« Back to all home prices

Mortgage Payment Schedule for a $938,000 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% ($187,600) 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
$3,552 360 $528,431 $1,278,831

Mortgage Providers

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


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 #: 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

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 #: 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 #: 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 #: 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $938,000
Down Payment $187,600$750,400
Year 1 - 1 ($3,552)$2,458$1,095$749,305
2 ($3,552)$2,454$1,098$748,207
3 ($3,552)$2,450$1,102$747,105
4 ($3,552)$2,447$1,106$745,999
5 ($3,552)$2,443$1,109$744,890
6 ($3,552)$2,440$1,113$743,777
7 ($3,552)$2,436$1,116$742,661
8 ($3,552)$2,432$1,120$741,541
9 ($3,552)$2,429$1,124$740,417
10 ($3,552)$2,425$1,127$739,290
11 ($3,552)$2,421$1,131$738,159
12 ($3,552)$2,417$1,135$737,024
Year 2 - 13 ($3,552)$2,414$1,139$735,885
14 ($3,552)$2,410$1,142$734,743
15 ($3,552)$2,406$1,146$733,597
16 ($3,552)$2,403$1,150$732,447
17 ($3,552)$2,399$1,154$731,294
18 ($3,552)$2,395$1,157$730,136
19 ($3,552)$2,391$1,161$728,975
20 ($3,552)$2,387$1,165$727,810
21 ($3,552)$2,384$1,169$726,642
22 ($3,552)$2,380$1,173$725,469
23 ($3,552)$2,376$1,176$724,293
24 ($3,552)$2,372$1,180$723,112
Year 3 - 25 ($3,552)$2,368$1,184$721,928
26 ($3,552)$2,364$1,188$720,740
27 ($3,552)$2,360$1,192$719,548
28 ($3,552)$2,357$1,196$718,353
29 ($3,552)$2,353$1,200$717,153
30 ($3,552)$2,349$1,204$715,949
31 ($3,552)$2,345$1,208$714,742
32 ($3,552)$2,341$1,212$713,530
33 ($3,552)$2,337$1,215$712,315
34 ($3,552)$2,333$1,219$711,095
35 ($3,552)$2,329$1,223$709,872
36 ($3,552)$2,325$1,227$708,644
Year 4 - 37 ($3,552)$2,321$1,231$707,413
38 ($3,552)$2,317$1,236$706,177
39 ($3,552)$2,313$1,240$704,938
40 ($3,552)$2,309$1,244$703,694
41 ($3,552)$2,305$1,248$702,446
42 ($3,552)$2,301$1,252$701,194
43 ($3,552)$2,296$1,256$699,939
44 ($3,552)$2,292$1,260$698,679
45 ($3,552)$2,288$1,264$697,414
46 ($3,552)$2,284$1,268$696,146
47 ($3,552)$2,280$1,272$694,874
48 ($3,552)$2,276$1,277$693,597
Year 5 - 49 ($3,552)$2,272$1,281$692,316
50 ($3,552)$2,267$1,285$691,031
51 ($3,552)$2,263$1,289$689,742
52 ($3,552)$2,259$1,293$688,449
53 ($3,552)$2,255$1,298$687,151
54 ($3,552)$2,250$1,302$685,849
55 ($3,552)$2,246$1,306$684,543
56 ($3,552)$2,242$1,310$683,233
