571,439
124 ($3,456)$1,848$1,608$569,831
125 ($3,456)$1,842$1,613$568,218
126 ($3,456)$1,837$1,618$566,600
127 ($3,456)$1,832$1,624$564,976
128 ($3,456)$1,827$1,629$563,348
129 ($3,456)$1,821$1,634$561,714
130 ($3,456)$1,816$1,639$560,074
131 ($3,456)$1,811$1,645$558,430
132 ($3,456)$1,806$1,650$556,780
Year 12 - 133 ($3,456)$1,800$1,655$555,124
134 ($3,456)$1,795$1,661$553,464
135 ($3,456)$1,790$1,666$551,798
136 ($3,456)$1,784$1,671$550,126
137 ($3,456)$1,779$1,677$548,450
138 ($3,456)$1,773$1,682$546,767
139 ($3,456)$1,768$1,688$545,080
140 ($3,456)$1,762$1,693$543,387
141 ($3,456)$1,757$1,699$541,688
142 ($3,456)$1,751$1,704$539,984
143 ($3,456)$1,746$1,710$538,274
144 ($3,456)$1,740$1,715$536,559
Year 13 - 145 ($3,456)$1,735$1,721$534,839
146 ($3,456)$1,729$1,726$533,113
147 ($3,456)$1,724$1,732$531,381
148 ($3,456)$1,718$1,737$529,643
149 ($3,456)$1,713$1,743$527,900
150 ($3,456)$1,707$1,749$526,152
151 ($3,456)$1,701$1,754$524,397
152 ($3,456)$1,696$1,760$522,637
153 ($3,456)$1,690$1,766$520,872
154 ($3,456)$1,684$1,771$519,100
155 ($3,456)$1,678$1,777$517,323
156 ($3,456)$1,673$1,783$515,540
Year 14 - 157 ($3,456)$1,667$1,789$513,752
158 ($3,456)$1,661$1,794$511,957
159 ($3,456)$1,655$1,800$510,157
160 ($3,456)$1,650$1,806$508,351
161 ($3,456)$1,644$1,812$506,539
162 ($3,456)$1,638$1,818$504,722
163 ($3,456)$1,632$1,824$502,898
164 ($3,456)$1,626$1,829$501,069
165 ($3,456)$1,620$1,835$499,233
166 ($3,456)$1,614$1,841$497,392
167 ($3,456)$1,608$1,847$495,545
168 ($3,456)$1,602$1,853$493,691
Year 15 - 169 ($3,456)$1,596$1,859$491,832
170 ($3,456)$1,590$1,865$489,967
171 ($3,456)$1,584$1,871$488,095
172 ($3,456)$1,578$1,877$486,218
173 ($3,456)$1,572$1,883$484,335
174 ($3,456)$1,566$1,890$482,445
175 ($3,456)$1,560$1,896$480,550
176 ($3,456)$1,554$1,902$478,648
177 ($3,456)$1,548$1,908$476,740
178 ($3,456)$1,541$1,914$474,826
179 ($3,456)$1,535$1,920$472,906
180 ($3,456)$1,529$1,926$470,979
Year 16 - 181 ($3,456)$1,523$1,933$469,047
182 ($3,456)$1,517$1,939$467,108
183 ($3,456)$1,510$1,945$465,162
184 ($3,456)$1,504$1,951$463,211
185 ($3,456)$1,498$1,958$461,253
186 ($3,456)$1,491$1,964$459,289
187 ($3,456)$1,485$1,970$457,318
188 ($3,456)$1,479$1,977$455,342
189 ($3,456)$1,472$1,983$453,358
190 ($3,456)$1,466$1,990$451,369
191 ($3,456)$1,459$1,996$449,373
192 ($3,456)$1,453$2,003$447,370
Year 17 - 193 ($3,456)$1,446$2,009$445,361
194 ($3,456)$1,440$2,016$443,345
195 ($3,456)$1,433$2,022$441,323
196 ($3,456)$1,427$2,029$439,295
197 ($3,456)$1,420$2,035$437,260
198 ($3,456)$1,414$2,042$435,218
199 ($3,456)$1,407$2,048$433,170
200 ($3,456)$1,401$2,055$431,115
