« Back to all home prices

Mortgage Payment Schedule for a $926,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($185,200) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,507 360 $521,670 $1,262,470

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 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 #: 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 #: 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

NMLS #: 447490
$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

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $926,000
Down Payment $185,200$740,800
Year 1 - 1 ($3,507)$2,426$1,081$739,719
2 ($3,507)$2,423$1,084$738,635
3 ($3,507)$2,419$1,088$737,547
4 ($3,507)$2,415$1,091$736,456
5 ($3,507)$2,412$1,095$735,361
6 ($3,507)$2,408$1,099$734,262
7 ($3,507)$2,405$1,102$733,160
8 ($3,507)$2,401$1,106$732,054
9 ($3,507)$2,397$1,109$730,945
10 ($3,507)$2,394$1,113$729,832
11 ($3,507)$2,390$1,117$728,715
12 ($3,507)$2,387$1,120$727,595
Year 2 - 13 ($3,507)$2,383$1,124$726,471
14 ($3,507)$2,379$1,128$725,343
15 ($3,507)$2,375$1,131$724,212
16 ($3,507)$2,372$1,135$723,077
17 ($3,507)$2,368$1,139$721,938
18 ($3,507)$2,364$1,143$720,796
19 ($3,507)$2,361$1,146$719,649
20 ($3,507)$2,357$1,150$718,499
21 ($3,507)$2,353$1,154$717,345
22 ($3,507)$2,349$1,158$716,188
23 ($3,507)$2,346$1,161$715,027
24 ($3,507)$2,342$1,165$713,861
Year 3 - 25 ($3,507)$2,338$1,169$712,692
26 ($3,507)$2,334$1,173$711,520
27 ($3,507)$2,330$1,177$710,343
28 ($3,507)$2,326$1,180$709,163
29 ($3,507)$2,323$1,184$707,978
30 ($3,507)$2,319$1,188$706,790
31 ($3,507)$2,315$1,192$705,598
32 ($3,507)$2,311$1,196$704,402
33 ($3,507)$2,307$1,200$703,202
34 ($3,507)$2,303$1,204$701,998
35 ($3,507)$2,299$1,208$700,790
36 ($3,507)$2,295$1,212$699,578
Year 4 - 37 ($3,507)$2,291$1,216$698,363
38 ($3,507)$2,287$1,220$697,143
39 ($3,507)$2,283$1,224$695,919
40 ($3,507)$2,279$1,228$694,691
41 ($3,507)$2,275$1,232$693,460
42 ($3,507)$2,271$1,236$692,224
43 ($3,507)$2,267$1,240$690,984
44 ($3,507)$2,263$1,244$689,740
45 ($3,507)$2,259$1,248$688,492
46 ($3,507)$2,255$1,252$687,240
47 ($3,507)$2,251$1,256$685,984
48 ($3,507)$2,247$1,260$684,724
Year 5 - 49 ($3,507)$2,242$1,264$683,459
50 ($3,507)$2,238$1,269$682,191
51 ($3,507)$2,234$1,273$680,918
52 ($3,507)$2,230$1,277$679,641
53 ($3,507)$2,226$1,281$678,360
54 ($3,507)$2,222$1,285$677,075
55 ($3,507)$2,217$1,289$675,786
56 ($3,507)$2,213$1,294$674,492
57 ($3,507)$2,209$1,298$673,194
58 ($3,507)$2,205$1,302$671,892
