« Back to all home prices

Mortgage Payment Schedule for a $920,000 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% ($184,000) 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
$3,463 360 $510,698 $1,246,698

Mortgage Providers

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


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 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 #: 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: 3.762% | Rate: 3.750% | Fees: $353 | 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 #: 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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $920,000
Down Payment $184,000$736,000
Year 1 - 1 ($3,463)$2,380$1,083$734,917
2 ($3,463)$2,376$1,087$733,830
3 ($3,463)$2,373$1,090$732,740
4 ($3,463)$2,369$1,094$731,646
5 ($3,463)$2,366$1,097$730,548
6 ($3,463)$2,362$1,101$729,447
7 ($3,463)$2,359$1,105$728,343
8 ($3,463)$2,355$1,108$727,235
9 ($3,463)$2,351$1,112$726,123
10 ($3,463)$2,348$1,115$725,008
11 ($3,463)$2,344$1,119$723,889
12 ($3,463)$2,341$1,122$722,767
Year 2 - 13 ($3,463)$2,337$1,126$721,640
14 ($3,463)$2,333$1,130$720,511
15 ($3,463)$2,330$1,133$719,377
16 ($3,463)$2,326$1,137$718,240
17 ($3,463)$2,322$1,141$717,099
18 ($3,463)$2,319$1,144$715,955
19 ($3,463)$2,315$1,148$714,807
20 ($3,463)$2,311$1,152$713,655
21 ($3,463)$2,307$1,156$712,499
22 ($3,463)$2,304$1,159$711,340
23 ($3,463)$2,300$1,163$710,177
24 ($3,463)$2,296$1,167$709,010
Year 3 - 25 ($3,463)$2,292$1,171$707,840
26 ($3,463)$2,289$1,174$706,665
27 ($3,463)$2,285$1,178$705,487
28 ($3,463)$2,281$1,182$704,305
29 ($3,463)$2,277$1,186$703,119
30 ($3,463)$2,273$1,190$701,930
31 ($3,463)$2,270$1,193$700,736
32 ($3,463)$2,266$1,197$699,539
33 ($3,463)$2,262$1,201$698,338
34 ($3,463)$2,258$1,205$697,133
35 ($3,463)$2,254$1,209$695,924
36 ($3,463)$2,250$1,213$694,711
Year 4 - 37 ($3,463)$2,246$1,217$693,494
38 ($3,463)$2,242$1,221$692,273
39 ($3,463)$2,238$1,225$691,049
40 ($3,463)$2,234$1,229$689,820
41 ($3,463)$2,230$1,233$688,587
42 ($3,463)$2,226$1,237$687,351
43 ($3,463)$2,222$1,241$686,110
44 ($3,463)$2,218$1,245$684,865
45 ($3,463)$2,214$1,249$683,617
46 ($3,463)$2,210$1,253$682,364
47 ($3,463)$2,206$1,257$681,107
48 ($3,463)$2,202$1,261$679,846
Year 5 - 49 ($3,463)$2,198$1,265$678,582
50 ($3,463)$2,194$1,269$677,313
51 ($3,463)$2,190$1,273$676,040
52 ($3,463)$2,186$1,277$674,762
53 ($3,463)$2,182$1,281$673,481
54 ($3,463)$2,178$1,285$672,196
55 ($3,463)$2,173$1,290$670,906
56 ($3,463)$2,169$1,294$669,612
