« Back to all home prices

Mortgage Payment Schedule for a $948,000 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% ($189,600) 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
$3,586 360 $532,498 $1,290,898

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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 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 #: 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 #: 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 #: 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
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  $948,000
Down Payment $189,600$758,400
Year 1 - 1 ($3,586)$2,477$1,108$757,292
2 ($3,586)$2,474$1,112$756,180
3 ($3,586)$2,470$1,116$755,064
4 ($3,586)$2,467$1,119$753,945
5 ($3,586)$2,463$1,123$752,822
6 ($3,586)$2,459$1,127$751,695
7 ($3,586)$2,456$1,130$750,565
8 ($3,586)$2,452$1,134$749,431
9 ($3,586)$2,448$1,138$748,293
10 ($3,586)$2,444$1,141$747,152
11 ($3,586)$2,441$1,145$746,007
12 ($3,586)$2,437$1,149$744,858
Year 2 - 13 ($3,586)$2,433$1,153$743,705
14 ($3,586)$2,429$1,156$742,549
15 ($3,586)$2,426$1,160$741,389
16 ($3,586)$2,422$1,164$740,225
17 ($3,586)$2,418$1,168$739,057
18 ($3,586)$2,414$1,172$737,885
19 ($3,586)$2,410$1,175$736,710
20 ($3,586)$2,407$1,179$735,531
21 ($3,586)$2,403$1,183$734,348
22 ($3,586)$2,399$1,187$733,161
23 ($3,586)$2,395$1,191$731,970
24 ($3,586)$2,391$1,195$730,775
Year 3 - 25 ($3,586)$2,387$1,199$729,576
26 ($3,586)$2,383$1,203$728,374
27 ($3,586)$2,379$1,206$727,167
28 ($3,586)$2,375$1,210$725,957
29 ($3,586)$2,371$1,214$724,743
30 ($3,586)$2,367$1,218$723,524
31 ($3,586)$2,364$1,222$722,302
32 ($3,586)$2,360$1,226$721,076
33 ($3,586)$2,356$1,230$719,845
34 ($3,586)$2,351$1,234$718,611
35 ($3,586)$2,347$1,238$717,373
36 ($3,586)$2,343$1,242$716,130
Year 4 - 37 ($3,586)$2,339$1,246$714,884
38 ($3,586)$2,335$1,251$713,633
39 ($3,586)$2,331$1,255$712,379
40 ($3,586)$2,327$1,259$711,120
41 ($3,586)$2,323$1,263$709,857
42 ($3,586)$2,319$1,267$708,590
43 ($3,586)$2,315$1,271$707,319
44 ($3,586)$2,311$1,275$706,044
45 ($3,586)$2,306$1,279$704,764
46 ($3,586)$2,302$1,284$703,481
47 ($3,586)$2,298$1,288$702,193
48 ($3,586)$2,294$1,292$700,901
Year 5 - 49 ($3,586)$2,290$1,296$699,605
50 ($3,586)$2,285$1,300$698,304
51 ($3,586)$2,281$1,305$697,000
52 ($3,586)$2,277$1,309$695,691
53 ($3,586)$2,273$1,313$694,377
54 ($3,586)$2,268$1,318$693,060
55 ($3,586)$2,264$1,322$691,738
56 ($3,586)$2,260$1,326$690,412
57 ($3,586)$2,255$1,330$689,081