59 ($3,507)$2,200$1,306$670,585
60 ($3,507)$2,196$1,311$669,275
Year 6 - 61 ($3,507)$2,192$1,315$667,960
62 ($3,507)$2,188$1,319$666,641
63 ($3,507)$2,183$1,324$665,317
64 ($3,507)$2,179$1,328$663,989
65 ($3,507)$2,175$1,332$662,657
66 ($3,507)$2,170$1,337$661,320
67 ($3,507)$2,166$1,341$659,979
68 ($3,507)$2,161$1,345$658,634
69 ($3,507)$2,157$1,350$657,284
70 ($3,507)$2,153$1,354$655,929
71 ($3,507)$2,148$1,359$654,571
72 ($3,507)$2,144$1,363$653,208
Year 7 - 73 ($3,507)$2,139$1,368$651,840
74 ($3,507)$2,135$1,372$650,468
75 ($3,507)$2,130$1,377$649,091
76 ($3,507)$2,126$1,381$647,710
77 ($3,507)$2,121$1,386$646,325
78 ($3,507)$2,117$1,390$644,934
79 ($3,507)$2,112$1,395$643,540
80 ($3,507)$2,108$1,399$642,140
81 ($3,507)$2,103$1,404$640,737
82 ($3,507)$2,098$1,408$639,328
83 ($3,507)$2,094$1,413$637,915
84 ($3,507)$2,089$1,418$636,497
Year 8 - 85 ($3,507)$2,085$1,422$635,075
86 ($3,507)$2,080$1,427$633,648
87 ($3,507)$2,075$1,432$632,216
88 ($3,507)$2,071$1,436$630,780
89 ($3,507)$2,066$1,441$629,339
90 ($3,507)$2,061$1,446$627,893
91 ($3,507)$2,056$1,451$626,443
92 ($3,507)$2,052$1,455$624,987
93 ($3,507)$2,047$1,460$623,527
94 ($3,507)$2,042$1,465$622,063
95 ($3,507)$2,037$1,470$620,593
96 ($3,507)$2,032$1,474$619,119
Year 9 - 97 ($3,507)$2,028$1,479$617,639
98 ($3,507)$2,023$1,484$616,155
99 ($3,507)$2,018$1,489$614,666
100 ($3,507)$2,013$1,494$613,172
101 ($3,507)$2,008$1,499$611,674
102 ($3,507)$2,003$1,504$610,170
103 ($3,507)$1,998$1,509$608,662
104 ($3,507)$1,993$1,513$607,148
105 ($3,507)$1,988$1,518$605,630
106 ($3,507)$1,983$1,523$604,106
107 ($3,507)$1,978$1,528$602,578
108 ($3,507)$1,973$1,533$601,044
Year 10 - 109 ($3,507)$1,968$1,538$599,506
110 ($3,507)$1,963$1,543$597,962
111 ($3,507)$1,958$1,549$596,414
112 ($3,507)$1,953$1,554$594,860
113 ($3,507)$1,948$1,559$593,302
114 ($3,507)$1,943$1,564$591,738
115 ($3,507)$1,938$1,569$590,169
116 ($3,507)$1,933$1,574$588,595
117 ($3,507)$1,928$1,579$587,016
118 ($3,507)$1,922$1,584$585,431
119 ($3,507)$1,917$1,590$583,842
120 ($3,507)$1,912$1,595$582,247
Year 11 - 121 ($3,507)$1,907$1,600$580,647
122 ($3,507)$1,902$1,605$579,042
123 ($3,507)$1,896$1,611$577,431
124 ($3,507)$1,891$1,616$575,815
125 ($3,507)$1,886$1,621$574,194
126 ($3,507)$1,880$1,626$572,568
127 ($3,507)$1,875$1,632$570,936
128 ($3,507)$1,870$1,637$569,299
129 ($3,507)$1,864$1,642$567,657
130 ($3,507)$1,859$1,648$566,009
131 ($3,507)$1,854$1,653$564,356
132 ($3,507)$1,848$1,659$562,697
Year 12 - 133 ($3,507)$1,843$1,664$561,033