201 ($3,456)$1,394$2,062$429,053
202 ($3,456)$1,387$2,068$426,985
203 ($3,456)$1,381$2,075$424,910
204 ($3,456)$1,374$2,082$422,828
Year 18 - 205 ($3,456)$1,367$2,088$420,740
206 ($3,456)$1,360$2,095$418,645
207 ($3,456)$1,354$2,102$416,543
208 ($3,456)$1,347$2,109$414,434
209 ($3,456)$1,340$2,116$412,319
210 ($3,456)$1,333$2,122$410,196
211 ($3,456)$1,326$2,129$408,067
212 ($3,456)$1,319$2,136$405,931
213 ($3,456)$1,313$2,143$403,788
214 ($3,456)$1,306$2,150$401,638
215 ($3,456)$1,299$2,157$399,481
216 ($3,456)$1,292$2,164$397,317
Year 19 - 217 ($3,456)$1,285$2,171$395,146
218 ($3,456)$1,278$2,178$392,969
219 ($3,456)$1,271$2,185$390,784
220 ($3,456)$1,264$2,192$388,592
221 ($3,456)$1,256$2,199$386,393
222 ($3,456)$1,249$2,206$384,186
223 ($3,456)$1,242$2,213$381,973
224 ($3,456)$1,235$2,220$379,753
225 ($3,456)$1,228$2,228$377,525
226 ($3,456)$1,221$2,235$375,290
227 ($3,456)$1,213$2,242$373,048
228 ($3,456)$1,206$2,249$370,799
Year 20 - 229 ($3,456)$1,199$2,257$368,542
230 ($3,456)$1,192$2,264$366,278
231 ($3,456)$1,184$2,271$364,007
232 ($3,456)$1,177$2,279$361,728
233 ($3,456)$1,170$2,286$359,442
234 ($3,456)$1,162$2,293$357,149
235 ($3,456)$1,155$2,301$354,848
236 ($3,456)$1,147$2,308$352,540
237 ($3,456)$1,140$2,316$350,225
238 ($3,456)$1,132$2,323$347,901
239 ($3,456)$1,125$2,331$345,571
240 ($3,456)$1,117$2,338$343,233
Year 21 - 241 ($3,456)$1,110$2,346$340,887
242 ($3,456)$1,102$2,353$338,534
243 ($3,456)$1,095$2,361$336,173
244 ($3,456)$1,087$2,369$333,804
245 ($3,456)$1,079$2,376$331,428
246 ($3,456)$1,072$2,384$329,044
247 ($3,456)$1,064$2,392$326,652
248 ($3,456)$1,056$2,399$324,253
249 ($3,456)$1,048$2,407$321,846
250 ($3,456)$1,041$2,415$319,431
251 ($3,456)$1,033$2,423$317,008
252 ($3,456)$1,025$2,431$314,578
Year 22 - 253 ($3,456)$1,017$2,438$312,139
254 ($3,456)$1,009$2,446$309,693
255 ($3,456)$1,001$2,454$307,239
256 ($3,456)$993$2,462$304,777
257 ($3,456)$985$2,470$302,307
258 ($3,456)$977$2,478$299,829
259 ($3,456)$969$2,486$297,343
260 ($3,456)$961$2,494$294,848
261 ($3,456)$953$2,502$292,346
262 ($3,456)$945$2,510$289,836
263 ($3,456)$937$2,518$287,318
264 ($3,456)$929$2,527$284,791
Year 23 - 265 ($3,456)$921$2,535$282,256
266 ($3,456)$913$2,543$279,714
267 ($3,456)$904$2,551$277,162
268 ($3,456)$896$2,559$274,603
269 ($3,456)$888$2,568$272,035
270 ($3,456)$880$2,576$269,459
271 ($3,456)$871$2,584$266,875
272 ($3,456)$863$2,593$264,283
273 ($3,456)$855$2,601$261,682
274 ($3,456)$846$2,609$259,072
275 ($3,456)$838$2,618$256,454
276 ($3,456)$829$2,626$253,828
Year 24 - 277 ($3,456)$821$2,635$251,193
278 ($3,456)$812$2,643$248,550
279 ($3,456)$804$2,652$245,898