58 ($3,586)$2,251$1,335$687,747
59 ($3,586)$2,247$1,339$686,407
60 ($3,586)$2,242$1,344$685,064
Year 6 - 61 ($3,586)$2,238$1,348$683,716
62 ($3,586)$2,233$1,352$682,363
63 ($3,586)$2,229$1,357$681,007
64 ($3,586)$2,225$1,361$679,646
65 ($3,586)$2,220$1,366$678,280
66 ($3,586)$2,216$1,370$676,910
67 ($3,586)$2,211$1,375$675,535
68 ($3,586)$2,207$1,379$674,156
69 ($3,586)$2,202$1,384$672,772
70 ($3,586)$2,198$1,388$671,384
71 ($3,586)$2,193$1,393$669,992
72 ($3,586)$2,189$1,397$668,595
Year 7 - 73 ($3,586)$2,184$1,402$667,193
74 ($3,586)$2,179$1,406$665,786
75 ($3,586)$2,175$1,411$664,376
76 ($3,586)$2,170$1,416$662,960
77 ($3,586)$2,166$1,420$661,540
78 ($3,586)$2,161$1,425$660,115
79 ($3,586)$2,156$1,429$658,686
80 ($3,586)$2,152$1,434$657,252
81 ($3,586)$2,147$1,439$655,813
82 ($3,586)$2,142$1,444$654,369
83 ($3,586)$2,138$1,448$652,921
84 ($3,586)$2,133$1,453$651,468
Year 8 - 85 ($3,586)$2,128$1,458$650,010
86 ($3,586)$2,123$1,462$648,548
87 ($3,586)$2,119$1,467$647,081
88 ($3,586)$2,114$1,472$645,609
89 ($3,586)$2,109$1,477$644,132
90 ($3,586)$2,104$1,482$642,650
91 ($3,586)$2,099$1,487$641,164
92 ($3,586)$2,094$1,491$639,672
93 ($3,586)$2,090$1,496$638,176
94 ($3,586)$2,085$1,501$636,675
95 ($3,586)$2,080$1,506$635,169
96 ($3,586)$2,075$1,511$633,658
Year 9 - 97 ($3,586)$2,070$1,516$632,142
98 ($3,586)$2,065$1,521$630,621
99 ($3,586)$2,060$1,526$629,095
100 ($3,586)$2,055$1,531$627,565
101 ($3,586)$2,050$1,536$626,029
102 ($3,586)$2,045$1,541$624,488
103 ($3,586)$2,040$1,546$622,942
104 ($3,586)$2,035$1,551$621,391
105 ($3,586)$2,030$1,556$619,835
106 ($3,586)$2,025$1,561$618,274
107 ($3,586)$2,020$1,566$616,708
108 ($3,586)$2,015$1,571$615,137
Year 10 - 109 ($3,586)$2,009$1,576$613,561
110 ($3,586)$2,004$1,582$611,979
111 ($3,586)$1,999$1,587$610,392
112 ($3,586)$1,994$1,592$608,800
113 ($3,586)$1,989$1,597$607,203
114 ($3,586)$1,984$1,602$605,601
115 ($3,586)$1,978$1,608$603,994
116 ($3,586)$1,973$1,613$602,381
117 ($3,586)$1,968$1,618$600,763
118 ($3,586)$1,962$1,623$599,139
119 ($3,586)$1,957$1,629$597,511
120 ($3,586)$1,952$1,634$595,877
Year 11 - 121 ($3,586)$1,947$1,639$594,238
122 ($3,586)$1,941$1,645$592,593
123 ($3,586)$1,936$1,650$590,943
124 ($3,586)$1,930$1,655$589,287
125 ($3,586)$1,925$1,661$587,627
126 ($3,586)$1,920$1,666$585,960
127 ($3,586)$1,914$1,672$584,289
128 ($3,586)$1,909$1,677$582,612
129 ($3,586)$1,903$1,683$580,929
130 ($3,586)$1,898$1,688$579,241
131 ($3,586)$1,892$1,694$577,547
132 ($3,586)$1,887$1,699$575,848
Year 12 - 133 ($3,586)$1,881$1,705$574,143
