« Back to all home prices

Mortgage Payment Schedule for a $946,000 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 November 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($189,200) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,578 360 $531,374 $1,288,174

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 day rate lock

NMLS #: 790396
$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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
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  $946,000
Down Payment $189,200$756,800
Year 1 - 1 ($3,578)$2,472$1,106$755,694
2 ($3,578)$2,469$1,110$754,584
3 ($3,578)$2,465$1,113$753,471
4 ($3,578)$2,461$1,117$752,354
5 ($3,578)$2,458$1,121$751,234
6 ($3,578)$2,454$1,124$750,109
7 ($3,578)$2,450$1,128$748,981
8 ($3,578)$2,447$1,132$747,850
9 ($3,578)$2,443$1,135$746,714
10 ($3,578)$2,439$1,139$745,576
11 ($3,578)$2,436$1,143$744,433
12 ($3,578)$2,432$1,146$743,286
Year 2 - 13 ($3,578)$2,428$1,150$742,136
14 ($3,578)$2,424$1,154$740,982
15 ($3,578)$2,421$1,158$739,824
16 ($3,578)$2,417$1,162$738,663
17 ($3,578)$2,413$1,165$737,498
18 ($3,578)$2,409$1,169$736,329
19 ($3,578)$2,405$1,173$735,156
20 ($3,578)$2,402$1,177$733,979
21 ($3,578)$2,398$1,181$732,798
22 ($3,578)$2,394$1,184$731,614
23 ($3,578)$2,390$1,188$730,426
24 ($3,578)$2,386$1,192$729,233
Year 3 - 25 ($3,578)$2,382$1,196$728,037
26 ($3,578)$2,378$1,200$726,837
27 ($3,578)$2,374$1,204$725,633
28 ($3,578)$2,370$1,208$724,425
29 ($3,578)$2,366$1,212$723,214
30 ($3,578)$2,362$1,216$721,998
31 ($3,578)$2,359$1,220$720,778
32 ($3,578)$2,355$1,224$719,554
33 ($3,578)$2,351$1,228$718,327
34 ($3,578)$2,347$1,232$717,095
35 ($3,578)$2,343$1,236$715,859
36 ($3,578)$2,338$1,240$714,619
Year 4 - 37 ($3,578)$2,334$1,244$713,376
38 ($3,578)$2,330$1,248$712,128
39 ($3,578)$2,326$1,252$710,876
40 ($3,578)$2,322$1,256$709,620
41 ($3,578)$2,318$1,260$708,359
42 ($3,578)$2,314$1,264$707,095
43 ($3,578)$2,310$1,268$705,827
44 ($3,578)$2,306$1,273$704,554
45 ($3,578)$2,302$1,277$703,277
46 ($3,578)$2,297$1,281$701,997
47 ($3,578)$2,293$1,285$700,712
48 ($3,578)$2,289$1,289$699,422
Year 5 - 49 ($3,578)$2,285$1,293$698,129
50 ($3,578)$2,281$1,298$696,831
51 ($3,578)$2,276$1,302$695,529
52 ($3,578)$2,272$1,306$694,223
53 ($3,578)$2,268$1,310$692,912
54 ($3,578)$2,264$1,315$691,598
55 ($3,578)$2,259$1,319$690,279
56 ($3,578)$2,255$1,323$688,955
57 ($3,578)$2,251$1,328$687,628
58 ($3,578)$2,246$1,332$686,296
59 ($3,578)$2,242$1,336$684,959