134 ($3,507)$1,837$1,669$559,364
135 ($3,507)$1,832$1,675$557,689
136 ($3,507)$1,826$1,680$556,008
137 ($3,507)$1,821$1,686$554,322
138 ($3,507)$1,815$1,691$552,631
139 ($3,507)$1,810$1,697$550,934
140 ($3,507)$1,804$1,703$549,231
141 ($3,507)$1,799$1,708$547,523
142 ($3,507)$1,793$1,714$545,810
143 ($3,507)$1,788$1,719$544,090
144 ($3,507)$1,782$1,725$542,365
Year 13 - 145 ($3,507)$1,776$1,731$540,635
146 ($3,507)$1,771$1,736$538,898
147 ($3,507)$1,765$1,742$537,156
148 ($3,507)$1,759$1,748$535,409
149 ($3,507)$1,753$1,753$533,655
150 ($3,507)$1,748$1,759$531,896
151 ($3,507)$1,742$1,765$530,131
152 ($3,507)$1,736$1,771$528,361
153 ($3,507)$1,730$1,776$526,584
154 ($3,507)$1,725$1,782$524,802
155 ($3,507)$1,719$1,788$523,014
156 ($3,507)$1,713$1,794$521,220
Year 14 - 157 ($3,507)$1,707$1,800$519,420
158 ($3,507)$1,701$1,806$517,614
159 ($3,507)$1,695$1,812$515,802
160 ($3,507)$1,689$1,818$513,985
161 ($3,507)$1,683$1,824$512,161
162 ($3,507)$1,677$1,830$510,332
163 ($3,507)$1,671$1,836$508,496
164 ($3,507)$1,665$1,842$506,655
165 ($3,507)$1,659$1,848$504,807
166 ($3,507)$1,653$1,854$502,953
167 ($3,507)$1,647$1,860$501,094
168 ($3,507)$1,641$1,866$499,228
Year 15 - 169 ($3,507)$1,635$1,872$497,356
170 ($3,507)$1,629$1,878$495,478
171 ($3,507)$1,623$1,884$493,594
172 ($3,507)$1,617$1,890$491,703
173 ($3,507)$1,610$1,897$489,807
174 ($3,507)$1,604$1,903$487,904
175 ($3,507)$1,598$1,909$485,995
176 ($3,507)$1,592$1,915$484,080
177 ($3,507)$1,585$1,922$482,158
178 ($3,507)$1,579$1,928$480,231
179 ($3,507)$1,573$1,934$478,297
180 ($3,507)$1,566$1,940$476,356
Year 16 - 181 ($3,507)$1,560$1,947$474,409
182 ($3,507)$1,554$1,953$472,456
183 ($3,507)$1,547$1,960$470,497
184 ($3,507)$1,541$1,966$468,531
185 ($3,507)$1,534$1,972$466,558
186 ($3,507)$1,528$1,979$464,579
187 ($3,507)$1,521$1,985$462,594
188 ($3,507)$1,515$1,992$460,602
189 ($3,507)$1,508$1,998$458,604
190 ($3,507)$1,502$2,005$456,599
191 ($3,507)$1,495$2,012$454,587
192 ($3,507)$1,489$2,018$452,569
Year 17 - 193 ($3,507)$1,482$2,025$450,544
194 ($3,507)$1,476$2,031$448,513
195 ($3,507)$1,469$2,038$446,475
196 ($3,507)$1,462$2,045$444,430
197 ($3,507)$1,456$2,051$442,379
198 ($3,507)$1,449$2,058$440,321
199 ($3,507)$1,442$2,065$438,256
200 ($3,507)$1,435$2,072$436,185
201 ($3,507)$1,429$2,078$434,106
202 ($3,507)$1,422$2,085$432,021
203 ($3,507)$1,415$2,092$429,929
204 ($3,507)$1,408$2,099$427,830
Year 18 - 205 ($3,507)$1,401$2,106$425,725
206 ($3,507)$1,394$2,113$423,612
207 ($3,507)$1,387$2,120$421,492
