« Back to all home prices

Mortgage Payment Schedule for a $929,000 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% ($185,800) 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
$3,518 360 $523,361 $1,266,561

Mortgage Providers

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


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 #: 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 #: 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 #: 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

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 #: 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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
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  $929,000
Down Payment $185,800$743,200
Year 1 - 1 ($3,518)$2,434$1,084$742,116
2 ($3,518)$2,430$1,088$741,028
3 ($3,518)$2,427$1,091$739,937
4 ($3,518)$2,423$1,095$738,842
5 ($3,518)$2,420$1,099$737,743
6 ($3,518)$2,416$1,102$736,641
7 ($3,518)$2,412$1,106$735,535
8 ($3,518)$2,409$1,109$734,426
9 ($3,518)$2,405$1,113$733,313
10 ($3,518)$2,402$1,117$732,196
11 ($3,518)$2,398$1,120$731,076
12 ($3,518)$2,394$1,124$729,952
Year 2 - 13 ($3,518)$2,391$1,128$728,825
14 ($3,518)$2,387$1,131$727,693
15 ($3,518)$2,383$1,135$726,558
16 ($3,518)$2,379$1,139$725,419
17 ($3,518)$2,376$1,142$724,277
18 ($3,518)$2,372$1,146$723,131
19 ($3,518)$2,368$1,150$721,981
20 ($3,518)$2,364$1,154$720,827
21 ($3,518)$2,361$1,158$719,669
22 ($3,518)$2,357$1,161$718,508
23 ($3,518)$2,353$1,165$717,343
24 ($3,518)$2,349$1,169$716,174
Year 3 - 25 ($3,518)$2,345$1,173$715,001
26 ($3,518)$2,342$1,177$713,825
27 ($3,518)$2,338$1,180$712,644
28 ($3,518)$2,334$1,184$711,460
29 ($3,518)$2,330$1,188$710,272
30 ($3,518)$2,326$1,192$709,080
31 ($3,518)$2,322$1,196$707,884
32 ($3,518)$2,318$1,200$706,684
33 ($3,518)$2,314$1,204$705,480
34 ($3,518)$2,310$1,208$704,272
35 ($3,518)$2,306$1,212$703,061
36 ($3,518)$2,303$1,216$701,845
Year 4 - 37 ($3,518)$2,299$1,220$700,625
38 ($3,518)$2,295$1,224$699,401
39 ($3,518)$2,291$1,228$698,174
40 ($3,518)$2,287$1,232$696,942
41 ($3,518)$2,282$1,236$695,706
42 ($3,518)$2,278$1,240$694,467
43 ($3,518)$2,274$1,244$693,223
44 ($3,518)$2,270$1,248$691,975
45 ($3,518)$2,266$1,252$690,723
46 ($3,518)$2,262$1,256$689,467
47 ($3,518)$2,258$1,260$688,206
48 ($3,518)$2,254$1,264$686,942
Year 5 - 49 ($3,518)$2,250$1,268$685,674
50 ($3,518)$2,246$1,273$684,401
51 ($3,518)$2,241$1,277$683,124
52 ($3,518)$2,237$1,281$681,843
53 ($3,518)$2,233$1,285$680,558
54 ($3,518)$2,229$1,289$679,269