57 ($3,552)$2,238$1,315$681,918
58 ($3,552)$2,233$1,319$680,599
59 ($3,552)$2,229$1,323$679,276
60 ($3,552)$2,225$1,328$677,948
Year 6 - 61 ($3,552)$2,220$1,332$676,616
62 ($3,552)$2,216$1,336$675,279
63 ($3,552)$2,212$1,341$673,939
64 ($3,552)$2,207$1,345$672,594
65 ($3,552)$2,203$1,350$671,244
66 ($3,552)$2,198$1,354$669,890
67 ($3,552)$2,194$1,358$668,532
68 ($3,552)$2,189$1,363$667,169
69 ($3,552)$2,185$1,367$665,801
70 ($3,552)$2,180$1,372$664,430
71 ($3,552)$2,176$1,376$663,053
72 ($3,552)$2,171$1,381$661,672
Year 7 - 73 ($3,552)$2,167$1,385$660,287
74 ($3,552)$2,162$1,390$658,897
75 ($3,552)$2,158$1,394$657,503
76 ($3,552)$2,153$1,399$656,104
77 ($3,552)$2,149$1,404$654,700
78 ($3,552)$2,144$1,408$653,292
79 ($3,552)$2,140$1,413$651,879
80 ($3,552)$2,135$1,417$650,462
81 ($3,552)$2,130$1,422$649,040
82 ($3,552)$2,126$1,427$647,613
83 ($3,552)$2,121$1,431$646,182
84 ($3,552)$2,116$1,436$644,746
Year 8 - 85 ($3,552)$2,112$1,441$643,305
86 ($3,552)$2,107$1,445$641,860
87 ($3,552)$2,102$1,450$640,409
88 ($3,552)$2,097$1,455$638,954
89 ($3,552)$2,093$1,460$637,495
90 ($3,552)$2,088$1,465$636,030
91 ($3,552)$2,083$1,469$634,561
92 ($3,552)$2,078$1,474$633,087
93 ($3,552)$2,073$1,479$631,608
94 ($3,552)$2,069$1,484$630,124
95 ($3,552)$2,064$1,489$628,635
96 ($3,552)$2,059$1,494$627,142
Year 9 - 97 ($3,552)$2,054$1,498$625,643
98 ($3,552)$2,049$1,503$624,140
99 ($3,552)$2,044$1,508$622,632
100 ($3,552)$2,039$1,513$621,119
101 ($3,552)$2,034$1,518$619,600
102 ($3,552)$2,029$1,523$618,077
103 ($3,552)$2,024$1,528$616,549
104 ($3,552)$2,019$1,533$615,016
105 ($3,552)$2,014$1,538$613,478
106 ($3,552)$2,009$1,543$611,935
107 ($3,552)$2,004$1,548$610,387
108 ($3,552)$1,999$1,553$608,833
Year 10 - 109 ($3,552)$1,994$1,558$607,275
110 ($3,552)$1,989$1,563$605,711
111 ($3,552)$1,984$1,569$604,143
112 ($3,552)$1,979$1,574$602,569
113 ($3,552)$1,973$1,579$600,990
114 ($3,552)$1,968$1,584$599,406
115 ($3,552)$1,963$1,589$597,817
116 ($3,552)$1,958$1,594$596,222
117 ($3,552)$1,953$1,600$594,623
118 ($3,552)$1,947$1,605$593,018
119 ($3,552)$1,942$1,610$591,408
120 ($3,552)$1,937$1,615$589,792
Year 11 - 121 ($3,552)$1,932$1,621$588,171
122 ($3,552)$1,926$1,626$586,545
123 ($3,552)$1,921$1,631$584,914
124 ($3,552)$1,916$1,637$583,277
125 ($3,552)$1,910$1,642$581,635
126 ($3,552)$1,905$1,647$579,988
127 ($3,552)$1,899$1,653$578,335
128 ($3,552)$1,894$1,658$576,677
129 ($3,552)$1,889$1,664$575,013
130 ($3,552)$1,883$1,669$573,344
131 ($3,552)$1,878$1,675$571,669
132 ($3,552)$1,872$1,680$569,989
