« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,544 360 $525,332 $1,275,732

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 1071 | State Lic #: MC-1772
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.769% | Rate: 3.750% | Fees: $595 | 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  $938,000
Down Payment $187,600$750,400
Year 1 - 1 ($3,544)$2,445$1,099$749,301
2 ($3,544)$2,441$1,102$748,199
3 ($3,544)$2,438$1,106$747,093
4 ($3,544)$2,434$1,109$745,984
5 ($3,544)$2,431$1,113$744,871
6 ($3,544)$2,427$1,117$743,754
7 ($3,544)$2,423$1,120$742,634
8 ($3,544)$2,420$1,124$741,510
9 ($3,544)$2,416$1,128$740,382
10 ($3,544)$2,412$1,131$739,251
11 ($3,544)$2,409$1,135$738,116
12 ($3,544)$2,405$1,139$736,977
Year 2 - 13 ($3,544)$2,401$1,142$735,835
14 ($3,544)$2,398$1,146$734,689
15 ($3,544)$2,394$1,150$733,539
16 ($3,544)$2,390$1,154$732,386
17 ($3,544)$2,386$1,157$731,228
18 ($3,544)$2,383$1,161$730,067
19 ($3,544)$2,379$1,165$728,902
20 ($3,544)$2,375$1,169$727,733
21 ($3,544)$2,371$1,173$726,561
22 ($3,544)$2,367$1,176$725,385
23 ($3,544)$2,364$1,180$724,204
24 ($3,544)$2,360$1,184$723,020
Year 3 - 25 ($3,544)$2,356$1,188$721,833
26 ($3,544)$2,352$1,192$720,641
27 ($3,544)$2,348$1,196$719,445
28 ($3,544)$2,344$1,200$718,246
29 ($3,544)$2,340$1,203$717,042
30 ($3,544)$2,336$1,207$715,835
31 ($3,544)$2,332$1,211$714,624
32 ($3,544)$2,328$1,215$713,409
33 ($3,544)$2,325$1,219$712,189
34 ($3,544)$2,321$1,223$710,966
35 ($3,544)$2,317$1,227$709,739
36 ($3,544)$2,313$1,231$708,508
Year 4 - 37 ($3,544)$2,309$1,235$707,273
38 ($3,544)$2,305$1,239$706,034
39 ($3,544)$2,300$1,243$704,790
40 ($3,544)$2,296$1,247$703,543
41 ($3,544)$2,292$1,251$702,292
42 ($3,544)$2,288$1,255$701,036
43 ($3,544)$2,284$1,259$699,777
44 ($3,544)$2,280$1,264$698,513
45 ($3,544)$2,276$1,268$697,246
46 ($3,544)$2,272$1,272$695,974
47 ($3,544)$2,268$1,276$694,698
48 ($3,544)$2,264$1,280$693,418
Year 5 - 49 ($3,544)$2,259$1,284$692,133
50 ($3,544)$2,255$1,288$690,845
51 ($3,544)$2,251$1,293$689,552
52 ($3,544)$2,247$1,297$688,255
53 ($3,544)$2,243$1,301$686,954
54 ($3,544)$2,238$1,305$685,649
55 ($3,544)$2,234$1,310$684,339
56 ($3,544)$2,230$1,314$683,025
57 ($3,544)$2,226$1,318$681,707
58 ($3,544)$2,221$1,322$680,385
59 ($3,544)$2,217$1,327$679,058
60 ($3,544)$2,213$1,331$677,727
Year 6 - 61 ($3,544)$2,208$1,335$676,391
62 ($3,544)$2,204$1,340$675,052
63 ($3,544)$2,200$1,344$673,707
64 ($3,544)$2,195$1,349$672,359
65 ($3,544)$2,191$1,353$671,006
66 ($3,544)$2,186$1,357$669,649
67 ($3,544)$2,182$1,362$668,287
68 ($3,544)$2,178$1,366$666,921
69 ($3,544)$2,173$1,371$665,550
70 ($3,544)$2,169$1,375$664,175
71 ($3,544)$2,164$1,380$662,795
72 ($3,544)$2,160$1,384$661,411
Year 7 - 73 ($3,544)$2,155$1,389$660,023
74 ($3,544)$2,151$1,393$658,629
75 ($3,544)$2,146$1,398$657,232
76 ($3,544)$2,141$1,402$655,830
77 ($3,544)$2,137$1,407$654,423
78 ($3,544)$2,132$1,411$653,011
79 ($3,544)$2,128$1,416$651,595
80 ($3,544)$2,123$1,421$650,175
81 ($3,544)$2,118$1,425$648,750
82 ($3,544)$2,114$1,430$647,320
83 ($3,544)$2,109$1,435$645,885