57 ($3,463)$2,165$1,298$668,314
58 ($3,463)$2,161$1,302$667,012
59 ($3,463)$2,157$1,306$665,706
60 ($3,463)$2,152$1,311$664,395
Year 6 - 61 ($3,463)$2,148$1,315$663,080
62 ($3,463)$2,144$1,319$661,761
63 ($3,463)$2,140$1,323$660,438
64 ($3,463)$2,135$1,328$659,110
65 ($3,463)$2,131$1,332$657,778
66 ($3,463)$2,127$1,336$656,442
67 ($3,463)$2,122$1,341$655,101
68 ($3,463)$2,118$1,345$653,757
69 ($3,463)$2,114$1,349$652,407
70 ($3,463)$2,109$1,354$651,054
71 ($3,463)$2,105$1,358$649,696
72 ($3,463)$2,101$1,362$648,333
Year 7 - 73 ($3,463)$2,096$1,367$646,967
74 ($3,463)$2,092$1,371$645,595
75 ($3,463)$2,087$1,376$644,220
76 ($3,463)$2,083$1,380$642,840
77 ($3,463)$2,079$1,385$641,455
78 ($3,463)$2,074$1,389$640,066
79 ($3,463)$2,070$1,394$638,673
80 ($3,463)$2,065$1,398$637,275
81 ($3,463)$2,061$1,403$635,872
82 ($3,463)$2,056$1,407$634,465
83 ($3,463)$2,051$1,412$633,053
84 ($3,463)$2,047$1,416$631,637
Year 8 - 85 ($3,463)$2,042$1,421$630,217
86 ($3,463)$2,038$1,425$628,791
87 ($3,463)$2,033$1,430$627,361
88 ($3,463)$2,028$1,435$625,927
89 ($3,463)$2,024$1,439$624,487
90 ($3,463)$2,019$1,444$623,044
91 ($3,463)$2,015$1,449$621,595
92 ($3,463)$2,010$1,453$620,142
93 ($3,463)$2,005$1,458$618,684
94 ($3,463)$2,000$1,463$617,221
95 ($3,463)$1,996$1,467$615,754
96 ($3,463)$1,991$1,472$614,282
Year 9 - 97 ($3,463)$1,986$1,477$612,805
98 ($3,463)$1,981$1,482$611,323
99 ($3,463)$1,977$1,486$609,837
100 ($3,463)$1,972$1,491$608,346
101 ($3,463)$1,967$1,496$606,849
102 ($3,463)$1,962$1,501$605,349
103 ($3,463)$1,957$1,506$603,843
104 ($3,463)$1,952$1,511$602,332
105 ($3,463)$1,948$1,516$600,817
106 ($3,463)$1,943$1,520$599,296
107 ($3,463)$1,938$1,525$597,771
108 ($3,463)$1,933$1,530$596,241
Year 10 - 109 ($3,463)$1,928$1,535$594,705
110 ($3,463)$1,923$1,540$593,165
111 ($3,463)$1,918$1,545$591,620
112 ($3,463)$1,913$1,550$590,070
113 ($3,463)$1,908$1,555$588,515
114 ($3,463)$1,903$1,560$586,955
115 ($3,463)$1,898$1,565$585,389
116 ($3,463)$1,893$1,570$583,819
117 ($3,463)$1,888$1,575$582,244
118 ($3,463)$1,883$1,580$580,663
119 ($3,463)$1,877$1,586$579,078
120 ($3,463)$1,872$1,591$577,487
Year 11 - 121 ($3,463)$1,867$1,596$575,891
122 ($3,463)$1,862$1,601$574,290
123 ($3,463)$1,857$1,606$572,684
124 ($3,463)$1,852$1,611$571,073
125 ($3,463)$1,846$1,617$569,456
126 ($3,463)$1,841$1,622$567,834
127 ($3,463)$1,836$1,627$566,207
128 ($3,463)$1,831$1,632$564,575
129 ($3,463)$1,825$1,638$562,937
130 ($3,463)$1,820$1,643$561,294
131 ($3,463)$1,815$1,648$559,646
132 ($3,463)$1,810$1,654$557,993