60 ($3,578)$2,238$1,341$683,619
Year 6 - 61 ($3,578)$2,233$1,345$682,273
62 ($3,578)$2,229$1,350$680,924
63 ($3,578)$2,224$1,354$679,570
64 ($3,578)$2,220$1,358$678,212
65 ($3,578)$2,215$1,363$676,849
66 ($3,578)$2,211$1,367$675,482
67 ($3,578)$2,207$1,372$674,110
68 ($3,578)$2,202$1,376$672,734
69 ($3,578)$2,198$1,381$671,353
70 ($3,578)$2,193$1,385$669,968
71 ($3,578)$2,189$1,390$668,578
72 ($3,578)$2,184$1,394$667,184
Year 7 - 73 ($3,578)$2,179$1,399$665,785
74 ($3,578)$2,175$1,403$664,382
75 ($3,578)$2,170$1,408$662,974
76 ($3,578)$2,166$1,413$661,561
77 ($3,578)$2,161$1,417$660,144
78 ($3,578)$2,156$1,422$658,722
79 ($3,578)$2,152$1,426$657,296
80 ($3,578)$2,147$1,431$655,865
81 ($3,578)$2,142$1,436$654,429
82 ($3,578)$2,138$1,440$652,989
83 ($3,578)$2,133$1,445$651,543
84 ($3,578)$2,128$1,450$650,094
Year 8 - 85 ($3,578)$2,124$1,455$648,639
86 ($3,578)$2,119$1,459$647,180
87 ($3,578)$2,114$1,464$645,715
88 ($3,578)$2,109$1,469$644,247
89 ($3,578)$2,105$1,474$642,773
90 ($3,578)$2,100$1,479$641,294
91 ($3,578)$2,095$1,483$639,811
92 ($3,578)$2,090$1,488$638,323
93 ($3,578)$2,085$1,493$636,830
94 ($3,578)$2,080$1,498$635,332
95 ($3,578)$2,075$1,503$633,829
96 ($3,578)$2,071$1,508$632,321
Year 9 - 97 ($3,578)$2,066$1,513$630,808
98 ($3,578)$2,061$1,518$629,291
99 ($3,578)$2,056$1,523$627,768
100 ($3,578)$2,051$1,528$626,241
101 ($3,578)$2,046$1,533$624,708
102 ($3,578)$2,041$1,538$623,171
103 ($3,578)$2,036$1,543$621,628
104 ($3,578)$2,031$1,548$620,080
105 ($3,578)$2,026$1,553$618,528
106 ($3,578)$2,021$1,558$616,970
107 ($3,578)$2,015$1,563$615,407
108 ($3,578)$2,010$1,568$613,839
Year 10 - 109 ($3,578)$2,005$1,573$612,266
110 ($3,578)$2,000$1,578$610,688
111 ($3,578)$1,995$1,583$609,105
112 ($3,578)$1,990$1,589$607,516
113 ($3,578)$1,985$1,594$605,922
114 ($3,578)$1,979$1,599$604,323
115 ($3,578)$1,974$1,604$602,719
116 ($3,578)$1,969$1,609$601,110
117 ($3,578)$1,964$1,615$599,495
118 ($3,578)$1,958$1,620$597,875
119 ($3,578)$1,953$1,625$596,250
120 ($3,578)$1,948$1,631$594,620
Year 11 - 121 ($3,578)$1,942$1,636$592,984
122 ($3,578)$1,937$1,641$591,343
123 ($3,578)$1,932$1,647$589,696
124 ($3,578)$1,926$1,652$588,044
125 ($3,578)$1,921$1,657$586,387
126 ($3,578)$1,916$1,663$584,724
127 ($3,578)$1,910$1,668$583,056
128 ($3,578)$1,905$1,674$581,382
129 ($3,578)$1,899$1,679$579,703
130 ($3,578)$1,894$1,685$578,019
131 ($3,578)$1,888$1,690$576,329
132 ($3,578)$1,883$1,696$574,633
Year 12 - 133 ($3,578)$1,877$1,701$572,932
134 ($3,578)$1,872$1,707$571,225