84 ($3,544)$2,105$1,439$644,446
Year 8 - 85 ($3,544)$2,100$1,444$643,002
86 ($3,544)$2,095$1,449$641,554
87 ($3,544)$2,090$1,453$640,100
88 ($3,544)$2,086$1,458$638,642
89 ($3,544)$2,081$1,463$637,179
90 ($3,544)$2,076$1,468$635,712
91 ($3,544)$2,071$1,472$634,240
92 ($3,544)$2,067$1,477$632,762
93 ($3,544)$2,062$1,482$631,280
94 ($3,544)$2,057$1,487$629,794
95 ($3,544)$2,052$1,492$628,302
96 ($3,544)$2,047$1,496$626,806
Year 9 - 97 ($3,544)$2,042$1,501$625,304
98 ($3,544)$2,037$1,506$623,798
99 ($3,544)$2,033$1,511$622,287
100 ($3,544)$2,028$1,516$620,771
101 ($3,544)$2,023$1,521$619,250
102 ($3,544)$2,018$1,526$617,724
103 ($3,544)$2,013$1,531$616,193
104 ($3,544)$2,008$1,536$614,657
105 ($3,544)$2,003$1,541$613,116
106 ($3,544)$1,998$1,546$611,570
107 ($3,544)$1,993$1,551$610,019
108 ($3,544)$1,988$1,556$608,463
Year 10 - 109 ($3,544)$1,983$1,561$606,902
110 ($3,544)$1,977$1,566$605,336
111 ($3,544)$1,972$1,571$603,764
112 ($3,544)$1,967$1,576$602,188
113 ($3,544)$1,962$1,582$600,606
114 ($3,544)$1,957$1,587$599,020
115 ($3,544)$1,952$1,592$597,428
116 ($3,544)$1,947$1,597$595,831
117 ($3,544)$1,941$1,602$594,228
118 ($3,544)$1,936$1,608$592,621
119 ($3,544)$1,931$1,613$591,008
120 ($3,544)$1,926$1,618$589,390
Year 11 - 121 ($3,544)$1,920$1,623$587,767
122 ($3,544)$1,915$1,629$586,138
123 ($3,544)$1,910$1,634$584,504
124 ($3,544)$1,905$1,639$582,865
125 ($3,544)$1,899$1,645$581,221
126 ($3,544)$1,894$1,650$579,571
127 ($3,544)$1,888$1,655$577,915
128 ($3,544)$1,883$1,661$576,255
129 ($3,544)$1,878$1,666$574,589
130 ($3,544)$1,872$1,671$572,917
131 ($3,544)$1,867$1,677$571,240
132 ($3,544)$1,861$1,682$569,558
Year 12 - 133 ($3,544)$1,856$1,688$567,870
134 ($3,544)$1,850$1,693$566,177
135 ($3,544)$1,845$1,699$564,478
136 ($3,544)$1,839$1,704$562,773
137 ($3,544)$1,834$1,710$561,063
138 ($3,544)$1,828$1,716$559,348
139 ($3,544)$1,823$1,721$557,627
140 ($3,544)$1,817$1,727$555,900
141 ($3,544)$1,811$1,732$554,167
142 ($3,544)$1,806$1,738$552,429
143 ($3,544)$1,800$1,744$550,686
144 ($3,544)$1,794$1,749$548,936
Year 13 - 145 ($3,544)$1,789$1,755$547,181
146 ($3,544)$1,783$1,761$545,420
147 ($3,544)$1,777$1,767$543,654
148 ($3,544)$1,771$1,772$541,882
149 ($3,544)$1,766$1,778$540,104
150 ($3,544)$1,760$1,784$538,320
151 ($3,544)$1,754$1,790$536,530
152 ($3,544)$1,748$1,796$534,734
153 ($3,544)$1,742$1,801$532,933
154 ($3,544)$1,736$1,807$531,126
155 ($3,544)$1,731$1,813$529,313
156 ($3,544)$1,725$1,819$527,494
Year 14 - 157 ($3,544)$1,719$1,825$525,669
158 ($3,544)$1,713$1,831$523,838
159 ($3,544)$1,707$1,837$522,001
160 ($3,544)$1,701$1,843$520,158
161 ($3,544)$1,695$1,849$518,309
162 ($3,544)$1,689$1,855$516,454
163 ($3,544)$1,683$1,861$514,594
164 ($3,544)$1,677$1,867$512,727
165 ($3,544)$1,671$1,873$510,854
166 ($3,544)$1,665$1,879$508,974
167 ($3,544)$1,658$1,885$507,089
168 ($3,544)$1,652$1,891$505,198
Year 15 - 169 ($3,544)$1,646$1,898$503,300
170 ($3,544)$1,640$1,904$501,396
171 ($3,544)$1,634$1,910$499,486
172 ($3,544)$1,627$1,916$497,570
173 ($3,544)$1,621$1,922$495,648
174 ($3,544)$1,615$1,929$493,719