Year 12 - 133 ($3,463)$1,804$1,659$556,334
134 ($3,463)$1,799$1,664$554,670
135 ($3,463)$1,793$1,670$553,000
136 ($3,463)$1,788$1,675$551,325
137 ($3,463)$1,783$1,680$549,644
138 ($3,463)$1,777$1,686$547,959
139 ($3,463)$1,772$1,691$546,267
140 ($3,463)$1,766$1,697$544,571
141 ($3,463)$1,761$1,702$542,868
142 ($3,463)$1,755$1,708$541,160
143 ($3,463)$1,750$1,713$539,447
144 ($3,463)$1,744$1,719$537,728
Year 13 - 145 ($3,463)$1,739$1,724$536,004
146 ($3,463)$1,733$1,730$534,274
147 ($3,463)$1,727$1,736$532,538
148 ($3,463)$1,722$1,741$530,797
149 ($3,463)$1,716$1,747$529,050
150 ($3,463)$1,711$1,752$527,298
151 ($3,463)$1,705$1,758$525,540
152 ($3,463)$1,699$1,764$523,776
153 ($3,463)$1,694$1,770$522,007
154 ($3,463)$1,688$1,775$520,231
155 ($3,463)$1,682$1,781$518,450
156 ($3,463)$1,676$1,787$516,664
Year 14 - 157 ($3,463)$1,671$1,793$514,871
158 ($3,463)$1,665$1,798$513,073
159 ($3,463)$1,659$1,804$511,269
160 ($3,463)$1,653$1,810$509,459
161 ($3,463)$1,647$1,816$507,643
162 ($3,463)$1,641$1,822$505,821
163 ($3,463)$1,635$1,828$503,994
164 ($3,463)$1,630$1,833$502,160
165 ($3,463)$1,624$1,839$500,321
166 ($3,463)$1,618$1,845$498,475
167 ($3,463)$1,612$1,851$496,624
168 ($3,463)$1,606$1,857$494,767
Year 15 - 169 ($3,463)$1,600$1,863$492,904
170 ($3,463)$1,594$1,869$491,034
171 ($3,463)$1,588$1,875$489,159
172 ($3,463)$1,582$1,881$487,277
173 ($3,463)$1,576$1,888$485,390
174 ($3,463)$1,569$1,894$483,496
175 ($3,463)$1,563$1,900$481,597
176 ($3,463)$1,557$1,906$479,691
177 ($3,463)$1,551$1,912$477,779
178 ($3,463)$1,545$1,918$475,860
179 ($3,463)$1,539$1,924$473,936
180 ($3,463)$1,532$1,931$472,005
Year 16 - 181 ($3,463)$1,526$1,937$470,068
182 ($3,463)$1,520$1,943$468,125
183 ($3,463)$1,514$1,949$466,176
184 ($3,463)$1,507$1,956$464,220
185 ($3,463)$1,501$1,962$462,258
186 ($3,463)$1,495$1,968$460,290
187 ($3,463)$1,488$1,975$458,315
188 ($3,463)$1,482$1,981$456,334
189 ($3,463)$1,475$1,988$454,346
190 ($3,463)$1,469$1,994$452,352
191 ($3,463)$1,463$2,000$450,352
192 ($3,463)$1,456$2,007$448,345
Year 17 - 193 ($3,463)$1,450$2,013$446,331
194 ($3,463)$1,443$2,020$444,311
195 ($3,463)$1,437$2,026$442,285
196 ($3,463)$1,430$2,033$440,252
197 ($3,463)$1,423$2,040$438,212
198 ($3,463)$1,417$2,046$436,166
199 ($3,463)$1,410$2,053$434,113
200 ($3,463)$1,404$2,059$432,054
201 ($3,463)$1,397$2,066$429,988
202 ($3,463)$1,390$2,073$427,915
203 ($3,463)$1,384$2,079$425,836
204 ($3,463)$1,377$2,086$423,750
Year 18 - 205 ($3,463)$1,370$2,093$421,657
206 ($3,463)$1,363$2,100$419,557