134 ($3,586)$1,876$1,710$572,433
135 ($3,586)$1,870$1,716$570,717
136 ($3,586)$1,864$1,721$568,996
137 ($3,586)$1,859$1,727$567,268
138 ($3,586)$1,853$1,733$565,536
139 ($3,586)$1,847$1,738$563,797
140 ($3,586)$1,842$1,744$562,053
141 ($3,586)$1,836$1,750$560,303
142 ($3,586)$1,830$1,756$558,548
143 ($3,586)$1,825$1,761$556,787
144 ($3,586)$1,819$1,767$555,020
Year 13 - 145 ($3,586)$1,813$1,773$553,247
146 ($3,586)$1,807$1,779$551,468
147 ($3,586)$1,801$1,784$549,684
148 ($3,586)$1,796$1,790$547,894
149 ($3,586)$1,790$1,796$546,098
150 ($3,586)$1,784$1,802$544,296
151 ($3,586)$1,778$1,808$542,488
152 ($3,586)$1,772$1,814$540,674
153 ($3,586)$1,766$1,820$538,855
154 ($3,586)$1,760$1,826$537,029
155 ($3,586)$1,754$1,832$535,198
156 ($3,586)$1,748$1,838$533,360
Year 14 - 157 ($3,586)$1,742$1,844$531,517
158 ($3,586)$1,736$1,850$529,667
159 ($3,586)$1,730$1,856$527,812
160 ($3,586)$1,724$1,862$525,950
161 ($3,586)$1,718$1,868$524,082
162 ($3,586)$1,712$1,874$522,208
163 ($3,586)$1,706$1,880$520,328
164 ($3,586)$1,700$1,886$518,442
165 ($3,586)$1,694$1,892$516,550
166 ($3,586)$1,687$1,898$514,652
167 ($3,586)$1,681$1,905$512,747
168 ($3,586)$1,675$1,911$510,836
Year 15 - 169 ($3,586)$1,669$1,917$508,919
170 ($3,586)$1,662$1,923$506,996
171 ($3,586)$1,656$1,930$505,066
172 ($3,586)$1,650$1,936$503,130
173 ($3,586)$1,644$1,942$501,188
174 ($3,586)$1,637$1,949$499,239
175 ($3,586)$1,631$1,955$497,284
176 ($3,586)$1,624$1,961$495,323
177 ($3,586)$1,618$1,968$493,355
178 ($3,586)$1,612$1,974$491,381
179 ($3,586)$1,605$1,981$489,400
180 ($3,586)$1,599$1,987$487,413
Year 16 - 181 ($3,586)$1,592$1,994$485,420
182 ($3,586)$1,586$2,000$483,419
183 ($3,586)$1,579$2,007$481,413
184 ($3,586)$1,573$2,013$479,400
185 ($3,586)$1,566$2,020$477,380
186 ($3,586)$1,559$2,026$475,353
187 ($3,586)$1,553$2,033$473,320
188 ($3,586)$1,546$2,040$471,281
189 ($3,586)$1,540$2,046$469,234
190 ($3,586)$1,533$2,053$467,181
191 ($3,586)$1,526$2,060$465,122
192 ($3,586)$1,519$2,066$463,055
Year 17 - 193 ($3,586)$1,513$2,073$460,982
194 ($3,586)$1,506$2,080$458,902
195 ($3,586)$1,499$2,087$456,815
196 ($3,586)$1,492$2,094$454,722
197 ($3,586)$1,485$2,100$452,621
198 ($3,586)$1,479$2,107$450,514
199 ($3,586)$1,472$2,114$448,400
200 ($3,586)$1,465$2,121$446,279
201 ($3,586)$1,458$2,128$444,151
202 ($3,586)$1,451$2,135$442,016
203 ($3,586)$1,444$2,142$439,874
204 ($3,586)$1,437$2,149$437,725
Year 18 - 205 ($3,586)$1,430$2,156$435,569
206 ($3,586)$1,423$2,163$433,406
207 ($3,586)$1,416$2,170$431,236