175 ($3,544)$1,609$1,935$491,784
176 ($3,544)$1,602$1,941$489,843
177 ($3,544)$1,596$1,948$487,895
178 ($3,544)$1,590$1,954$485,941
179 ($3,544)$1,583$1,960$483,981
180 ($3,544)$1,577$1,967$482,014
Year 16 - 181 ($3,544)$1,571$1,973$480,041
182 ($3,544)$1,564$1,980$478,061
183 ($3,544)$1,558$1,986$476,075
184 ($3,544)$1,551$1,992$474,083
185 ($3,544)$1,545$1,999$472,084
186 ($3,544)$1,538$2,005$470,078
187 ($3,544)$1,532$2,012$468,066
188 ($3,544)$1,525$2,019$466,048
189 ($3,544)$1,519$2,025$464,022
190 ($3,544)$1,512$2,032$461,991
191 ($3,544)$1,505$2,038$459,952
192 ($3,544)$1,499$2,045$457,907
Year 17 - 193 ($3,544)$1,492$2,052$455,856
194 ($3,544)$1,485$2,058$453,797
195 ($3,544)$1,479$2,065$451,732
196 ($3,544)$1,472$2,072$449,660
197 ($3,544)$1,465$2,079$447,582
198 ($3,544)$1,458$2,085$445,497
199 ($3,544)$1,452$2,092$443,404
200 ($3,544)$1,445$2,099$441,305
201 ($3,544)$1,438$2,106$439,200
202 ($3,544)$1,431$2,113$437,087
203 ($3,544)$1,424$2,120$434,968
204 ($3,544)$1,417$2,126$432,841
Year 18 - 205 ($3,544)$1,410$2,133$430,708
206 ($3,544)$1,403$2,140$428,567
207 ($3,544)$1,396$2,147$426,420
208 ($3,544)$1,389$2,154$424,266
209 ($3,544)$1,382$2,161$422,105
210 ($3,544)$1,375$2,168$419,936
211 ($3,544)$1,368$2,175$417,761
212 ($3,544)$1,361$2,182$415,578
213 ($3,544)$1,354$2,190$413,389
214 ($3,544)$1,347$2,197$411,192
215 ($3,544)$1,340$2,204$408,988
216 ($3,544)$1,333$2,211$406,777
Year 19 - 217 ($3,544)$1,325$2,218$404,559
218 ($3,544)$1,318$2,226$402,333
219 ($3,544)$1,311$2,233$400,100
220 ($3,544)$1,304$2,240$397,860
221 ($3,544)$1,296$2,247$395,613
222 ($3,544)$1,289$2,255$393,358
223 ($3,544)$1,282$2,262$391,096
224 ($3,544)$1,274$2,269$388,827
225 ($3,544)$1,267$2,277$386,550
226 ($3,544)$1,260$2,284$384,266
227 ($3,544)$1,252$2,292$381,974
228 ($3,544)$1,245$2,299$379,675
Year 20 - 229 ($3,544)$1,237$2,307$377,369
230 ($3,544)$1,230$2,314$375,055
231 ($3,544)$1,222$2,322$372,733
232 ($3,544)$1,214$2,329$370,404
233 ($3,544)$1,207$2,337$368,067
234 ($3,544)$1,199$2,344$365,723
235 ($3,544)$1,192$2,352$363,371
236 ($3,544)$1,184$2,360$361,011
237 ($3,544)$1,176$2,367$358,643
238 ($3,544)$1,169$2,375$356,268
239 ($3,544)$1,161$2,383$353,885
240 ($3,544)$1,153$2,391$351,495
Year 21 - 241 ($3,544)$1,145$2,398$349,096
242 ($3,544)$1,137$2,406$346,690
243 ($3,544)$1,130$2,414$344,276
244 ($3,544)$1,122$2,422$341,854
245 ($3,544)$1,114$2,430$339,424
246 ($3,544)$1,106$2,438$336,987
247 ($3,544)$1,098$2,446$334,541
248 ($3,544)$1,090$2,454$332,087
249 ($3,544)$1,082$2,462$329,626
250 ($3,544)$1,074$2,470$327,156
251 ($3,544)$1,066$2,478$324,678
252 ($3,544)$1,058$2,486$322,192
Year 22 - 253 ($3,544)$1,050$2,494$319,699
254 ($3,544)$1,042$2,502$317,197
255 ($3,544)$1,034$2,510$314,686
256 ($3,544)$1,025$2,518$312,168
257 ($3,544)$1,017$2,527$309,641
258 ($3,544)$1,009$2,535$307,107
259 ($3,544)$1,001$2,543$304,564
260 ($3,544)$992$2,551$302,012
261 ($3,544)$984$2,560$299,453
262 ($3,544)$976$2,568$296,885
263 ($3,544)$967$2,576$294,308
264 ($3,544)$959$2,585$291,724
Year 23 - 265 ($3,544)$951$2,593$289,130