55 ($3,518)$2,225$1,294$677,975
56 ($3,518)$2,220$1,298$676,677
57 ($3,518)$2,216$1,302$675,375
58 ($3,518)$2,212$1,306$674,069
59 ($3,518)$2,208$1,311$672,758
60 ($3,518)$2,203$1,315$671,443
Year 6 - 61 ($3,518)$2,199$1,319$670,124
62 ($3,518)$2,195$1,324$668,800
63 ($3,518)$2,190$1,328$667,472
64 ($3,518)$2,186$1,332$666,140
65 ($3,518)$2,182$1,337$664,803
66 ($3,518)$2,177$1,341$663,462
67 ($3,518)$2,173$1,345$662,117
68 ($3,518)$2,168$1,350$660,767
69 ($3,518)$2,164$1,354$659,413
70 ($3,518)$2,160$1,359$658,054
71 ($3,518)$2,155$1,363$656,691
72 ($3,518)$2,151$1,368$655,324
Year 7 - 73 ($3,518)$2,146$1,372$653,952
74 ($3,518)$2,142$1,377$652,575
75 ($3,518)$2,137$1,381$651,194
76 ($3,518)$2,133$1,386$649,809
77 ($3,518)$2,128$1,390$648,419
78 ($3,518)$2,124$1,395$647,024
79 ($3,518)$2,119$1,399$645,625
80 ($3,518)$2,114$1,404$644,221
81 ($3,518)$2,110$1,408$642,812
82 ($3,518)$2,105$1,413$641,399
83 ($3,518)$2,101$1,418$639,982
84 ($3,518)$2,096$1,422$638,560
Year 8 - 85 ($3,518)$2,091$1,427$637,133
86 ($3,518)$2,087$1,432$635,701
87 ($3,518)$2,082$1,436$634,265
88 ($3,518)$2,077$1,441$632,824
89 ($3,518)$2,072$1,446$631,378
90 ($3,518)$2,068$1,450$629,927
91 ($3,518)$2,063$1,455$628,472
92 ($3,518)$2,058$1,460$627,012
93 ($3,518)$2,053$1,465$625,548
94 ($3,518)$2,049$1,470$624,078
95 ($3,518)$2,044$1,474$622,604
96 ($3,518)$2,039$1,479$621,124
Year 9 - 97 ($3,518)$2,034$1,484$619,640
98 ($3,518)$2,029$1,489$618,151
99 ($3,518)$2,024$1,494$616,658
100 ($3,518)$2,020$1,499$615,159
101 ($3,518)$2,015$1,504$613,655
102 ($3,518)$2,010$1,509$612,147
103 ($3,518)$2,005$1,513$610,633
104 ($3,518)$2,000$1,518$609,115
105 ($3,518)$1,995$1,523$607,592
106 ($3,518)$1,990$1,528$606,063
107 ($3,518)$1,985$1,533$604,530
108 ($3,518)$1,980$1,538$602,992
Year 10 - 109 ($3,518)$1,975$1,543$601,448
110 ($3,518)$1,970$1,548$599,900
111 ($3,518)$1,965$1,554$598,346
112 ($3,518)$1,960$1,559$596,788
113 ($3,518)$1,954$1,564$595,224
114 ($3,518)$1,949$1,569$593,655
115 ($3,518)$1,944$1,574$592,081
116 ($3,518)$1,939$1,579$590,502
117 ($3,518)$1,934$1,584$588,917
118 ($3,518)$1,929$1,590$587,328
119 ($3,518)$1,923$1,595$585,733
120 ($3,518)$1,918$1,600$584,133
Year 11 - 121 ($3,518)$1,913$1,605$582,528
122 ($3,518)$1,908$1,610$580,918
123 ($3,518)$1,903$1,616$579,302
124 ($3,518)$1,897$1,621$577,681
125 ($3,518)$1,892$1,626$576,055
126 ($3,518)$1,887$1,632$574,423
127 ($3,518)$1,881$1,637$572,786
128 ($3,518)$1,876$1,642$571,144
129 ($3,518)$1,870$1,648$569,496
130 ($3,518)$1,865$1,653$567,843