280 ($3,456)$795$2,660$243,237
281 ($3,456)$786$2,669$240,568
282 ($3,456)$778$2,678$237,891
283 ($3,456)$769$2,686$235,204
284 ($3,456)$760$2,695$232,509
285 ($3,456)$752$2,704$229,806
286 ($3,456)$743$2,712$227,093
287 ($3,456)$734$2,721$224,372
288 ($3,456)$725$2,730$221,642
Year 25 - 289 ($3,456)$717$2,739$218,903
290 ($3,456)$708$2,748$216,155
291 ($3,456)$699$2,757$213,399
292 ($3,456)$690$2,766$210,633
293 ($3,456)$681$2,774$207,859
294 ($3,456)$672$2,783$205,075
295 ($3,456)$663$2,792$202,283
296 ($3,456)$654$2,801$199,481
297 ($3,456)$645$2,811$196,671
298 ($3,456)$636$2,820$193,851
299 ($3,456)$627$2,829$191,022
300 ($3,456)$618$2,838$188,184
Year 26 - 301 ($3,456)$608$2,847$185,337
302 ($3,456)$599$2,856$182,481
303 ($3,456)$590$2,865$179,616
304 ($3,456)$581$2,875$176,741
305 ($3,456)$571$2,884$173,857
306 ($3,456)$562$2,893$170,963
307 ($3,456)$553$2,903$168,061
308 ($3,456)$543$2,912$165,149
309 ($3,456)$534$2,922$162,227
310 ($3,456)$525$2,931$159,296
311 ($3,456)$515$2,940$156,356
312 ($3,456)$506$2,950$153,406
Year 27 - 313 ($3,456)$496$2,960$150,446
314 ($3,456)$486$2,969$147,477
315 ($3,456)$477$2,979$144,498
316 ($3,456)$467$2,988$141,510
317 ($3,456)$458$2,998$138,512
318 ($3,456)$448$3,008$135,504
319 ($3,456)$438$3,017$132,487
320 ($3,456)$428$3,027$129,460
321 ($3,456)$419$3,037$126,423
322 ($3,456)$409$3,047$123,376
323 ($3,456)$399$3,057$120,320
324 ($3,456)$389$3,066$117,253
Year 28 - 325 ($3,456)$379$3,076$114,177
326 ($3,456)$369$3,086$111,090
327 ($3,456)$359$3,096$107,994
328 ($3,456)$349$3,106$104,888
329 ($3,456)$339$3,116$101,771
330 ($3,456)$329$3,126$98,645
331 ($3,456)$319$3,137$95,508
332 ($3,456)$309$3,147$92,362
333 ($3,456)$299$3,157$89,205
334 ($3,456)$288$3,167$86,038
335 ($3,456)$278$3,177$82,860
336 ($3,456)$268$3,188$79,673
Year 29 - 337 ($3,456)$258$3,198$76,475
338 ($3,456)$247$3,208$73,266
339 ($3,456)$237$3,219$70,048
340 ($3,456)$226$3,229$66,819
341 ($3,456)$216$3,239$63,579
342 ($3,456)$206$3,250$60,329
343 ($3,456)$195$3,260$57,069
344 ($3,456)$185$3,271$53,798
345 ($3,456)$174$3,282$50,516
346 ($3,456)$163$3,292$47,224
347 ($3,456)$153$3,303$43,921
348 ($3,456)$142$3,314$40,608
Year 30 - 349 ($3,456)$131$3,324$37,284
350 ($3,456)$121$3,335$33,949
351 ($3,456)$110$3,346$30,603
352 ($3,456)$99$3,357$27,246
353 ($3,456)$88$3,367$23,879
354 ($3,456)$77$3,378$20,501
355 ($3,456)$66$3,389$17,111
356 ($3,456)$55$3,400$13,711
357 ($3,456)$44$3,411$10,300
358 ($3,456)$33$3,422$6,878
359 ($3,456)$22$3,433$3,444
360 ($3,456)$11$3,444$0
TOTALS$509,588$734,400$1,243,988

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.