208 ($3,507)$1,380$2,126$419,366
209 ($3,507)$1,373$2,133$417,233
210 ($3,507)$1,366$2,140$415,092
211 ($3,507)$1,359$2,147$412,945
212 ($3,507)$1,352$2,154$410,790
213 ($3,507)$1,345$2,162$408,629
214 ($3,507)$1,338$2,169$406,460
215 ($3,507)$1,331$2,176$404,284
216 ($3,507)$1,324$2,183$402,102
Year 19 - 217 ($3,507)$1,317$2,190$399,912
218 ($3,507)$1,310$2,197$397,714
219 ($3,507)$1,303$2,204$395,510
220 ($3,507)$1,295$2,212$393,299
221 ($3,507)$1,288$2,219$391,080
222 ($3,507)$1,281$2,226$388,854
223 ($3,507)$1,273$2,233$386,620
224 ($3,507)$1,266$2,241$384,380
225 ($3,507)$1,259$2,248$382,132
226 ($3,507)$1,251$2,255$379,876
227 ($3,507)$1,244$2,263$377,613
228 ($3,507)$1,237$2,270$375,343
Year 20 - 229 ($3,507)$1,229$2,278$373,066
230 ($3,507)$1,222$2,285$370,781
231 ($3,507)$1,214$2,293$368,488
232 ($3,507)$1,207$2,300$366,188
233 ($3,507)$1,199$2,308$363,880
234 ($3,507)$1,192$2,315$361,565
235 ($3,507)$1,184$2,323$359,242
236 ($3,507)$1,177$2,330$356,912
237 ($3,507)$1,169$2,338$354,574
238 ($3,507)$1,161$2,346$352,228
239 ($3,507)$1,154$2,353$349,875
240 ($3,507)$1,146$2,361$347,514
Year 21 - 241 ($3,507)$1,138$2,369$345,145
242 ($3,507)$1,130$2,377$342,769
243 ($3,507)$1,123$2,384$340,385
244 ($3,507)$1,115$2,392$337,992
245 ($3,507)$1,107$2,400$335,593
246 ($3,507)$1,099$2,408$333,185
247 ($3,507)$1,091$2,416$330,769
248 ($3,507)$1,083$2,424$328,345
249 ($3,507)$1,075$2,432$325,914
250 ($3,507)$1,067$2,439$323,474
251 ($3,507)$1,059$2,447$321,027
252 ($3,507)$1,051$2,455$318,571
Year 22 - 253 ($3,507)$1,043$2,464$316,108
254 ($3,507)$1,035$2,472$313,636
255 ($3,507)$1,027$2,480$311,157
256 ($3,507)$1,019$2,488$308,669
257 ($3,507)$1,011$2,496$306,173
258 ($3,507)$1,003$2,504$303,669
259 ($3,507)$995$2,512$301,156
260 ($3,507)$986$2,521$298,636
261 ($3,507)$978$2,529$296,107
262 ($3,507)$970$2,537$293,570
263 ($3,507)$961$2,545$291,024
264 ($3,507)$953$2,554$288,471
Year 23 - 265 ($3,507)$945$2,562$285,909
266 ($3,507)$936$2,571$283,338
267 ($3,507)$928$2,579$280,759
268 ($3,507)$919$2,587$278,172
269 ($3,507)$911$2,596$275,576
270 ($3,507)$903$2,604$272,971
271 ($3,507)$894$2,613$270,359
272 ($3,507)$885$2,621$267,737
273 ($3,507)$877$2,630$265,107
274 ($3,507)$868$2,639$262,469
275 ($3,507)$860$2,647$259,821
276 ($3,507)$851$2,656$257,165
Year 24 - 277 ($3,507)$842$2,665$254,501
278 ($3,507)$833$2,673$251,827
279 ($3,507)$825$2,682$249,145
280 ($3,507)$816$2,691$246,454
281 ($3,507)$807$2,700$243,755
282 ($3,507)$798$2,709$241,046
283 ($3,507)$789$2,717$238,329