266 ($3,544)$942$2,602$286,529
267 ($3,544)$934$2,610$283,919
268 ($3,544)$925$2,619$281,300
269 ($3,544)$917$2,627$278,673
270 ($3,544)$908$2,636$276,037
271 ($3,544)$899$2,644$273,393
272 ($3,544)$891$2,653$270,740
273 ($3,544)$882$2,662$268,079
274 ($3,544)$873$2,670$265,408
275 ($3,544)$865$2,679$262,729
276 ($3,544)$856$2,688$260,042
Year 24 - 277 ($3,544)$847$2,696$257,345
278 ($3,544)$839$2,705$254,640
279 ($3,544)$830$2,714$251,926
280 ($3,544)$821$2,723$249,203
281 ($3,544)$812$2,732$246,472
282 ($3,544)$803$2,741$243,731
283 ($3,544)$794$2,750$240,982
284 ($3,544)$785$2,759$238,223
285 ($3,544)$776$2,767$235,456
286 ($3,544)$767$2,777$232,679
287 ($3,544)$758$2,786$229,894
288 ($3,544)$749$2,795$227,099
Year 25 - 289 ($3,544)$740$2,804$224,295
290 ($3,544)$731$2,813$221,482
291 ($3,544)$722$2,822$218,660
292 ($3,544)$712$2,831$215,829
293 ($3,544)$703$2,840$212,989
294 ($3,544)$694$2,850$210,139
295 ($3,544)$685$2,859$207,280
296 ($3,544)$675$2,868$204,412
297 ($3,544)$666$2,878$201,534
298 ($3,544)$657$2,887$198,647
299 ($3,544)$647$2,896$195,750
300 ($3,544)$638$2,906$192,845
Year 26 - 301 ($3,544)$628$2,915$189,929
302 ($3,544)$619$2,925$187,004
303 ($3,544)$609$2,934$184,070
304 ($3,544)$600$2,944$181,126
305 ($3,544)$590$2,954$178,172
306 ($3,544)$581$2,963$175,209
307 ($3,544)$571$2,973$172,237
308 ($3,544)$561$2,982$169,254
309 ($3,544)$551$2,992$166,262
310 ($3,544)$542$3,002$163,260
311 ($3,544)$532$3,012$160,248
312 ($3,544)$522$3,022$157,227
Year 27 - 313 ($3,544)$512$3,031$154,195
314 ($3,544)$502$3,041$151,154
315 ($3,544)$493$3,051$148,103
316 ($3,544)$483$3,061$145,042
317 ($3,544)$473$3,071$141,970
318 ($3,544)$463$3,081$138,889
319 ($3,544)$453$3,091$135,798
320 ($3,544)$442$3,101$132,697
321 ($3,544)$432$3,111$129,586
322 ($3,544)$422$3,121$126,464
323 ($3,544)$412$3,132$123,333
324 ($3,544)$402$3,142$120,191
Year 28 - 325 ($3,544)$392$3,152$117,039
326 ($3,544)$381$3,162$113,876
327 ($3,544)$371$3,173$110,704
328 ($3,544)$361$3,183$107,521
329 ($3,544)$350$3,193$104,327
330 ($3,544)$340$3,204$101,124
331 ($3,544)$329$3,214$97,909
332 ($3,544)$319$3,225$94,685
333 ($3,544)$309$3,235$91,449
334 ($3,544)$298$3,246$88,204
335 ($3,544)$287$3,256$84,947
336 ($3,544)$277$3,267$81,681
Year 29 - 337 ($3,544)$266$3,278$78,403
338 ($3,544)$255$3,288$75,115
339 ($3,544)$245$3,299$71,816
340 ($3,544)$234$3,310$68,506
341 ($3,544)$223$3,320$65,186
342 ($3,544)$212$3,331$61,854
343 ($3,544)$202$3,342$58,512
344 ($3,544)$191$3,353$55,159
345 ($3,544)$180$3,364$51,795
346 ($3,544)$169$3,375$48,420
347 ($3,544)$158$3,386$45,034
348 ($3,544)$147$3,397$41,637
Year 30 - 349 ($3,544)$136$3,408$38,229
350 ($3,544)$125$3,419$34,810
351 ($3,544)$113$3,430$31,380
352 ($3,544)$102$3,441$27,938
353 ($3,544)$91$3,453$24,486
354 ($3,544)$80$3,464$21,022
355 ($3,544)$68$3,475$17,547
356 ($3,544)$57$3,487$14,060
357 ($3,544)$46$3,498$10,562
358 ($3,544)$34$3,509$7,053
359 ($3,544)$23$3,521$3,532
360 ($3,544)$12$3,532$0
TOTALS$525,332$750,400$1,275,732

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.