131 ($3,518)$1,860$1,659$566,184
132 ($3,518)$1,854$1,664$564,520
Year 12 - 133 ($3,518)$1,849$1,669$562,851
134 ($3,518)$1,843$1,675$561,176
135 ($3,518)$1,838$1,680$559,496
136 ($3,518)$1,832$1,686$557,810
137 ($3,518)$1,827$1,691$556,118
138 ($3,518)$1,821$1,697$554,421
139 ($3,518)$1,816$1,702$552,719
140 ($3,518)$1,810$1,708$551,011
141 ($3,518)$1,805$1,714$549,297
142 ($3,518)$1,799$1,719$547,578
143 ($3,518)$1,793$1,725$545,853
144 ($3,518)$1,788$1,731$544,122
Year 13 - 145 ($3,518)$1,782$1,736$542,386
146 ($3,518)$1,776$1,742$540,644
147 ($3,518)$1,771$1,748$538,897
148 ($3,518)$1,765$1,753$537,143
149 ($3,518)$1,759$1,759$535,384
150 ($3,518)$1,753$1,765$533,619
151 ($3,518)$1,748$1,771$531,849
152 ($3,518)$1,742$1,776$530,072
153 ($3,518)$1,736$1,782$528,290
154 ($3,518)$1,730$1,788$526,502
155 ($3,518)$1,724$1,794$524,708
156 ($3,518)$1,718$1,800$522,908
Year 14 - 157 ($3,518)$1,713$1,806$521,103
158 ($3,518)$1,707$1,812$519,291
159 ($3,518)$1,701$1,818$517,473
160 ($3,518)$1,695$1,823$515,650
161 ($3,518)$1,689$1,829$513,820
162 ($3,518)$1,683$1,835$511,985
163 ($3,518)$1,677$1,841$510,143
164 ($3,518)$1,671$1,848$508,296
165 ($3,518)$1,665$1,854$506,442
166 ($3,518)$1,659$1,860$504,583
167 ($3,518)$1,653$1,866$502,717
168 ($3,518)$1,646$1,872$500,845
Year 15 - 169 ($3,518)$1,640$1,878$498,967
170 ($3,518)$1,634$1,884$497,083
171 ($3,518)$1,628$1,890$495,193
172 ($3,518)$1,622$1,896$493,296
173 ($3,518)$1,616$1,903$491,394
174 ($3,518)$1,609$1,909$489,485
175 ($3,518)$1,603$1,915$487,570
176 ($3,518)$1,597$1,921$485,648
177 ($3,518)$1,590$1,928$483,721
178 ($3,518)$1,584$1,934$481,787
179 ($3,518)$1,578$1,940$479,846
180 ($3,518)$1,571$1,947$477,899
Year 16 - 181 ($3,518)$1,565$1,953$475,946
182 ($3,518)$1,559$1,959$473,987
183 ($3,518)$1,552$1,966$472,021
184 ($3,518)$1,546$1,972$470,049
185 ($3,518)$1,539$1,979$468,070
186 ($3,518)$1,533$1,985$466,084
187 ($3,518)$1,526$1,992$464,093
188 ($3,518)$1,520$1,998$462,094
189 ($3,518)$1,513$2,005$460,089
190 ($3,518)$1,507$2,011$458,078
191 ($3,518)$1,500$2,018$456,060
192 ($3,518)$1,494$2,025$454,035
Year 17 - 193 ($3,518)$1,487$2,031$452,004
194 ($3,518)$1,480$2,038$449,966
195 ($3,518)$1,474$2,045$447,922
196 ($3,518)$1,467$2,051$445,870
197 ($3,518)$1,460$2,058$443,812
198 ($3,518)$1,453$2,065$441,748
199 ($3,518)$1,447$2,072$439,676
200 ($3,518)$1,440$2,078$437,598
201 ($3,518)$1,433$2,085$435,513
202 ($3,518)$1,426$2,092$433,421
203 ($3,518)$1,419$2,099$431,322
204 ($3,518)$1,413$2,106$429,216
Year 18 - 205 ($3,518)$1,406$2,113$427,104