284 ($3,507)$781$2,726$235,602
285 ($3,507)$772$2,735$232,867
286 ($3,507)$763$2,744$230,123
287 ($3,507)$754$2,753$227,369
288 ($3,507)$745$2,762$224,607
Year 25 - 289 ($3,507)$736$2,771$221,836
290 ($3,507)$727$2,780$219,056
291 ($3,507)$717$2,789$216,266
292 ($3,507)$708$2,799$213,468
293 ($3,507)$699$2,808$210,660
294 ($3,507)$690$2,817$207,843
295 ($3,507)$681$2,826$205,017
296 ($3,507)$671$2,835$202,181
297 ($3,507)$662$2,845$199,337
298 ($3,507)$653$2,854$196,483
299 ($3,507)$643$2,863$193,619
300 ($3,507)$634$2,873$190,746
Year 26 - 301 ($3,507)$625$2,882$187,864
302 ($3,507)$615$2,892$184,973
303 ($3,507)$606$2,901$182,072
304 ($3,507)$596$2,911$179,161
305 ($3,507)$587$2,920$176,241
306 ($3,507)$577$2,930$173,311
307 ($3,507)$568$2,939$170,372
308 ($3,507)$558$2,949$167,423
309 ($3,507)$548$2,959$164,464
310 ($3,507)$539$2,968$161,496
311 ($3,507)$529$2,978$158,518
312 ($3,507)$519$2,988$155,531
Year 27 - 313 ($3,507)$509$2,997$152,533
314 ($3,507)$500$3,007$149,526
315 ($3,507)$490$3,017$146,509
316 ($3,507)$480$3,027$143,481
317 ($3,507)$470$3,037$140,445
318 ($3,507)$460$3,047$137,398
319 ($3,507)$450$3,057$134,341
320 ($3,507)$440$3,067$131,274
321 ($3,507)$430$3,077$128,197
322 ($3,507)$420$3,087$125,110
323 ($3,507)$410$3,097$122,013
324 ($3,507)$400$3,107$118,905
Year 28 - 325 ($3,507)$389$3,117$115,788
326 ($3,507)$379$3,128$112,660
327 ($3,507)$369$3,138$109,522
328 ($3,507)$359$3,148$106,374
329 ($3,507)$348$3,158$103,216
330 ($3,507)$338$3,169$100,047
331 ($3,507)$328$3,179$96,868
332 ($3,507)$317$3,190$93,678
333 ($3,507)$307$3,200$90,478
334 ($3,507)$296$3,211$87,268
335 ($3,507)$286$3,221$84,046
336 ($3,507)$275$3,232$80,815
Year 29 - 337 ($3,507)$265$3,242$77,573
338 ($3,507)$254$3,253$74,320
339 ($3,507)$243$3,263$71,056
340 ($3,507)$233$3,274$67,782
341 ($3,507)$222$3,285$64,497
342 ($3,507)$211$3,296$61,202
343 ($3,507)$200$3,306$57,895
344 ($3,507)$190$3,317$54,578
345 ($3,507)$179$3,328$51,250
346 ($3,507)$168$3,339$47,911
347 ($3,507)$157$3,350$44,561
348 ($3,507)$146$3,361$41,200
Year 30 - 349 ($3,507)$135$3,372$37,828
350 ($3,507)$124$3,383$34,445
351 ($3,507)$113$3,394$31,051
352 ($3,507)$102$3,405$27,646
353 ($3,507)$91$3,416$24,230
354 ($3,507)$79$3,428$20,802
355 ($3,507)$68$3,439$17,363
356 ($3,507)$57$3,450$13,913
357 ($3,507)$46$3,461$10,452
358 ($3,507)$34$3,473$6,979
359 ($3,507)$23$3,484$3,495
360 ($3,507)$11$3,495$0
TOTALS$521,670$740,800$1,262,470

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.