Year 12 - 133 ($3,552)$1,867$1,686$568,304
134 ($3,552)$1,861$1,691$566,612
135 ($3,552)$1,856$1,697$564,916
136 ($3,552)$1,850$1,702$563,214
137 ($3,552)$1,845$1,708$561,506
138 ($3,552)$1,839$1,713$559,792
139 ($3,552)$1,833$1,719$558,073
140 ($3,552)$1,828$1,725$556,349
141 ($3,552)$1,822$1,730$554,619
142 ($3,552)$1,816$1,736$552,883
143 ($3,552)$1,811$1,742$551,141
144 ($3,552)$1,805$1,747$549,394
Year 13 - 145 ($3,552)$1,799$1,753$547,641
146 ($3,552)$1,794$1,759$545,882
147 ($3,552)$1,788$1,765$544,117
148 ($3,552)$1,782$1,770$542,347
149 ($3,552)$1,776$1,776$540,571
150 ($3,552)$1,770$1,782$538,789
151 ($3,552)$1,765$1,788$537,001
152 ($3,552)$1,759$1,794$535,208
153 ($3,552)$1,753$1,800$533,408
154 ($3,552)$1,747$1,805$531,603
155 ($3,552)$1,741$1,811$529,791
156 ($3,552)$1,735$1,817$527,974
Year 14 - 157 ($3,552)$1,729$1,823$526,151
158 ($3,552)$1,723$1,829$524,322
159 ($3,552)$1,717$1,835$522,487
160 ($3,552)$1,711$1,841$520,645
161 ($3,552)$1,705$1,847$518,798
162 ($3,552)$1,699$1,853$516,945
163 ($3,552)$1,693$1,859$515,086
164 ($3,552)$1,687$1,865$513,220
165 ($3,552)$1,681$1,872$511,349
166 ($3,552)$1,675$1,878$509,471
167 ($3,552)$1,669$1,884$507,587
168 ($3,552)$1,662$1,890$505,697
Year 15 - 169 ($3,552)$1,656$1,896$503,801
170 ($3,552)$1,650$1,902$501,899
171 ($3,552)$1,644$1,909$499,990
172 ($3,552)$1,637$1,915$498,075
173 ($3,552)$1,631$1,921$496,154
174 ($3,552)$1,625$1,927$494,227
175 ($3,552)$1,619$1,934$492,293
176 ($3,552)$1,612$1,940$490,353
177 ($3,552)$1,606$1,946$488,407
178 ($3,552)$1,600$1,953$486,454
179 ($3,552)$1,593$1,959$484,495
180 ($3,552)$1,587$1,966$482,529
Year 16 - 181 ($3,552)$1,580$1,972$480,557
182 ($3,552)$1,574$1,978$478,579
183 ($3,552)$1,567$1,985$476,594
184 ($3,552)$1,561$1,991$474,602
185 ($3,552)$1,554$1,998$472,604
186 ($3,552)$1,548$2,005$470,600
187 ($3,552)$1,541$2,011$468,589
188 ($3,552)$1,535$2,018$466,571
189 ($3,552)$1,528$2,024$464,547
190 ($3,552)$1,521$2,031$462,516
191 ($3,552)$1,515$2,038$460,478
192 ($3,552)$1,508$2,044$458,434
Year 17 - 193 ($3,552)$1,501$2,051$456,383
194 ($3,552)$1,495$2,058$454,325
195 ($3,552)$1,488$2,064$452,261
196 ($3,552)$1,481$2,071$450,190
197 ($3,552)$1,474$2,078$448,112
198 ($3,552)$1,468$2,085$446,027
199 ($3,552)$1,461$2,092$443,936
200 ($3,552)$1,454$2,098$441,837
201 ($3,552)$1,447$2,105$439,732
202 ($3,552)$1,440$2,112$437,620
203 ($3,552)$1,433$2,119$435,501
204 ($3,552)$1,426$2,126$433,375
Year 18 - 205 ($3,552)$1,419$2,133$431,242
206 ($3,552)$1,412$2,140$429,102