207 ($3,463)$1,357$2,106$417,450
208 ($3,463)$1,350$2,113$415,337
209 ($3,463)$1,343$2,120$413,217
210 ($3,463)$1,336$2,127$411,090
211 ($3,463)$1,329$2,134$408,956
212 ($3,463)$1,322$2,141$406,815
213 ($3,463)$1,315$2,148$404,668
214 ($3,463)$1,308$2,155$402,513
215 ($3,463)$1,301$2,162$400,351
216 ($3,463)$1,294$2,169$398,183
Year 19 - 217 ($3,463)$1,287$2,176$396,007
218 ($3,463)$1,280$2,183$393,825
219 ($3,463)$1,273$2,190$391,635
220 ($3,463)$1,266$2,197$389,438
221 ($3,463)$1,259$2,204$387,234
222 ($3,463)$1,252$2,211$385,023
223 ($3,463)$1,245$2,218$382,805
224 ($3,463)$1,238$2,225$380,580
225 ($3,463)$1,231$2,233$378,347
226 ($3,463)$1,223$2,240$376,108
227 ($3,463)$1,216$2,247$373,861
228 ($3,463)$1,209$2,254$371,606
Year 20 - 229 ($3,463)$1,202$2,262$369,345
230 ($3,463)$1,194$2,269$367,076
231 ($3,463)$1,187$2,276$364,800
232 ($3,463)$1,180$2,284$362,516
233 ($3,463)$1,172$2,291$360,226
234 ($3,463)$1,165$2,298$357,927
235 ($3,463)$1,157$2,306$355,621
236 ($3,463)$1,150$2,313$353,308
237 ($3,463)$1,142$2,321$350,988
238 ($3,463)$1,135$2,328$348,659
239 ($3,463)$1,127$2,336$346,324
240 ($3,463)$1,120$2,343$343,980
Year 21 - 241 ($3,463)$1,112$2,351$341,630
242 ($3,463)$1,105$2,358$339,271
243 ($3,463)$1,097$2,366$336,905
244 ($3,463)$1,089$2,374$334,531
245 ($3,463)$1,082$2,381$332,150
246 ($3,463)$1,074$2,389$329,761
247 ($3,463)$1,066$2,397$327,364
248 ($3,463)$1,058$2,405$324,959
249 ($3,463)$1,051$2,412$322,547
250 ($3,463)$1,043$2,420$320,127
251 ($3,463)$1,035$2,428$317,699
252 ($3,463)$1,027$2,436$315,263
Year 22 - 253 ($3,463)$1,019$2,444$312,819
254 ($3,463)$1,011$2,452$310,368
255 ($3,463)$1,004$2,460$307,908
256 ($3,463)$996$2,467$305,441
257 ($3,463)$988$2,475$302,965
258 ($3,463)$980$2,483$300,482
259 ($3,463)$972$2,491$297,990
260 ($3,463)$964$2,500$295,491
261 ($3,463)$955$2,508$292,983
262 ($3,463)$947$2,516$290,467
263 ($3,463)$939$2,524$287,944
264 ($3,463)$931$2,532$285,412
Year 23 - 265 ($3,463)$923$2,540$282,871
266 ($3,463)$915$2,548$280,323
267 ($3,463)$906$2,557$277,766
268 ($3,463)$898$2,565$275,201
269 ($3,463)$890$2,573$272,628
270 ($3,463)$881$2,582$270,047
271 ($3,463)$873$2,590$267,457
272 ($3,463)$865$2,598$264,858
273 ($3,463)$856$2,607$262,252
274 ($3,463)$848$2,615$259,637
275 ($3,463)$839$2,624$257,013
276 ($3,463)$831$2,632$254,381
Year 24 - 277 ($3,463)$822$2,641$251,740
278 ($3,463)$814$2,649$249,091
279 ($3,463)$805$2,658$246,434
280 ($3,463)$797$2,666$243,767
281 ($3,463)$788$2,675$241,093
282 ($3,463)$780$2,684$238,409