208 ($3,586)$1,409$2,177$429,059
209 ($3,586)$1,402$2,184$426,875
210 ($3,586)$1,394$2,191$424,684
211 ($3,586)$1,387$2,199$422,485
212 ($3,586)$1,380$2,206$420,279
213 ($3,586)$1,373$2,213$418,066
214 ($3,586)$1,366$2,220$415,846
215 ($3,586)$1,358$2,227$413,619
216 ($3,586)$1,351$2,235$411,384
Year 19 - 217 ($3,586)$1,344$2,242$409,142
218 ($3,586)$1,337$2,249$406,893
219 ($3,586)$1,329$2,257$404,636
220 ($3,586)$1,322$2,264$402,372
221 ($3,586)$1,314$2,271$400,101
222 ($3,586)$1,307$2,279$397,822
223 ($3,586)$1,300$2,286$395,536
224 ($3,586)$1,292$2,294$393,242
225 ($3,586)$1,285$2,301$390,941
226 ($3,586)$1,277$2,309$388,632
227 ($3,586)$1,270$2,316$386,316
228 ($3,586)$1,262$2,324$383,992
Year 20 - 229 ($3,586)$1,254$2,331$381,660
230 ($3,586)$1,247$2,339$379,321
231 ($3,586)$1,239$2,347$376,975
232 ($3,586)$1,231$2,354$374,620
233 ($3,586)$1,224$2,362$372,258
234 ($3,586)$1,216$2,370$369,888
235 ($3,586)$1,208$2,378$367,511
236 ($3,586)$1,201$2,385$365,126
237 ($3,586)$1,193$2,393$362,733
238 ($3,586)$1,185$2,401$360,332
239 ($3,586)$1,177$2,409$357,923
240 ($3,586)$1,169$2,417$355,506
Year 21 - 241 ($3,586)$1,161$2,425$353,082
242 ($3,586)$1,153$2,432$350,649
243 ($3,586)$1,145$2,440$348,209
244 ($3,586)$1,137$2,448$345,761
245 ($3,586)$1,129$2,456$343,304
246 ($3,586)$1,121$2,464$340,840
247 ($3,586)$1,113$2,472$338,367
248 ($3,586)$1,105$2,480$335,887
249 ($3,586)$1,097$2,489$333,398
250 ($3,586)$1,089$2,497$330,902
251 ($3,586)$1,081$2,505$328,397
252 ($3,586)$1,073$2,513$325,884
Year 22 - 253 ($3,586)$1,065$2,521$323,362
254 ($3,586)$1,056$2,530$320,833
255 ($3,586)$1,048$2,538$318,295
256 ($3,586)$1,040$2,546$315,749
257 ($3,586)$1,031$2,554$313,195
258 ($3,586)$1,023$2,563$310,632
259 ($3,586)$1,015$2,571$308,061
260 ($3,586)$1,006$2,579$305,481
261 ($3,586)$998$2,588$302,893
262 ($3,586)$989$2,596$300,297
263 ($3,586)$981$2,605$297,692
264 ($3,586)$972$2,613$295,079
Year 23 - 265 ($3,586)$964$2,622$292,457
266 ($3,586)$955$2,630$289,827
267 ($3,586)$947$2,639$287,187
268 ($3,586)$938$2,648$284,540
269 ($3,586)$929$2,656$281,883
270 ($3,586)$921$2,665$279,218
271 ($3,586)$912$2,674$276,545
272 ($3,586)$903$2,682$273,862
273 ($3,586)$895$2,691$271,171
274 ($3,586)$886$2,700$268,471
275 ($3,586)$877$2,709$265,762
276 ($3,586)$868$2,718$263,045
Year 24 - 277 ($3,586)$859$2,727$260,318
278 ($3,586)$850$2,735$257,583
279 ($3,586)$841$2,744$254,838
280 ($3,586)$832$2,753$252,085
281 ($3,586)$823$2,762$249,322
282 ($3,586)$814$2,771$246,551