207 ($3,552)$1,405$2,147$426,955
208 ($3,552)$1,398$2,154$424,801
209 ($3,552)$1,391$2,161$422,639
210 ($3,552)$1,384$2,168$420,471
211 ($3,552)$1,377$2,175$418,296
212 ($3,552)$1,370$2,182$416,114
213 ($3,552)$1,363$2,190$413,924
214 ($3,552)$1,356$2,197$411,727
215 ($3,552)$1,348$2,204$409,523
216 ($3,552)$1,341$2,211$407,312
Year 19 - 217 ($3,552)$1,334$2,218$405,094
218 ($3,552)$1,327$2,226$402,868
219 ($3,552)$1,319$2,233$400,635
220 ($3,552)$1,312$2,240$398,395
221 ($3,552)$1,305$2,248$396,148
222 ($3,552)$1,297$2,255$393,893
223 ($3,552)$1,290$2,262$391,630
224 ($3,552)$1,283$2,270$389,361
225 ($3,552)$1,275$2,277$387,084
226 ($3,552)$1,268$2,285$384,799
227 ($3,552)$1,260$2,292$382,507
228 ($3,552)$1,253$2,300$380,207
Year 20 - 229 ($3,552)$1,245$2,307$377,900
230 ($3,552)$1,238$2,315$375,585
231 ($3,552)$1,230$2,322$373,263
232 ($3,552)$1,222$2,330$370,933
233 ($3,552)$1,215$2,338$368,596
234 ($3,552)$1,207$2,345$366,251
235 ($3,552)$1,199$2,353$363,898
236 ($3,552)$1,192$2,361$361,537
237 ($3,552)$1,184$2,368$359,169
238 ($3,552)$1,176$2,376$356,793
239 ($3,552)$1,168$2,384$354,409
240 ($3,552)$1,161$2,392$352,018
Year 21 - 241 ($3,552)$1,153$2,399$349,618
242 ($3,552)$1,145$2,407$347,211
243 ($3,552)$1,137$2,415$344,796
244 ($3,552)$1,129$2,423$342,373
245 ($3,552)$1,121$2,431$339,941
246 ($3,552)$1,113$2,439$337,502
247 ($3,552)$1,105$2,447$335,056
248 ($3,552)$1,097$2,455$332,601
249 ($3,552)$1,089$2,463$330,137
250 ($3,552)$1,081$2,471$327,666
251 ($3,552)$1,073$2,479$325,187
252 ($3,552)$1,065$2,487$322,700
Year 22 - 253 ($3,552)$1,057$2,495$320,204
254 ($3,552)$1,049$2,504$317,701
255 ($3,552)$1,040$2,512$315,189
256 ($3,552)$1,032$2,520$312,669
257 ($3,552)$1,024$2,528$310,141
258 ($3,552)$1,016$2,537$307,604
259 ($3,552)$1,007$2,545$305,059
260 ($3,552)$999$2,553$302,506
261 ($3,552)$991$2,562$299,944
262 ($3,552)$982$2,570$297,374
263 ($3,552)$974$2,578$294,796
264 ($3,552)$965$2,587$292,209
Year 23 - 265 ($3,552)$957$2,595$289,614
266 ($3,552)$948$2,604$287,010
267 ($3,552)$940$2,612$284,397
268 ($3,552)$931$2,621$281,777
269 ($3,552)$923$2,629$279,147
270 ($3,552)$914$2,638$276,509
271 ($3,552)$906$2,647$273,862
272 ($3,552)$897$2,655$271,207
273 ($3,552)$888$2,664$268,543
274 ($3,552)$879$2,673$265,870
275 ($3,552)$871$2,682$263,188
276 ($3,552)$862$2,690$260,498
Year 24 - 277 ($3,552)$853$2,699$257,799
278 ($3,552)$844$2,708$255,091
279 ($3,552)$835$2,717$252,374
280 ($3,552)$827$2,726$249,648
281 ($3,552)$818$2,735$246,913
282 ($3,552)$809$2,744$244,170
