« Back to all home prices

Mortgage Payment Schedule for a $942,000 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% ($188,400) 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
$3,559 360 $527,572 $1,281,172

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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

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

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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $942,000
Down Payment $188,400$753,600
Year 1 - 1 ($3,559)$2,455$1,103$752,497
2 ($3,559)$2,452$1,107$751,390
3 ($3,559)$2,448$1,111$750,279
4 ($3,559)$2,445$1,114$749,165
5 ($3,559)$2,441$1,118$748,047
6 ($3,559)$2,437$1,121$746,926
7 ($3,559)$2,434$1,125$745,801
8 ($3,559)$2,430$1,129$744,672
9 ($3,559)$2,426$1,132$743,540
10 ($3,559)$2,423$1,136$742,404
11 ($3,559)$2,419$1,140$741,264
12 ($3,559)$2,415$1,144$740,120
Year 2 - 13 ($3,559)$2,412$1,147$738,973
14 ($3,559)$2,408$1,151$737,822
15 ($3,559)$2,404$1,155$736,667
16 ($3,559)$2,400$1,159$735,509
17 ($3,559)$2,397$1,162$734,346
18 ($3,559)$2,393$1,166$733,180
19 ($3,559)$2,389$1,170$732,010
20 ($3,559)$2,385$1,174$730,837
21 ($3,559)$2,381$1,178$729,659
22 ($3,559)$2,377$1,181$728,478
23 ($3,559)$2,374$1,185$727,293
24 ($3,559)$2,370$1,189$726,104
Year 3 - 25 ($3,559)$2,366$1,193$724,911
26 ($3,559)$2,362$1,197$723,714
27 ($3,559)$2,358$1,201$722,513
28 ($3,559)$2,354$1,205$721,309
29 ($3,559)$2,350$1,209$720,100
30 ($3,559)$2,346$1,212$718,888
31 ($3,559)$2,342$1,216$717,671
32 ($3,559)$2,338$1,220$716,451
33 ($3,559)$2,334$1,224$715,226
34 ($3,559)$2,330$1,228$713,998
35 ($3,559)$2,326$1,232$712,766
36 ($3,559)$2,322$1,236$711,529
Year 4 - 37 ($3,559)$2,318$1,240$710,289
38 ($3,559)$2,314$1,244$709,044
39 ($3,559)$2,310$1,249$707,796
40 ($3,559)$2,306$1,253$706,543
41 ($3,559)$2,302$1,257$705,287
42 ($3,559)$2,298$1,261$704,026
43 ($3,559)$2,294$1,265$702,761
44 ($3,559)$2,290$1,269$701,492
45 ($3,559)$2,286$1,273$700,219
46 ($3,559)$2,282$1,277$698,942
47 ($3,559)$2,277$1,281$697,660
48 ($3,559)$2,273$1,286$696,375
Year 5 - 49 ($3,559)$2,269$1,290$695,085
50 ($3,559)$2,265$1,294$693,791
51 ($3,559)$2,261$1,298$692,493
52 ($3,559)$2,256$1,302$691,190
53 ($3,559)$2,252$1,307$689,884
54 ($3,559)$2,248$1,311$688,573
55 ($3,559)$2,244$1,315$687,257
56 ($3,559)$2,239$1,319$685,938
57 ($3,559)$2,235$1,324$684,614
58 ($3,559)$2,231$1,328$683,286
59 ($3,559)$2,226$1,332$681,954
60 ($3,559)$2,222$1,337$680,617
Year 6 - 61 ($3,559)$2,218$1,341$679,276
62 ($3,559)$2,213$1,346$677,930
63 ($3,559)$2,209$1,350$676,580
64 ($3,559)$2,205$1,354$675,226
65 ($3,559)$2,200$1,359$673,867
66 ($3,559)$2,196$1,363$672,504
67 ($3,559)$2,191$1,368$671,137
68 ($3,559)$2,187$1,372$669,765
69 ($3,559)$2,182$1,376$668,388
70 ($3,559)$2,178$1,381$667,007
71 ($3,559)$2,173$1,385$665,622
72 ($3,559)$2,169$1,390$664,232
Year 7 - 73 ($3,559)$2,164$1,395$662,837
74 ($3,559)$2,160$1,399$661,438
75 ($3,559)$2,155$1,404$660,034
76 ($3,559)$2,151$1,408$658,626
77 ($3,559)$2,146$1,413$657,213
78 ($3,559)$2,141$1,417$655,796
79 ($3,559)$2,137$1,422$654,374
