« Back to all home prices

Mortgage Payment Schedule for a $949,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($189,800) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,642 360 $551,944 $1,311,144

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $949,000
Down Payment $189,800$759,200
Year 1 - 1 ($3,642)$2,556$1,086$758,114
2 ($3,642)$2,552$1,090$757,024
3 ($3,642)$2,549$1,093$755,931
4 ($3,642)$2,545$1,097$754,834
5 ($3,642)$2,541$1,101$753,733
6 ($3,642)$2,538$1,104$752,628
7 ($3,642)$2,534$1,108$751,520
8 ($3,642)$2,530$1,112$750,408
9 ($3,642)$2,526$1,116$749,292
10 ($3,642)$2,523$1,119$748,173
11 ($3,642)$2,519$1,123$747,050
12 ($3,642)$2,515$1,127$745,923
Year 2 - 13 ($3,642)$2,511$1,131$744,792
14 ($3,642)$2,507$1,135$743,657
15 ($3,642)$2,504$1,138$742,519
16 ($3,642)$2,500$1,142$741,377
17 ($3,642)$2,496$1,146$740,231
18 ($3,642)$2,492$1,150$739,081
19 ($3,642)$2,488$1,154$737,927
20 ($3,642)$2,484$1,158$736,769
21 ($3,642)$2,480$1,162$735,608
22 ($3,642)$2,477$1,166$734,442
23 ($3,642)$2,473$1,169$733,273
24 ($3,642)$2,469$1,173$732,099
Year 3 - 25 ($3,642)$2,465$1,177$730,922
26 ($3,642)$2,461$1,181$729,741
27 ($3,642)$2,457$1,185$728,555
28 ($3,642)$2,453$1,189$727,366
29 ($3,642)$2,449$1,193$726,173
30 ($3,642)$2,445$1,197$724,975
31 ($3,642)$2,441$1,201$723,774
32 ($3,642)$2,437$1,205$722,569
33 ($3,642)$2,433$1,209$721,359
34 ($3,642)$2,429$1,213$720,146
35 ($3,642)$2,424$1,218$718,928
36 ($3,642)$2,420$1,222$717,707
Year 4 - 37 ($3,642)$2,416$1,226$716,481
38 ($3,642)$2,412$1,230$715,251
39 ($3,642)$2,408$1,234$714,017
40 ($3,642)$2,404$1,238$712,779
41 ($3,642)$2,400$1,242$711,536
42 ($3,642)$2,396$1,247$710,290
43 ($3,642)$2,391$1,251$709,039
44 ($3,642)$2,387$1,255$707,784
45 ($3,642)$2,383$1,259$706,525
46 ($3,642)$2,379$1,263$705,261
47 ($3,642)$2,374$1,268$703,994
48 ($3,642)$2,370$1,272$702,722
Year 5 - 49 ($3,642)$2,366$1,276$701,446
50 ($3,642)$2,362$1,281$700,165
51 ($3,642)$2,357$1,285$698,880
52 ($3,642)$2,353$1,289$697,591
53 ($3,642)$2,349$1,294$696,297
54 ($3,642)$2,344$1,298$695,000
55 ($3,642)$2,340$1,302$693,697
56 ($3,642)$2,335$1,307$692,391
57 ($3,642)$2,331$1,311$691,080
58 ($3,642)$2,327$1,315$689,764
59 ($3,642)$2,322$1,320$688,444
60 ($3,642)$2,318$1,324$687,120
Year 6 - 61 ($3,642)$2,313$1,329$685,791
62 ($3,642)$2,309$1,333$684,458
63 ($3,642)$2,304$1,338$683,120
64 ($3,642)$2,300$1,342$681,778
65 ($3,642)$2,295$1,347$680,431
66 ($3,642)$2,291$1,351$679,080
67 ($3,642)$2,286$1,356$677,724
68 ($3,642)$2,282$1,360$676,364
69 ($3,642)$2,277$1,365$674,999
70 ($3,642)$2,272$1,370$673,629
71 ($3,642)$2,268$1,374$672,255
72 ($3,642)$2,263$1,379$670,876
Year 7 - 73 ($3,642)$2,259$1,383$669,493
74 ($3,642)$2,254$1,388$668,105
75 ($3,642)$2,249$1,393$666,712
76 ($3,642)$2,245$1,397$665,315
77 ($3,642)$2,240$1,402$663,912
78 ($3,642)$2,235$1,407$662,506
79 ($3,642)$2,230$1,412$661,094
80 ($3,642)$2,226$1,416$659,678
