« Back to all home prices

Mortgage Payment Schedule for a $937,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($187,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,574 360 $537,179 $1,286,779

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $937,000
Down Payment $187,400$749,600
Year 1 - 1 ($3,574)$2,492$1,082$748,518
2 ($3,574)$2,489$1,086$747,432
3 ($3,574)$2,485$1,089$746,343
4 ($3,574)$2,482$1,093$745,251
5 ($3,574)$2,478$1,096$744,154
6 ($3,574)$2,474$1,100$743,054
7 ($3,574)$2,471$1,104$741,950
8 ($3,574)$2,467$1,107$740,843
9 ($3,574)$2,463$1,111$739,732
10 ($3,574)$2,460$1,115$738,617
11 ($3,574)$2,456$1,118$737,499
12 ($3,574)$2,452$1,122$736,376
Year 2 - 13 ($3,574)$2,448$1,126$735,250
14 ($3,574)$2,445$1,130$734,121
15 ($3,574)$2,441$1,133$732,987
16 ($3,574)$2,437$1,137$731,850
17 ($3,574)$2,433$1,141$730,709
18 ($3,574)$2,430$1,145$729,564
19 ($3,574)$2,426$1,149$728,416
20 ($3,574)$2,422$1,152$727,263
21 ($3,574)$2,418$1,156$726,107
22 ($3,574)$2,414$1,160$724,947
23 ($3,574)$2,410$1,164$723,783
24 ($3,574)$2,407$1,168$722,615
Year 3 - 25 ($3,574)$2,403$1,172$721,444
26 ($3,574)$2,399$1,176$720,268
27 ($3,574)$2,395$1,179$719,089
28 ($3,574)$2,391$1,183$717,905
29 ($3,574)$2,387$1,187$716,718
30 ($3,574)$2,383$1,191$715,526
31 ($3,574)$2,379$1,195$714,331
32 ($3,574)$2,375$1,199$713,132
33 ($3,574)$2,371$1,203$711,929
34 ($3,574)$2,367$1,207$710,722
35 ($3,574)$2,363$1,211$709,510
36 ($3,574)$2,359$1,215$708,295
Year 4 - 37 ($3,574)$2,355$1,219$707,076
38 ($3,574)$2,351$1,223$705,852
39 ($3,574)$2,347$1,227$704,625
40 ($3,574)$2,343$1,232$703,393
41 ($3,574)$2,339$1,236$702,158
42 ($3,574)$2,335$1,240$700,918
43 ($3,574)$2,331$1,244$699,674
44 ($3,574)$2,326$1,248$698,426
45 ($3,574)$2,322$1,252$697,174
46 ($3,574)$2,318$1,256$695,918
47 ($3,574)$2,314$1,260$694,657
48 ($3,574)$2,310$1,265$693,393
Year 5 - 49 ($3,574)$2,306$1,269$692,124
50 ($3,574)$2,301$1,273$690,851
51 ($3,574)$2,297$1,277$689,574
52 ($3,574)$2,293$1,282$688,292
53 ($3,574)$2,289$1,286$687,006
54 ($3,574)$2,284$1,290$685,716
55 ($3,574)$2,280$1,294$684,422
56 ($3,574)$2,276$1,299$683,123
57 ($3,574)$2,271$1,303$681,820
58 ($3,574)$2,267$1,307$680,513
59 ($3,574)$2,263$1,312$679,201
60 ($3,574)$2,258$1,316$677,885
Year 6 - 61 ($3,574)$2,254$1,320$676,565
62 ($3,574)$2,250$1,325$675,240
63 ($3,574)$2,245$1,329$673,911
64 ($3,574)$2,241$1,334$672,577
65 ($3,574)$2,236$1,338$671,239
66 ($3,574)$2,232$1,343$669,896
67 ($3,574)$2,227$1,347$668,549
68 ($3,574)$2,223$1,351$667,198
69 ($3,574)$2,218$1,356$665,842
70 ($3,574)$2,214$1,360$664,482
71 ($3,574)$2,209$1,365$663,117
72 ($3,574)$2,205$1,370$661,747
Year 7 - 73 ($3,574)$2,200$1,374$660,373
74 ($3,574)$2,196$1,379$658,994
75 ($3,574)$2,191$1,383$657,611
76 ($3,574)$2,187$1,388$656,223
77 ($3,574)$2,182$1,392$654,831
78 ($3,574)$2,177$1,397$653,434
79 ($3,574)$2,173$1,402$652,032
80 ($3,574)$2,168$1,406$650,626
81 ($3,574)$2,163$1,411$649,215
82 ($3,574)$2,159$1,416$647,799
83 ($3,574)$2,154$1,420$646,378
84 ($3,574)$2,149$1,425$644,953