135 ($3,578)$1,866$1,712$569,513
136 ($3,578)$1,860$1,718$567,795
137 ($3,578)$1,855$1,723$566,072
138 ($3,578)$1,849$1,729$564,343
139 ($3,578)$1,844$1,735$562,608
140 ($3,578)$1,838$1,740$560,867
141 ($3,578)$1,832$1,746$559,121
142 ($3,578)$1,826$1,752$557,370
143 ($3,578)$1,821$1,758$555,612
144 ($3,578)$1,815$1,763$553,849
Year 13 - 145 ($3,578)$1,809$1,769$552,080
146 ($3,578)$1,803$1,775$550,305
147 ($3,578)$1,798$1,781$548,524
148 ($3,578)$1,792$1,786$546,738
149 ($3,578)$1,786$1,792$544,946
150 ($3,578)$1,780$1,798$543,148
151 ($3,578)$1,774$1,804$541,344
152 ($3,578)$1,768$1,810$539,534
153 ($3,578)$1,762$1,816$537,718
154 ($3,578)$1,757$1,822$535,896
155 ($3,578)$1,751$1,828$534,069
156 ($3,578)$1,745$1,834$532,235
Year 14 - 157 ($3,578)$1,739$1,840$530,395
158 ($3,578)$1,733$1,846$528,550
159 ($3,578)$1,727$1,852$526,698
160 ($3,578)$1,721$1,858$524,840
161 ($3,578)$1,714$1,864$522,976
162 ($3,578)$1,708$1,870$521,107
163 ($3,578)$1,702$1,876$519,231
164 ($3,578)$1,696$1,882$517,349
165 ($3,578)$1,690$1,888$515,460
166 ($3,578)$1,684$1,894$513,566
167 ($3,578)$1,678$1,901$511,665
168 ($3,578)$1,671$1,907$509,758
Year 15 - 169 ($3,578)$1,665$1,913$507,845
170 ($3,578)$1,659$1,919$505,926
171 ($3,578)$1,653$1,926$504,000
172 ($3,578)$1,646$1,932$502,069
173 ($3,578)$1,640$1,938$500,130
174 ($3,578)$1,634$1,945$498,186
175 ($3,578)$1,627$1,951$496,235
176 ($3,578)$1,621$1,957$494,278
177 ($3,578)$1,615$1,964$492,314
178 ($3,578)$1,608$1,970$490,344
179 ($3,578)$1,602$1,976$488,368
180 ($3,578)$1,595$1,983$486,385
Year 16 - 181 ($3,578)$1,589$1,989$484,395
182 ($3,578)$1,582$1,996$482,400
183 ($3,578)$1,576$2,002$480,397
184 ($3,578)$1,569$2,009$478,388
185 ($3,578)$1,563$2,016$476,373
186 ($3,578)$1,556$2,022$474,350
187 ($3,578)$1,550$2,029$472,322
188 ($3,578)$1,543$2,035$470,286
189 ($3,578)$1,536$2,042$468,244
190 ($3,578)$1,530$2,049$466,196
191 ($3,578)$1,523$2,055$464,140
192 ($3,578)$1,516$2,062$462,078
Year 17 - 193 ($3,578)$1,509$2,069$460,010
194 ($3,578)$1,503$2,076$457,934
195 ($3,578)$1,496$2,082$455,852
196 ($3,578)$1,489$2,089$453,762
197 ($3,578)$1,482$2,096$451,667
198 ($3,578)$1,475$2,103$449,564
199 ($3,578)$1,469$2,110$447,454
200 ($3,578)$1,462$2,117$445,337
201 ($3,578)$1,455$2,123$443,214
202 ($3,578)$1,448$2,130$441,084
203 ($3,578)$1,441$2,137$438,946
204 ($3,578)$1,434$2,144$436,802
Year 18 - 205 ($3,578)$1,427$2,151$434,650
206 ($3,578)$1,420$2,158$432,492
207 ($3,578)$1,413$2,165$430,327
208 ($3,578)$1,406$2,173$428,154