81 ($3,642)$2,221$1,421$658,256
82 ($3,642)$2,216$1,426$656,830
83 ($3,642)$2,211$1,431$655,400
84 ($3,642)$2,207$1,436$653,964
Year 8 - 85 ($3,642)$2,202$1,440$652,524
86 ($3,642)$2,197$1,445$651,079
87 ($3,642)$2,192$1,450$649,628
88 ($3,642)$2,187$1,455$648,173
89 ($3,642)$2,182$1,460$646,714
90 ($3,642)$2,177$1,465$645,249
91 ($3,642)$2,172$1,470$643,779
92 ($3,642)$2,167$1,475$642,304
93 ($3,642)$2,162$1,480$640,825
94 ($3,642)$2,157$1,485$639,340
95 ($3,642)$2,152$1,490$637,850
96 ($3,642)$2,147$1,495$636,356
Year 9 - 97 ($3,642)$2,142$1,500$634,856
98 ($3,642)$2,137$1,505$633,351
99 ($3,642)$2,132$1,510$631,842
100 ($3,642)$2,127$1,515$630,327
101 ($3,642)$2,122$1,520$628,807
102 ($3,642)$2,117$1,525$627,282
103 ($3,642)$2,112$1,530$625,752
104 ($3,642)$2,107$1,535$624,216
105 ($3,642)$2,102$1,541$622,676
106 ($3,642)$2,096$1,546$621,130
107 ($3,642)$2,091$1,551$619,579
108 ($3,642)$2,086$1,556$618,023
Year 10 - 109 ($3,642)$2,081$1,561$616,461
110 ($3,642)$2,075$1,567$614,895
111 ($3,642)$2,070$1,572$613,323
112 ($3,642)$2,065$1,577$611,746
113 ($3,642)$2,060$1,583$610,163
114 ($3,642)$2,054$1,588$608,575
115 ($3,642)$2,049$1,593$606,982
116 ($3,642)$2,044$1,599$605,384
117 ($3,642)$2,038$1,604$603,780
118 ($3,642)$2,033$1,609$602,170
119 ($3,642)$2,027$1,615$600,555
120 ($3,642)$2,022$1,620$598,935
Year 11 - 121 ($3,642)$2,016$1,626$597,310
122 ($3,642)$2,011$1,631$595,678
123 ($3,642)$2,005$1,637$594,042
124 ($3,642)$2,000$1,642$592,400
125 ($3,642)$1,994$1,648$590,752
126 ($3,642)$1,989$1,653$589,099
127 ($3,642)$1,983$1,659$587,440
128 ($3,642)$1,978$1,664$585,776
129 ($3,642)$1,972$1,670$584,106
130 ($3,642)$1,966$1,676$582,430
131 ($3,642)$1,961$1,681$580,749
132 ($3,642)$1,955$1,687$579,062
Year 12 - 133 ($3,642)$1,950$1,693$577,370
134 ($3,642)$1,944$1,698$575,671
135 ($3,642)$1,938$1,704$573,967
136 ($3,642)$1,932$1,710$572,258
137 ($3,642)$1,927$1,715$570,542
138 ($3,642)$1,921$1,721$568,821
139 ($3,642)$1,915$1,727$567,094
140 ($3,642)$1,909$1,733$565,361
141 ($3,642)$1,903$1,739$563,622
142 ($3,642)$1,898$1,745$561,878
143 ($3,642)$1,892$1,750$560,127
144 ($3,642)$1,886$1,756$558,371
Year 13 - 145 ($3,642)$1,880$1,762$556,609
146 ($3,642)$1,874$1,768$554,841
147 ($3,642)$1,868$1,774$553,067
148 ($3,642)$1,862$1,780$551,287
149 ($3,642)$1,856$1,786$549,501
150 ($3,642)$1,850$1,792$547,708
151 ($3,642)$1,844$1,798$545,910
152 ($3,642)$1,838$1,804$544,106
153 ($3,642)$1,832$1,810$542,296
154 ($3,642)$1,826$1,816$540,480
155 ($3,642)$1,820$1,822$538,657
156 ($3,642)$1,813$1,829$536,829
Year 14 - 157 ($3,642)$1,807$1,835$534,994
158 ($3,642)$1,801$1,841$533,153
159 ($3,642)$1,795$1,847$531,306
160 ($3,642)$1,789$1,853$529,452
161 ($3,642)$1,782$1,860$527,593
162 ($3,642)$1,776$1,866$525,727
163 ($3,642)$1,770$1,872$523,855
164 ($3,642)$1,764$1,878$521,976
165 ($3,642)$1,757$1,885$520,092
166 ($3,642)$1,751$1,891$518,201
167 ($3,642)$1,745$1,897$516,303