Year 8 - 85 ($3,574)$2,144$1,430$643,523
86 ($3,574)$2,140$1,435$642,089
87 ($3,574)$2,135$1,439$640,649
88 ($3,574)$2,130$1,444$639,205
89 ($3,574)$2,125$1,449$637,756
90 ($3,574)$2,121$1,454$636,302
91 ($3,574)$2,116$1,459$634,843
92 ($3,574)$2,111$1,464$633,380
93 ($3,574)$2,106$1,468$631,911
94 ($3,574)$2,101$1,473$630,438
95 ($3,574)$2,096$1,478$628,960
96 ($3,574)$2,091$1,483$627,477
Year 9 - 97 ($3,574)$2,086$1,488$625,989
98 ($3,574)$2,081$1,493$624,496
99 ($3,574)$2,076$1,498$622,998
100 ($3,574)$2,071$1,503$621,495
101 ($3,574)$2,066$1,508$619,987
102 ($3,574)$2,061$1,513$618,474
103 ($3,574)$2,056$1,518$616,956
104 ($3,574)$2,051$1,523$615,433
105 ($3,574)$2,046$1,528$613,905
106 ($3,574)$2,041$1,533$612,372
107 ($3,574)$2,036$1,538$610,834
108 ($3,574)$2,031$1,543$609,290
Year 10 - 109 ($3,574)$2,026$1,548$607,742
110 ($3,574)$2,021$1,554$606,188
111 ($3,574)$2,016$1,559$604,629
112 ($3,574)$2,010$1,564$603,065
113 ($3,574)$2,005$1,569$601,496
114 ($3,574)$2,000$1,574$599,922
115 ($3,574)$1,995$1,580$598,342
116 ($3,574)$1,989$1,585$596,757
117 ($3,574)$1,984$1,590$595,167
118 ($3,574)$1,979$1,595$593,572
119 ($3,574)$1,974$1,601$591,971
120 ($3,574)$1,968$1,606$590,365
Year 11 - 121 ($3,574)$1,963$1,611$588,753
122 ($3,574)$1,958$1,617$587,137
123 ($3,574)$1,952$1,622$585,515
124 ($3,574)$1,947$1,628$583,887
125 ($3,574)$1,941$1,633$582,254
126 ($3,574)$1,936$1,638$580,616
127 ($3,574)$1,931$1,644$578,972
128 ($3,574)$1,925$1,649$577,322
129 ($3,574)$1,920$1,655$575,668
130 ($3,574)$1,914$1,660$574,007
131 ($3,574)$1,909$1,666$572,342
132 ($3,574)$1,903$1,671$570,670
Year 12 - 133 ($3,574)$1,897$1,677$568,993
134 ($3,574)$1,892$1,682$567,311
135 ($3,574)$1,886$1,688$565,623
136 ($3,574)$1,881$1,694$563,929
137 ($3,574)$1,875$1,699$562,230
138 ($3,574)$1,869$1,705$560,525
139 ($3,574)$1,864$1,711$558,814
140 ($3,574)$1,858$1,716$557,098
141 ($3,574)$1,852$1,722$555,376
142 ($3,574)$1,847$1,728$553,648
143 ($3,574)$1,841$1,734$551,915
144 ($3,574)$1,835$1,739$550,175
Year 13 - 145 ($3,574)$1,829$1,745$548,430
146 ($3,574)$1,824$1,751$546,679
147 ($3,574)$1,818$1,757$544,923
148 ($3,574)$1,812$1,763$543,160
149 ($3,574)$1,806$1,768$541,392
150 ($3,574)$1,800$1,774$539,618
151 ($3,574)$1,794$1,780$537,837
152 ($3,574)$1,788$1,786$536,051
153 ($3,574)$1,782$1,792$534,259
154 ($3,574)$1,776$1,798$532,461
155 ($3,574)$1,770$1,804$530,657
156 ($3,574)$1,764$1,810$528,847
Year 14 - 157 ($3,574)$1,758$1,816$527,031
158 ($3,574)$1,752$1,822$525,209
159 ($3,574)$1,746$1,828$523,381
160 ($3,574)$1,740$1,834$521,547
161 ($3,574)$1,734$1,840$519,707
162 ($3,574)$1,728$1,846$517,861
163 ($3,574)$1,722$1,852$516,008
164 ($3,574)$1,716$1,859$514,149
165 ($3,574)$1,710$1,865$512,285
166 ($3,574)$1,703$1,871$510,414
167 ($3,574)$1,697$1,877$508,536
168 ($3,574)$1,691$1,884$506,653
Year 15 - 169 ($3,574)$1,685$1,890$504,763
170 ($3,574)$1,678$1,896$502,867
171 ($3,574)$1,672$1,902$500,965
172 ($3,574)$1,666$1,909$499,056
173 ($3,574)$1,659$1,915$497,141
174 ($3,574)$1,653$1,921$495,220
175 ($3,574)$1,647$1,928$493,292