206 ($3,518)$1,399$2,119$424,984
207 ($3,518)$1,392$2,126$422,858
208 ($3,518)$1,385$2,133$420,725
209 ($3,518)$1,378$2,140$418,584
210 ($3,518)$1,371$2,147$416,437
211 ($3,518)$1,364$2,154$414,283
212 ($3,518)$1,357$2,161$412,121
213 ($3,518)$1,350$2,169$409,953
214 ($3,518)$1,343$2,176$407,777
215 ($3,518)$1,335$2,183$405,594
216 ($3,518)$1,328$2,190$403,404
Year 19 - 217 ($3,518)$1,321$2,197$401,207
218 ($3,518)$1,314$2,204$399,003
219 ($3,518)$1,307$2,211$396,791
220 ($3,518)$1,299$2,219$394,573
221 ($3,518)$1,292$2,226$392,347
222 ($3,518)$1,285$2,233$390,113
223 ($3,518)$1,278$2,241$387,873
224 ($3,518)$1,270$2,248$385,625
225 ($3,518)$1,263$2,255$383,370
226 ($3,518)$1,256$2,263$381,107
227 ($3,518)$1,248$2,270$378,837
228 ($3,518)$1,241$2,278$376,559
Year 20 - 229 ($3,518)$1,233$2,285$374,274
230 ($3,518)$1,226$2,292$371,982
231 ($3,518)$1,218$2,300$369,682
232 ($3,518)$1,211$2,308$367,374
233 ($3,518)$1,203$2,315$365,059
234 ($3,518)$1,196$2,323$362,737
235 ($3,518)$1,188$2,330$360,406
236 ($3,518)$1,180$2,338$358,068
237 ($3,518)$1,173$2,346$355,723
238 ($3,518)$1,165$2,353$353,370
239 ($3,518)$1,157$2,361$351,009
240 ($3,518)$1,150$2,369$348,640
Year 21 - 241 ($3,518)$1,142$2,376$346,264
242 ($3,518)$1,134$2,384$343,879
243 ($3,518)$1,126$2,392$341,487
244 ($3,518)$1,118$2,400$339,088
245 ($3,518)$1,111$2,408$336,680
246 ($3,518)$1,103$2,416$334,264
247 ($3,518)$1,095$2,424$331,841
248 ($3,518)$1,087$2,431$329,409
249 ($3,518)$1,079$2,439$326,970
250 ($3,518)$1,071$2,447$324,522
251 ($3,518)$1,063$2,455$322,067
252 ($3,518)$1,055$2,463$319,604
Year 22 - 253 ($3,518)$1,047$2,472$317,132
254 ($3,518)$1,039$2,480$314,652
255 ($3,518)$1,030$2,488$312,165
256 ($3,518)$1,022$2,496$309,669
257 ($3,518)$1,014$2,504$307,165
258 ($3,518)$1,006$2,512$304,652
259 ($3,518)$998$2,520$302,132
260 ($3,518)$989$2,529$299,603
261 ($3,518)$981$2,537$297,066
262 ($3,518)$973$2,545$294,521
263 ($3,518)$965$2,554$291,967
264 ($3,518)$956$2,562$289,405
Year 23 - 265 ($3,518)$948$2,570$286,835
266 ($3,518)$939$2,579$284,256
267 ($3,518)$931$2,587$281,669
268 ($3,518)$922$2,596$279,073
269 ($3,518)$914$2,604$276,469
270 ($3,518)$905$2,613$273,856
271 ($3,518)$897$2,621$271,235
272 ($3,518)$888$2,630$268,605
273 ($3,518)$880$2,639$265,966
274 ($3,518)$871$2,647$263,319
275 ($3,518)$862$2,656$260,663
276 ($3,518)$854$2,665$257,998
Year 24 - 277 ($3,518)$845$2,673$255,325
278 ($3,518)$836$2,682$252,643
279 ($3,518)$827$2,691$249,952
280 ($3,518)$819$2,700$247,253
281 ($3,518)$810$2,708$244,544
282 ($3,518)$801$2,717$241,827