209 ($3,578)$1,399$2,180$425,974
210 ($3,578)$1,392$2,187$423,788
211 ($3,578)$1,384$2,194$421,594
212 ($3,578)$1,377$2,201$419,393
213 ($3,578)$1,370$2,208$417,184
214 ($3,578)$1,363$2,215$414,969
215 ($3,578)$1,356$2,223$412,746
216 ($3,578)$1,348$2,230$410,516
Year 19 - 217 ($3,578)$1,341$2,237$408,279
218 ($3,578)$1,334$2,245$406,035
219 ($3,578)$1,326$2,252$403,783
220 ($3,578)$1,319$2,259$401,523
221 ($3,578)$1,312$2,267$399,257
222 ($3,578)$1,304$2,274$396,983
223 ($3,578)$1,297$2,281$394,701
224 ($3,578)$1,289$2,289$392,412
225 ($3,578)$1,282$2,296$390,116
226 ($3,578)$1,274$2,304$387,812
227 ($3,578)$1,267$2,311$385,501
228 ($3,578)$1,259$2,319$383,182
Year 20 - 229 ($3,578)$1,252$2,327$380,855
230 ($3,578)$1,244$2,334$378,521
231 ($3,578)$1,237$2,342$376,179
232 ($3,578)$1,229$2,349$373,830
233 ($3,578)$1,221$2,357$371,473
234 ($3,578)$1,213$2,365$369,108
235 ($3,578)$1,206$2,373$366,736
236 ($3,578)$1,198$2,380$364,355
237 ($3,578)$1,190$2,388$361,967
238 ($3,578)$1,182$2,396$359,571
239 ($3,578)$1,175$2,404$357,168
240 ($3,578)$1,167$2,412$354,756
Year 21 - 241 ($3,578)$1,159$2,419$352,337
242 ($3,578)$1,151$2,427$349,910
243 ($3,578)$1,143$2,435$347,474
244 ($3,578)$1,135$2,443$345,031
245 ($3,578)$1,127$2,451$342,580
246 ($3,578)$1,119$2,459$340,121
247 ($3,578)$1,111$2,467$337,654
248 ($3,578)$1,103$2,475$335,178
249 ($3,578)$1,095$2,483$332,695
250 ($3,578)$1,087$2,491$330,204
251 ($3,578)$1,079$2,500$327,704
252 ($3,578)$1,070$2,508$325,196
Year 22 - 253 ($3,578)$1,062$2,516$322,680
254 ($3,578)$1,054$2,524$320,156
255 ($3,578)$1,046$2,532$317,624
256 ($3,578)$1,038$2,541$315,083
257 ($3,578)$1,029$2,549$312,534
258 ($3,578)$1,021$2,557$309,977
259 ($3,578)$1,013$2,566$307,411
260 ($3,578)$1,004$2,574$304,837
261 ($3,578)$996$2,582$302,254
262 ($3,578)$987$2,591$299,664
263 ($3,578)$979$2,599$297,064
264 ($3,578)$970$2,608$294,456
Year 23 - 265 ($3,578)$962$2,616$291,840
266 ($3,578)$953$2,625$289,215
267 ($3,578)$945$2,633$286,582
268 ($3,578)$936$2,642$283,939
269 ($3,578)$928$2,651$281,289
270 ($3,578)$919$2,659$278,629
271 ($3,578)$910$2,668$275,961
272 ($3,578)$901$2,677$273,285
273 ($3,578)$893$2,686$270,599
274 ($3,578)$884$2,694$267,905
275 ($3,578)$875$2,703$265,202
276 ($3,578)$866$2,712$262,490
Year 24 - 277 ($3,578)$857$2,721$259,769
278 ($3,578)$849$2,730$257,039
279 ($3,578)$840$2,739$254,301
280 ($3,578)$831$2,748$251,553
281 ($3,578)$822$2,757$248,796
282 ($3,578)$813$2,766$246,031
283 ($3,578)$804$2,775$243,256