283 ($3,463)$771$2,692$235,717
284 ($3,463)$762$2,701$233,016
285 ($3,463)$753$2,710$230,306
286 ($3,463)$745$2,718$227,588
287 ($3,463)$736$2,727$224,861
288 ($3,463)$727$2,736$222,125
Year 25 - 289 ($3,463)$718$2,745$219,380
290 ($3,463)$709$2,754$216,626
291 ($3,463)$700$2,763$213,864
292 ($3,463)$691$2,772$211,092
293 ($3,463)$683$2,781$208,311
294 ($3,463)$674$2,790$205,522
295 ($3,463)$665$2,799$202,723
296 ($3,463)$655$2,808$199,916
297 ($3,463)$646$2,817$197,099
298 ($3,463)$637$2,826$194,273
299 ($3,463)$628$2,835$191,439
300 ($3,463)$619$2,844$188,594
Year 26 - 301 ($3,463)$610$2,853$185,741
302 ($3,463)$601$2,862$182,879
303 ($3,463)$591$2,872$180,007
304 ($3,463)$582$2,881$177,126
305 ($3,463)$573$2,890$174,236
306 ($3,463)$563$2,900$171,336
307 ($3,463)$554$2,909$168,427
308 ($3,463)$545$2,918$165,508
309 ($3,463)$535$2,928$162,580
310 ($3,463)$526$2,937$159,643
311 ($3,463)$516$2,947$156,696
312 ($3,463)$507$2,956$153,740
Year 27 - 313 ($3,463)$497$2,966$150,774
314 ($3,463)$488$2,976$147,798
315 ($3,463)$478$2,985$144,813
316 ($3,463)$468$2,995$141,818
317 ($3,463)$459$3,005$138,814
318 ($3,463)$449$3,014$135,800
319 ($3,463)$439$3,024$132,776
320 ($3,463)$429$3,034$129,742
321 ($3,463)$419$3,044$126,698
322 ($3,463)$410$3,053$123,645
323 ($3,463)$400$3,063$120,582
324 ($3,463)$390$3,073$117,509
Year 28 - 325 ($3,463)$380$3,083$114,425
326 ($3,463)$370$3,093$111,332
327 ($3,463)$360$3,103$108,229
328 ($3,463)$350$3,113$105,116
329 ($3,463)$340$3,123$101,993
330 ($3,463)$330$3,133$98,860
331 ($3,463)$320$3,143$95,716
332 ($3,463)$309$3,154$92,563
333 ($3,463)$299$3,164$89,399
334 ($3,463)$289$3,174$86,225
335 ($3,463)$279$3,184$83,041
336 ($3,463)$268$3,195$79,846
Year 29 - 337 ($3,463)$258$3,205$76,641
338 ($3,463)$248$3,215$73,426
339 ($3,463)$237$3,226$70,200
340 ($3,463)$227$3,236$66,964
341 ($3,463)$217$3,247$63,718
342 ($3,463)$206$3,257$60,461
343 ($3,463)$195$3,268$57,193
344 ($3,463)$185$3,278$53,915
345 ($3,463)$174$3,289$50,626
346 ($3,463)$164$3,299$47,327
347 ($3,463)$153$3,310$44,017
348 ($3,463)$142$3,321$40,696
Year 30 - 349 ($3,463)$132$3,331$37,365
350 ($3,463)$121$3,342$34,023
351 ($3,463)$110$3,353$30,669
352 ($3,463)$99$3,364$27,306
353 ($3,463)$88$3,375$23,931
354 ($3,463)$77$3,386$20,545
355 ($3,463)$66$3,397$17,149
356 ($3,463)$55$3,408$13,741
357 ($3,463)$44$3,419$10,322
358 ($3,463)$33$3,430$6,893
359 ($3,463)$22$3,441$3,452
360 ($3,463)$11$3,452$0
TOTALS$510,698$736,000$1,246,698

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.