80 ($3,559)$2,132$1,427$652,947
81 ($3,559)$2,128$1,431$651,516
82 ($3,559)$2,123$1,436$650,080
83 ($3,559)$2,118$1,441$648,640
84 ($3,559)$2,113$1,445$647,194
Year 8 - 85 ($3,559)$2,109$1,450$645,744
86 ($3,559)$2,104$1,455$644,289
87 ($3,559)$2,099$1,460$642,830
88 ($3,559)$2,095$1,464$641,366
89 ($3,559)$2,090$1,469$639,897
90 ($3,559)$2,085$1,474$638,423
91 ($3,559)$2,080$1,479$636,944
92 ($3,559)$2,075$1,483$635,461
93 ($3,559)$2,071$1,488$633,973
94 ($3,559)$2,066$1,493$632,479
95 ($3,559)$2,061$1,498$630,981
96 ($3,559)$2,056$1,503$629,479
Year 9 - 97 ($3,559)$2,051$1,508$627,971
98 ($3,559)$2,046$1,513$626,458
99 ($3,559)$2,041$1,518$624,941
100 ($3,559)$2,036$1,523$623,418
101 ($3,559)$2,031$1,528$621,890
102 ($3,559)$2,026$1,532$620,358
103 ($3,559)$2,021$1,537$618,821
104 ($3,559)$2,016$1,542$617,278
105 ($3,559)$2,011$1,548$615,731
106 ($3,559)$2,006$1,553$614,178
107 ($3,559)$2,001$1,558$612,620
108 ($3,559)$1,996$1,563$611,058
Year 10 - 109 ($3,559)$1,991$1,568$609,490
110 ($3,559)$1,986$1,573$607,917
111 ($3,559)$1,981$1,578$606,339
112 ($3,559)$1,976$1,583$604,756
113 ($3,559)$1,970$1,588$603,168
114 ($3,559)$1,965$1,593$601,574
115 ($3,559)$1,960$1,599$599,975
116 ($3,559)$1,955$1,604$598,371
117 ($3,559)$1,950$1,609$596,762
118 ($3,559)$1,944$1,614$595,148
119 ($3,559)$1,939$1,620$593,528
120 ($3,559)$1,934$1,625$591,903
Year 11 - 121 ($3,559)$1,929$1,630$590,273
122 ($3,559)$1,923$1,636$588,638
123 ($3,559)$1,918$1,641$586,997
124 ($3,559)$1,913$1,646$585,351
125 ($3,559)$1,907$1,652$583,699
126 ($3,559)$1,902$1,657$582,042
127 ($3,559)$1,896$1,662$580,380
128 ($3,559)$1,891$1,668$578,712
129 ($3,559)$1,886$1,673$577,039
130 ($3,559)$1,880$1,679$575,360
131 ($3,559)$1,875$1,684$573,676
132 ($3,559)$1,869$1,690$571,987
Year 12 - 133 ($3,559)$1,864$1,695$570,292
134 ($3,559)$1,858$1,701$568,591
135 ($3,559)$1,853$1,706$566,885
136 ($3,559)$1,847$1,712$565,173
137 ($3,559)$1,842$1,717$563,456
138 ($3,559)$1,836$1,723$561,733
139 ($3,559)$1,830$1,728$560,005
140 ($3,559)$1,825$1,734$558,270
141 ($3,559)$1,819$1,740$556,531
142 ($3,559)$1,813$1,745$554,785
143 ($3,559)$1,808$1,751$553,034
144 ($3,559)$1,802$1,757$551,277
Year 13 - 145 ($3,559)$1,796$1,763$549,515
146 ($3,559)$1,791$1,768$547,746
147 ($3,559)$1,785$1,774$545,972
148 ($3,559)$1,779$1,780$544,192
149 ($3,559)$1,773$1,786$542,407
150 ($3,559)$1,767$1,791$540,615
151 ($3,559)$1,762$1,797$538,818
152 ($3,559)$1,756$1,803$537,015
153 ($3,559)$1,750$1,809$535,206
154 ($3,559)$1,744$1,815$533,391
155 ($3,559)$1,738$1,821$531,570
156 ($3,559)$1,732$1,827$529,743
Year 14 - 157 ($3,559)$1,726$1,833$527,910
158 ($3,559)$1,720$1,839$526,072
159 ($3,559)$1,714$1,845$524,227
160 ($3,559)$1,708$1,851$522,376
161 ($3,559)$1,702$1,857$520,520
162 ($3,559)$1,696$1,863$518,657
163 ($3,559)$1,690$1,869$516,788
164 ($3,559)$1,684$1,875$514,913
165 ($3,559)$1,678$1,881$513,032
166 ($3,559)$1,672$1,887$511,145
167 ($3,559)$1,665$1,893$509,251
168 ($3,559)$1,659$1,899$507,352
Year 15 - 169 ($3,559)$1,653$1,906$505,446
170 ($3,559)$1,647$1,912$503,534
171 ($3,559)$1,641$1,918$501,616