284 ($3,578)$795$2,784$240,473
285 ($3,578)$786$2,793$237,680
286 ($3,578)$776$2,802$234,878
287 ($3,578)$767$2,811$232,067
288 ($3,578)$758$2,820$229,247
Year 25 - 289 ($3,578)$749$2,829$226,418
290 ($3,578)$740$2,839$223,579
291 ($3,578)$730$2,848$220,731
292 ($3,578)$721$2,857$217,874
293 ($3,578)$712$2,867$215,007
294 ($3,578)$702$2,876$212,131
295 ($3,578)$693$2,885$209,246
296 ($3,578)$684$2,895$206,351
297 ($3,578)$674$2,904$203,447
298 ($3,578)$665$2,914$200,534
299 ($3,578)$655$2,923$197,610
300 ($3,578)$646$2,933$194,678
Year 26 - 301 ($3,578)$636$2,942$191,735
302 ($3,578)$626$2,952$188,783
303 ($3,578)$617$2,962$185,822
304 ($3,578)$607$2,971$182,851
305 ($3,578)$597$2,981$179,870
306 ($3,578)$588$2,991$176,879
307 ($3,578)$578$3,000$173,879
308 ($3,578)$568$3,010$170,868
309 ($3,578)$558$3,020$167,848
310 ($3,578)$548$3,030$164,818
311 ($3,578)$538$3,040$161,778
312 ($3,578)$528$3,050$158,729
Year 27 - 313 ($3,578)$519$3,060$155,669
314 ($3,578)$509$3,070$152,599
315 ($3,578)$498$3,080$149,519
316 ($3,578)$488$3,090$146,429
317 ($3,578)$478$3,100$143,330
318 ($3,578)$468$3,110$140,220
319 ($3,578)$458$3,120$137,099
320 ($3,578)$448$3,130$133,969
321 ($3,578)$438$3,141$130,828
322 ($3,578)$427$3,151$127,677
323 ($3,578)$417$3,161$124,516
324 ($3,578)$407$3,172$121,345
Year 28 - 325 ($3,578)$396$3,182$118,163
326 ($3,578)$386$3,192$114,971
327 ($3,578)$376$3,203$111,768
328 ($3,578)$365$3,213$108,555
329 ($3,578)$355$3,224$105,331
330 ($3,578)$344$3,234$102,097
331 ($3,578)$334$3,245$98,852
332 ($3,578)$323$3,255$95,597
333 ($3,578)$312$3,266$92,331
334 ($3,578)$302$3,277$89,054
335 ($3,578)$291$3,287$85,767
336 ($3,578)$280$3,298$82,469
Year 29 - 337 ($3,578)$269$3,309$79,160
338 ($3,578)$259$3,320$75,840
339 ($3,578)$248$3,331$72,510
340 ($3,578)$237$3,341$69,168
341 ($3,578)$226$3,352$65,816
342 ($3,578)$215$3,363$62,453
343 ($3,578)$204$3,374$59,078
344 ($3,578)$193$3,385$55,693
345 ($3,578)$182$3,396$52,297
346 ($3,578)$171$3,407$48,889
347 ($3,578)$160$3,419$45,471
348 ($3,578)$149$3,430$42,041
Year 30 - 349 ($3,578)$137$3,441$38,600
350 ($3,578)$126$3,452$35,148
351 ($3,578)$115$3,463$31,685
352 ($3,578)$104$3,475$28,210
353 ($3,578)$92$3,486$24,724
354 ($3,578)$81$3,497$21,226
355 ($3,578)$69$3,509$17,717
356 ($3,578)$58$3,520$14,197
357 ($3,578)$46$3,532$10,665
358 ($3,578)$35$3,543$7,122
359 ($3,578)$23$3,555$3,567
360 ($3,578)$12$3,567$0
TOTALS$531,374$756,800$1,288,174

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.