283 ($3,518)$792$2,726$239,101
284 ($3,518)$783$2,735$236,365
285 ($3,518)$774$2,744$233,621
286 ($3,518)$765$2,753$230,868
287 ($3,518)$756$2,762$228,106
288 ($3,518)$747$2,771$225,335
Year 25 - 289 ($3,518)$738$2,780$222,555
290 ($3,518)$729$2,789$219,765
291 ($3,518)$720$2,798$216,967
292 ($3,518)$711$2,808$214,159
293 ($3,518)$701$2,817$211,342
294 ($3,518)$692$2,826$208,516
295 ($3,518)$683$2,835$205,681
296 ($3,518)$674$2,845$202,836
297 ($3,518)$664$2,854$199,982
298 ($3,518)$655$2,863$197,119
299 ($3,518)$646$2,873$194,246
300 ($3,518)$636$2,882$191,364
Year 26 - 301 ($3,518)$627$2,892$188,473
302 ($3,518)$617$2,901$185,572
303 ($3,518)$608$2,910$182,661
304 ($3,518)$598$2,920$179,741
305 ($3,518)$589$2,930$176,812
306 ($3,518)$579$2,939$173,873
307 ($3,518)$569$2,949$170,924
308 ($3,518)$560$2,958$167,965
309 ($3,518)$550$2,968$164,997
310 ($3,518)$540$2,978$162,019
311 ($3,518)$531$2,988$159,032
312 ($3,518)$521$2,997$156,034
Year 27 - 313 ($3,518)$511$3,007$153,027
314 ($3,518)$501$3,017$150,010
315 ($3,518)$491$3,027$146,983
316 ($3,518)$481$3,037$143,946
317 ($3,518)$471$3,047$140,900
318 ($3,518)$461$3,057$137,843
319 ($3,518)$451$3,067$134,776
320 ($3,518)$441$3,077$131,699
321 ($3,518)$431$3,087$128,612
322 ($3,518)$421$3,097$125,515
323 ($3,518)$411$3,107$122,408
324 ($3,518)$401$3,117$119,291
Year 28 - 325 ($3,518)$391$3,128$116,163
326 ($3,518)$380$3,138$113,025
327 ($3,518)$370$3,148$109,877
328 ($3,518)$360$3,158$106,719
329 ($3,518)$350$3,169$103,550
330 ($3,518)$339$3,179$100,371
331 ($3,518)$329$3,190$97,182
332 ($3,518)$318$3,200$93,982
333 ($3,518)$308$3,210$90,771
334 ($3,518)$297$3,221$87,550
335 ($3,518)$287$3,231$84,319
336 ($3,518)$276$3,242$81,077
Year 29 - 337 ($3,518)$266$3,253$77,824
338 ($3,518)$255$3,263$74,561
339 ($3,518)$244$3,274$71,287
340 ($3,518)$233$3,285$68,002
341 ($3,518)$223$3,296$64,706
342 ($3,518)$212$3,306$61,400
343 ($3,518)$201$3,317$58,083
344 ($3,518)$190$3,328$54,755
345 ($3,518)$179$3,339$51,416
346 ($3,518)$168$3,350$48,066
347 ($3,518)$157$3,361$44,705
348 ($3,518)$146$3,372$41,334
Year 30 - 349 ($3,518)$135$3,383$37,951
350 ($3,518)$124$3,394$34,557
351 ($3,518)$113$3,405$31,152
352 ($3,518)$102$3,416$27,735
353 ($3,518)$91$3,427$24,308
354 ($3,518)$80$3,439$20,869
355 ($3,518)$68$3,450$17,420
356 ($3,518)$57$3,461$13,958
357 ($3,518)$46$3,473$10,486
358 ($3,518)$34$3,484$7,002
359 ($3,518)$23$3,495$3,507
360 ($3,518)$11$3,507$0
TOTALS$523,361$743,200$1,266,561

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.