172 ($3,559)$1,634$1,924$499,692
173 ($3,559)$1,628$1,931$497,761
174 ($3,559)$1,622$1,937$495,824
175 ($3,559)$1,616$1,943$493,881
176 ($3,559)$1,609$1,950$491,931
177 ($3,559)$1,603$1,956$489,976
178 ($3,559)$1,597$1,962$488,013
179 ($3,559)$1,590$1,969$486,045
180 ($3,559)$1,584$1,975$484,069
Year 16 - 181 ($3,559)$1,577$1,982$482,088
182 ($3,559)$1,571$1,988$480,100
183 ($3,559)$1,564$1,994$478,105
184 ($3,559)$1,558$2,001$476,104
185 ($3,559)$1,551$2,008$474,097
186 ($3,559)$1,545$2,014$472,083
187 ($3,559)$1,538$2,021$470,062
188 ($3,559)$1,532$2,027$468,035
189 ($3,559)$1,525$2,034$466,001
190 ($3,559)$1,518$2,040$463,961
191 ($3,559)$1,512$2,047$461,914
192 ($3,559)$1,505$2,054$459,860
Year 17 - 193 ($3,559)$1,498$2,060$457,800
194 ($3,559)$1,492$2,067$455,732
195 ($3,559)$1,485$2,074$453,659
196 ($3,559)$1,478$2,081$451,578
197 ($3,559)$1,471$2,087$449,491
198 ($3,559)$1,465$2,094$447,396
199 ($3,559)$1,458$2,101$445,295
200 ($3,559)$1,451$2,108$443,187
201 ($3,559)$1,444$2,115$441,073
202 ($3,559)$1,437$2,122$438,951
203 ($3,559)$1,430$2,129$436,822
204 ($3,559)$1,423$2,135$434,687
Year 18 - 205 ($3,559)$1,416$2,142$432,544
206 ($3,559)$1,409$2,149$430,395
207 ($3,559)$1,402$2,156$428,239
208 ($3,559)$1,395$2,163$426,075
209 ($3,559)$1,388$2,171$423,905
210 ($3,559)$1,381$2,178$421,727
211 ($3,559)$1,374$2,185$419,542
212 ($3,559)$1,367$2,192$417,351
213 ($3,559)$1,360$2,199$415,152
214 ($3,559)$1,353$2,206$412,945
215 ($3,559)$1,346$2,213$410,732
216 ($3,559)$1,338$2,221$408,512
Year 19 - 217 ($3,559)$1,331$2,228$406,284
218 ($3,559)$1,324$2,235$404,049
219 ($3,559)$1,317$2,242$401,807
220 ($3,559)$1,309$2,250$399,557
221 ($3,559)$1,302$2,257$397,300
222 ($3,559)$1,295$2,264$395,036
223 ($3,559)$1,287$2,272$392,764
224 ($3,559)$1,280$2,279$390,485
225 ($3,559)$1,272$2,286$388,199
226 ($3,559)$1,265$2,294$385,905
227 ($3,559)$1,257$2,301$383,603
228 ($3,559)$1,250$2,309$381,294
Year 20 - 229 ($3,559)$1,242$2,316$378,978
230 ($3,559)$1,235$2,324$376,654
231 ($3,559)$1,227$2,332$374,322
232 ($3,559)$1,220$2,339$371,983
233 ($3,559)$1,212$2,347$369,637
234 ($3,559)$1,204$2,354$367,282
235 ($3,559)$1,197$2,362$364,920
236 ($3,559)$1,189$2,370$362,550
237 ($3,559)$1,181$2,378$360,173
238 ($3,559)$1,174$2,385$357,788
239 ($3,559)$1,166$2,393$355,395
240 ($3,559)$1,158$2,401$352,994
Year 21 - 241 ($3,559)$1,150$2,409$350,585
242 ($3,559)$1,142$2,416$348,169
243 ($3,559)$1,134$2,424$345,744
244 ($3,559)$1,127$2,432$343,312
245 ($3,559)$1,119$2,440$340,872
246 ($3,559)$1,111$2,448$338,424
247 ($3,559)$1,103$2,456$335,968
248 ($3,559)$1,095$2,464$333,503
249 ($3,559)$1,087$2,472$331,031
250 ($3,559)$1,079$2,480$328,551
251 ($3,559)$1,071$2,488$326,063
252 ($3,559)$1,062$2,496$323,566
Year 22 - 253 ($3,559)$1,054$2,505$321,062
254 ($3,559)$1,046$2,513$318,549
255 ($3,559)$1,038$2,521$316,028
256 ($3,559)$1,030$2,529$313,499
257 ($3,559)$1,021$2,537$310,962
258 ($3,559)$1,013$2,546$308,416
259 ($3,559)$1,005$2,554$305,862
260 ($3,559)$997$2,562$303,300
261 ($3,559)$988$2,571$300,730
262 ($3,559)$980$2,579$298,151
263 ($3,559)$971$2,587$295,563
264 ($3,559)$963$2,596$292,968