283 ($3,586)$805$2,780$243,771
284 ($3,586)$796$2,790$240,981
285 ($3,586)$787$2,799$238,183
286 ($3,586)$778$2,808$235,375
287 ($3,586)$769$2,817$232,558
288 ($3,586)$760$2,826$229,732
Year 25 - 289 ($3,586)$750$2,835$226,896
290 ($3,586)$741$2,845$224,052
291 ($3,586)$732$2,854$221,198
292 ($3,586)$723$2,863$218,335
293 ($3,586)$713$2,873$215,462
294 ($3,586)$704$2,882$212,580
295 ($3,586)$694$2,891$209,689
296 ($3,586)$685$2,901$206,788
297 ($3,586)$676$2,910$203,877
298 ($3,586)$666$2,920$200,958
299 ($3,586)$656$2,929$198,028
300 ($3,586)$647$2,939$195,089
Year 26 - 301 ($3,586)$637$2,949$192,141
302 ($3,586)$628$2,958$189,183
303 ($3,586)$618$2,968$186,215
304 ($3,586)$608$2,978$183,237
305 ($3,586)$599$2,987$180,250
306 ($3,586)$589$2,997$177,253
307 ($3,586)$579$3,007$174,246
308 ($3,586)$569$3,017$171,230
309 ($3,586)$559$3,026$168,203
310 ($3,586)$549$3,036$165,167
311 ($3,586)$540$3,046$162,120
312 ($3,586)$530$3,056$159,064
Year 27 - 313 ($3,586)$520$3,066$155,998
314 ($3,586)$510$3,076$152,922
315 ($3,586)$500$3,086$149,835
316 ($3,586)$489$3,096$146,739
317 ($3,586)$479$3,106$143,633
318 ($3,586)$469$3,117$140,516
319 ($3,586)$459$3,127$137,389
320 ($3,586)$449$3,137$134,252
321 ($3,586)$439$3,147$131,105
322 ($3,586)$428$3,158$127,947
323 ($3,586)$418$3,168$124,779
324 ($3,586)$408$3,178$121,601
Year 28 - 325 ($3,586)$397$3,189$118,413
326 ($3,586)$387$3,199$115,214
327 ($3,586)$376$3,209$112,004
328 ($3,586)$366$3,220$108,784
329 ($3,586)$355$3,230$105,554
330 ($3,586)$345$3,241$102,313
331 ($3,586)$334$3,252$99,061
332 ($3,586)$324$3,262$95,799
333 ($3,586)$313$3,273$92,526
334 ($3,586)$302$3,284$89,242
335 ($3,586)$292$3,294$85,948
336 ($3,586)$281$3,305$82,643
Year 29 - 337 ($3,586)$270$3,316$79,327
338 ($3,586)$259$3,327$76,001
339 ($3,586)$248$3,338$72,663
340 ($3,586)$237$3,348$69,314
341 ($3,586)$226$3,359$65,955
342 ($3,586)$215$3,370$62,585
343 ($3,586)$204$3,381$59,203
344 ($3,586)$193$3,392$55,811
345 ($3,586)$182$3,404$52,407
346 ($3,586)$171$3,415$48,993
347 ($3,586)$160$3,426$45,567
348 ($3,586)$149$3,437$42,130
Year 30 - 349 ($3,586)$138$3,448$38,682
350 ($3,586)$126$3,459$35,222
351 ($3,586)$115$3,471$31,752
352 ($3,586)$104$3,482$28,269
353 ($3,586)$92$3,493$24,776
354 ($3,586)$81$3,505$21,271
355 ($3,586)$69$3,516$17,755
356 ($3,586)$58$3,528$14,227
357 ($3,586)$46$3,539$10,688
358 ($3,586)$35$3,551$7,137
359 ($3,586)$23$3,563$3,574
360 ($3,586)$12$3,574$0
TOTALS$532,498$758,400$1,290,898

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.