176 ($3,574)$1,640$1,934$491,358
177 ($3,574)$1,634$1,941$489,417
178 ($3,574)$1,627$1,947$487,470
179 ($3,574)$1,621$1,954$485,516
180 ($3,574)$1,614$1,960$483,556
Year 16 - 181 ($3,574)$1,608$1,967$481,590
182 ($3,574)$1,601$1,973$479,617
183 ($3,574)$1,595$1,980$477,637
184 ($3,574)$1,588$1,986$475,651
185 ($3,574)$1,582$1,993$473,658
186 ($3,574)$1,575$1,999$471,658
187 ($3,574)$1,568$2,006$469,652
188 ($3,574)$1,562$2,013$467,640
189 ($3,574)$1,555$2,019$465,620
190 ($3,574)$1,548$2,026$463,594
191 ($3,574)$1,541$2,033$461,561
192 ($3,574)$1,535$2,040$459,521
Year 17 - 193 ($3,574)$1,528$2,046$457,475
194 ($3,574)$1,521$2,053$455,421
195 ($3,574)$1,514$2,060$453,361
196 ($3,574)$1,507$2,067$451,294
197 ($3,574)$1,501$2,074$449,221
198 ($3,574)$1,494$2,081$447,140
199 ($3,574)$1,487$2,088$445,052
200 ($3,574)$1,480$2,095$442,958
201 ($3,574)$1,473$2,102$440,856
202 ($3,574)$1,466$2,109$438,747
203 ($3,574)$1,459$2,116$436,632
204 ($3,574)$1,452$2,123$434,509
Year 18 - 205 ($3,574)$1,445$2,130$432,380
206 ($3,574)$1,438$2,137$430,243
207 ($3,574)$1,431$2,144$428,099
208 ($3,574)$1,423$2,151$425,948
209 ($3,574)$1,416$2,158$423,790
210 ($3,574)$1,409$2,165$421,625
211 ($3,574)$1,402$2,172$419,452
212 ($3,574)$1,395$2,180$417,273
213 ($3,574)$1,387$2,187$415,086
214 ($3,574)$1,380$2,194$412,891
215 ($3,574)$1,373$2,202$410,690
216 ($3,574)$1,366$2,209$408,481
Year 19 - 217 ($3,574)$1,358$2,216$406,265
218 ($3,574)$1,351$2,224$404,041
219 ($3,574)$1,343$2,231$401,810
220 ($3,574)$1,336$2,238$399,572
221 ($3,574)$1,329$2,246$397,326
222 ($3,574)$1,321$2,253$395,073
223 ($3,574)$1,314$2,261$392,812
224 ($3,574)$1,306$2,268$390,544
225 ($3,574)$1,299$2,276$388,268
226 ($3,574)$1,291$2,283$385,985
227 ($3,574)$1,283$2,291$383,694
228 ($3,574)$1,276$2,299$381,395
Year 20 - 229 ($3,574)$1,268$2,306$379,089
230 ($3,574)$1,260$2,314$376,775
231 ($3,574)$1,253$2,322$374,453
232 ($3,574)$1,245$2,329$372,124
233 ($3,574)$1,237$2,337$369,787
234 ($3,574)$1,230$2,345$367,442
235 ($3,574)$1,222$2,353$365,089
236 ($3,574)$1,214$2,360$362,729
237 ($3,574)$1,206$2,368$360,361
238 ($3,574)$1,198$2,376$357,984
239 ($3,574)$1,190$2,384$355,600
240 ($3,574)$1,182$2,392$353,208
Year 21 - 241 ($3,574)$1,174$2,400$350,808
242 ($3,574)$1,166$2,408$348,400
243 ($3,574)$1,158$2,416$345,985
244 ($3,574)$1,150$2,424$343,561
245 ($3,574)$1,142$2,432$341,128
246 ($3,574)$1,134$2,440$338,688
247 ($3,574)$1,126$2,448$336,240
248 ($3,574)$1,118$2,456$333,784
249 ($3,574)$1,110$2,465$331,319
250 ($3,574)$1,102$2,473$328,846
251 ($3,574)$1,093$2,481$326,365
252 ($3,574)$1,085$2,489$323,876
Year 22 - 253 ($3,574)$1,077$2,497$321,379
254 ($3,574)$1,069$2,506$318,873
255 ($3,574)$1,060$2,514$316,359
256 ($3,574)$1,052$2,522$313,836
257 ($3,574)$1,044$2,531$311,305
258 ($3,574)$1,035$2,539$308,766
259 ($3,574)$1,027$2,548$306,218
260 ($3,574)$1,018$2,556$303,662
261 ($3,574)$1,010$2,565$301,097
262 ($3,574)$1,001$2,573$298,524
263 ($3,574)$993$2,582$295,942
264 ($3,574)$984$2,590$293,352
Year 23 - 265 ($3,574)$975$2,599$290,753