Year 23 - 265 ($3,559)$955$2,604$290,363
266 ($3,559)$946$2,613$287,751
267 ($3,559)$938$2,621$285,129
268 ($3,559)$929$2,630$282,500
269 ($3,559)$920$2,638$279,861
270 ($3,559)$912$2,647$277,214
271 ($3,559)$903$2,656$274,559
272 ($3,559)$895$2,664$271,895
273 ($3,559)$886$2,673$269,222
274 ($3,559)$877$2,682$266,540
275 ($3,559)$868$2,690$263,850
276 ($3,559)$860$2,699$261,151
Year 24 - 277 ($3,559)$851$2,708$258,443
278 ($3,559)$842$2,717$255,726
279 ($3,559)$833$2,726$253,001
280 ($3,559)$824$2,734$250,266
281 ($3,559)$815$2,743$247,523
282 ($3,559)$807$2,752$244,770
283 ($3,559)$798$2,761$242,009
284 ($3,559)$789$2,770$239,239
285 ($3,559)$780$2,779$236,460
286 ($3,559)$770$2,788$233,671
287 ($3,559)$761$2,797$230,874
288 ($3,559)$752$2,807$228,067
Year 25 - 289 ($3,559)$743$2,816$225,252
290 ($3,559)$734$2,825$222,427
291 ($3,559)$725$2,834$219,593
292 ($3,559)$716$2,843$216,749
293 ($3,559)$706$2,853$213,897
294 ($3,559)$697$2,862$211,035
295 ($3,559)$688$2,871$208,164
296 ($3,559)$678$2,881$205,283
297 ($3,559)$669$2,890$202,393
298 ($3,559)$659$2,899$199,494
299 ($3,559)$650$2,909$196,585
300 ($3,559)$641$2,918$193,667
Year 26 - 301 ($3,559)$631$2,928$190,739
302 ($3,559)$621$2,937$187,802
303 ($3,559)$612$2,947$184,855
304 ($3,559)$602$2,956$181,898
305 ($3,559)$593$2,966$178,932
306 ($3,559)$583$2,976$175,957
307 ($3,559)$573$2,985$172,971
308 ($3,559)$564$2,995$169,976
309 ($3,559)$554$3,005$166,971
310 ($3,559)$544$3,015$163,956
311 ($3,559)$534$3,025$160,931
312 ($3,559)$524$3,034$157,897
Year 27 - 313 ($3,559)$514$3,044$154,853
314 ($3,559)$505$3,054$151,798
315 ($3,559)$495$3,064$148,734
316 ($3,559)$485$3,074$145,660
317 ($3,559)$475$3,084$142,576
318 ($3,559)$465$3,094$139,482
319 ($3,559)$454$3,104$136,377
320 ($3,559)$444$3,114$133,263
321 ($3,559)$434$3,125$130,138
322 ($3,559)$424$3,135$127,003
323 ($3,559)$414$3,145$123,858
324 ($3,559)$404$3,155$120,703
Year 28 - 325 ($3,559)$393$3,166$117,538
326 ($3,559)$383$3,176$114,362
327 ($3,559)$373$3,186$111,176
328 ($3,559)$362$3,197$107,979
329 ($3,559)$352$3,207$104,772
330 ($3,559)$341$3,217$101,555
331 ($3,559)$331$3,228$98,327
332 ($3,559)$320$3,238$95,088
333 ($3,559)$310$3,249$91,839
334 ($3,559)$299$3,260$88,580
335 ($3,559)$289$3,270$85,310
336 ($3,559)$278$3,281$82,029
Year 29 - 337 ($3,559)$267$3,292$78,737
338 ($3,559)$257$3,302$75,435
339 ($3,559)$246$3,313$72,122
340 ($3,559)$235$3,324$68,798
341 ($3,559)$224$3,335$65,464
342 ($3,559)$213$3,346$62,118
343 ($3,559)$202$3,356$58,762
344 ($3,559)$191$3,367$55,394
345 ($3,559)$180$3,378$52,016
346 ($3,559)$169$3,389$48,627
347 ($3,559)$158$3,400$45,226
348 ($3,559)$147$3,411$41,815
Year 30 - 349 ($3,559)$136$3,423$38,392
350 ($3,559)$125$3,434$34,959
351 ($3,559)$114$3,445$31,514
352 ($3,559)$103$3,456$28,058
353 ($3,559)$91$3,467$24,590
354 ($3,559)$80$3,479$21,111
355 ($3,559)$69$3,490$17,621
356 ($3,559)$57$3,501$14,120
357 ($3,559)$46$3,513$10,607
358 ($3,559)$35$3,524$7,083
359 ($3,559)$23$3,536$3,547
360 ($3,559)$12$3,547$0
TOTALS$527,572$753,600$1,281,172

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.