283 ($3,552)$800$2,753$241,417
284 ($3,552)$791$2,762$238,655
285 ($3,552)$782$2,771$235,885
286 ($3,552)$773$2,780$233,105
287 ($3,552)$763$2,789$230,316
288 ($3,552)$754$2,798$227,518
Year 25 - 289 ($3,552)$745$2,807$224,711
290 ($3,552)$736$2,816$221,894
291 ($3,552)$727$2,826$219,069
292 ($3,552)$717$2,835$216,234
293 ($3,552)$708$2,844$213,390
294 ($3,552)$699$2,853$210,536
295 ($3,552)$690$2,863$207,673
296 ($3,552)$680$2,872$204,801
297 ($3,552)$671$2,882$201,920
298 ($3,552)$661$2,891$199,029
299 ($3,552)$652$2,900$196,128
300 ($3,552)$642$2,910$193,218
Year 26 - 301 ($3,552)$633$2,920$190,299
302 ($3,552)$623$2,929$187,370
303 ($3,552)$614$2,939$184,431
304 ($3,552)$604$2,948$181,483
305 ($3,552)$594$2,958$178,525
306 ($3,552)$585$2,968$175,557
307 ($3,552)$575$2,977$172,580
308 ($3,552)$565$2,987$169,593
309 ($3,552)$555$2,997$166,596
310 ($3,552)$546$3,007$163,589
311 ($3,552)$536$3,017$160,572
312 ($3,552)$526$3,026$157,546
Year 27 - 313 ($3,552)$516$3,036$154,510
314 ($3,552)$506$3,046$151,463
315 ($3,552)$496$3,056$148,407
316 ($3,552)$486$3,066$145,341
317 ($3,552)$476$3,076$142,265
318 ($3,552)$466$3,086$139,178
319 ($3,552)$456$3,096$136,082
320 ($3,552)$446$3,107$132,975
321 ($3,552)$435$3,117$129,858
322 ($3,552)$425$3,127$126,731
323 ($3,552)$415$3,137$123,594
324 ($3,552)$405$3,148$120,446
Year 28 - 325 ($3,552)$394$3,158$117,289
326 ($3,552)$384$3,168$114,120
327 ($3,552)$374$3,179$110,942
328 ($3,552)$363$3,189$107,753
329 ($3,552)$353$3,199$104,553
330 ($3,552)$342$3,210$101,343
331 ($3,552)$332$3,220$98,123
332 ($3,552)$321$3,231$94,892
333 ($3,552)$311$3,242$91,651
334 ($3,552)$300$3,252$88,398
335 ($3,552)$290$3,263$85,136
336 ($3,552)$279$3,273$81,862
Year 29 - 337 ($3,552)$268$3,284$78,578
338 ($3,552)$257$3,295$75,283
339 ($3,552)$247$3,306$71,977
340 ($3,552)$236$3,317$68,661
341 ($3,552)$225$3,327$65,333
342 ($3,552)$214$3,338$61,995
343 ($3,552)$203$3,349$58,646
344 ($3,552)$192$3,360$55,285
345 ($3,552)$181$3,371$51,914
346 ($3,552)$170$3,382$48,532
347 ($3,552)$159$3,393$45,138
348 ($3,552)$148$3,404$41,734
Year 30 - 349 ($3,552)$137$3,416$38,318
350 ($3,552)$125$3,427$34,892
351 ($3,552)$114$3,438$31,453
352 ($3,552)$103$3,449$28,004
353 ($3,552)$92$3,461$24,544
354 ($3,552)$80$3,472$21,072
355 ($3,552)$69$3,483$17,588
356 ($3,552)$58$3,495$14,094
357 ($3,552)$46$3,506$10,587
358 ($3,552)$35$3,518$7,070
359 ($3,552)$23$3,529$3,541
360 ($3,552)$12$3,541$0
TOTALS$528,431$750,400$1,278,831

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.