266 ($3,574)$967$2,608$288,145
267 ($3,574)$958$2,616$285,529
268 ($3,574)$949$2,625$282,904
269 ($3,574)$941$2,634$280,270
270 ($3,574)$932$2,642$277,628
271 ($3,574)$923$2,651$274,977
272 ($3,574)$914$2,660$272,317
273 ($3,574)$905$2,669$269,648
274 ($3,574)$897$2,678$266,970
275 ($3,574)$888$2,687$264,283
276 ($3,574)$879$2,696$261,587
Year 24 - 277 ($3,574)$870$2,705$258,883
278 ($3,574)$861$2,714$256,169
279 ($3,574)$852$2,723$253,447
280 ($3,574)$843$2,732$250,715
281 ($3,574)$834$2,741$247,974
282 ($3,574)$825$2,750$245,224
283 ($3,574)$815$2,759$242,465
284 ($3,574)$806$2,768$239,697
285 ($3,574)$797$2,777$236,920
286 ($3,574)$788$2,787$234,133
287 ($3,574)$778$2,796$231,337
288 ($3,574)$769$2,805$228,532
Year 25 - 289 ($3,574)$760$2,815$225,718
290 ($3,574)$751$2,824$222,894
291 ($3,574)$741$2,833$220,060
292 ($3,574)$732$2,843$217,218
293 ($3,574)$722$2,852$214,366
294 ($3,574)$713$2,862$211,504
295 ($3,574)$703$2,871$208,633
296 ($3,574)$694$2,881$205,752
297 ($3,574)$684$2,890$202,862
298 ($3,574)$675$2,900$199,962
299 ($3,574)$665$2,910$197,053
300 ($3,574)$655$2,919$194,133
Year 26 - 301 ($3,574)$645$2,929$191,204
302 ($3,574)$636$2,939$188,266
303 ($3,574)$626$2,948$185,317
304 ($3,574)$616$2,958$182,359
305 ($3,574)$606$2,968$179,391
306 ($3,574)$596$2,978$176,413
307 ($3,574)$587$2,988$173,425
308 ($3,574)$577$2,998$170,428
309 ($3,574)$567$3,008$167,420
310 ($3,574)$557$3,018$164,402
311 ($3,574)$547$3,028$161,375
312 ($3,574)$537$3,038$158,337
Year 27 - 313 ($3,574)$526$3,048$155,289
314 ($3,574)$516$3,058$152,231
315 ($3,574)$506$3,068$149,163
316 ($3,574)$496$3,078$146,084
317 ($3,574)$486$3,089$142,995
318 ($3,574)$475$3,099$139,897
319 ($3,574)$465$3,109$136,787
320 ($3,574)$455$3,120$133,668
321 ($3,574)$444$3,130$130,538
322 ($3,574)$434$3,140$127,397
323 ($3,574)$424$3,151$124,247
324 ($3,574)$413$3,161$121,085
Year 28 - 325 ($3,574)$403$3,172$117,914
326 ($3,574)$392$3,182$114,731
327 ($3,574)$381$3,193$111,538
328 ($3,574)$371$3,204$108,335
329 ($3,574)$360$3,214$105,121
330 ($3,574)$350$3,225$101,896
331 ($3,574)$339$3,236$98,660
332 ($3,574)$328$3,246$95,414
333 ($3,574)$317$3,257$92,157
334 ($3,574)$306$3,268$88,889
335 ($3,574)$296$3,279$85,610
336 ($3,574)$285$3,290$82,320
Year 29 - 337 ($3,574)$274$3,301$79,020
338 ($3,574)$263$3,312$75,708
339 ($3,574)$252$3,323$72,385
340 ($3,574)$241$3,334$69,052
341 ($3,574)$230$3,345$65,707
342 ($3,574)$218$3,356$62,351
343 ($3,574)$207$3,367$58,984
344 ($3,574)$196$3,378$55,606
345 ($3,574)$185$3,389$52,216
346 ($3,574)$174$3,401$48,815
347 ($3,574)$162$3,412$45,403
348 ($3,574)$151$3,423$41,980
Year 30 - 349 ($3,574)$140$3,435$38,545
350 ($3,574)$128$3,446$35,099
351 ($3,574)$117$3,458$31,641
352 ($3,574)$105$3,469$28,172
353 ($3,574)$94$3,481$24,691
354 ($3,574)$82$3,492$21,199
355 ($3,574)$70$3,504$17,695
356 ($3,574)$59$3,516$14,179
357 ($3,574)$47$3,527$10,652
358 ($3,574)$35$3,539$7,113
359 ($3,574)$24$3,551$3,563
360 ($3,574)$12$3,563$0
TOTALS$537,179$749,600$1,286,779

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.