168 ($3,642)$1,738$1,904$514,399
Year 15 - 169 ($3,642)$1,732$1,910$512,489
170 ($3,642)$1,725$1,917$510,572
171 ($3,642)$1,719$1,923$508,649
172 ($3,642)$1,712$1,930$506,720
173 ($3,642)$1,706$1,936$504,784
174 ($3,642)$1,699$1,943$502,841
175 ($3,642)$1,693$1,949$500,892
176 ($3,642)$1,686$1,956$498,936
177 ($3,642)$1,680$1,962$496,974
178 ($3,642)$1,673$1,969$495,005
179 ($3,642)$1,667$1,976$493,029
180 ($3,642)$1,660$1,982$491,047
Year 16 - 181 ($3,642)$1,653$1,989$489,058
182 ($3,642)$1,646$1,996$487,063
183 ($3,642)$1,640$2,002$485,060
184 ($3,642)$1,633$2,009$483,051
185 ($3,642)$1,626$2,016$481,035
186 ($3,642)$1,619$2,023$479,013
187 ($3,642)$1,613$2,029$476,983
188 ($3,642)$1,606$2,036$474,947
189 ($3,642)$1,599$2,043$472,904
190 ($3,642)$1,592$2,050$470,854
191 ($3,642)$1,585$2,057$468,797
192 ($3,642)$1,578$2,064$466,734
Year 17 - 193 ($3,642)$1,571$2,071$464,663
194 ($3,642)$1,564$2,078$462,585
195 ($3,642)$1,557$2,085$460,500
196 ($3,642)$1,550$2,092$458,409
197 ($3,642)$1,543$2,099$456,310
198 ($3,642)$1,536$2,106$454,204
199 ($3,642)$1,529$2,113$452,091
200 ($3,642)$1,522$2,120$449,971
201 ($3,642)$1,515$2,127$447,844
202 ($3,642)$1,508$2,134$445,710
203 ($3,642)$1,501$2,142$443,568
204 ($3,642)$1,493$2,149$441,420
Year 18 - 205 ($3,642)$1,486$2,156$439,264
206 ($3,642)$1,479$2,163$437,100
207 ($3,642)$1,472$2,170$434,930
208 ($3,642)$1,464$2,178$432,752
209 ($3,642)$1,457$2,185$430,567
210 ($3,642)$1,450$2,192$428,374
211 ($3,642)$1,442$2,200$426,175
212 ($3,642)$1,435$2,207$423,967
213 ($3,642)$1,427$2,215$421,753
214 ($3,642)$1,420$2,222$419,530
215 ($3,642)$1,412$2,230$417,301
216 ($3,642)$1,405$2,237$415,064
Year 19 - 217 ($3,642)$1,397$2,245$412,819
218 ($3,642)$1,390$2,252$410,567
219 ($3,642)$1,382$2,260$408,307
220 ($3,642)$1,375$2,267$406,039
221 ($3,642)$1,367$2,275$403,764
222 ($3,642)$1,359$2,283$401,482
223 ($3,642)$1,352$2,290$399,191
224 ($3,642)$1,344$2,298$396,893
225 ($3,642)$1,336$2,306$394,587
226 ($3,642)$1,328$2,314$392,274
227 ($3,642)$1,321$2,321$389,952
228 ($3,642)$1,313$2,329$387,623
Year 20 - 229 ($3,642)$1,305$2,337$385,286
230 ($3,642)$1,297$2,345$382,941
231 ($3,642)$1,289$2,353$380,588
232 ($3,642)$1,281$2,361$378,227
233 ($3,642)$1,273$2,369$375,859
234 ($3,642)$1,265$2,377$373,482
235 ($3,642)$1,257$2,385$371,097
236 ($3,642)$1,249$2,393$368,705
237 ($3,642)$1,241$2,401$366,304
238 ($3,642)$1,233$2,409$363,895
239 ($3,642)$1,225$2,417$361,478
240 ($3,642)$1,217$2,425$359,053
Year 21 - 241 ($3,642)$1,209$2,433$356,620
242 ($3,642)$1,201$2,441$354,178
243 ($3,642)$1,192$2,450$351,729
244 ($3,642)$1,184$2,458$349,271
245 ($3,642)$1,176$2,466$346,804
246 ($3,642)$1,168$2,474$344,330
247 ($3,642)$1,159$2,483$341,847
248 ($3,642)$1,151$2,491$339,356
249 ($3,642)$1,142$2,500$336,856
250 ($3,642)$1,134$2,508$334,348
251 ($3,642)$1,126$2,516$331,832
252 ($3,642)$1,117$2,525$329,307
Year 22 - 253 ($3,642)$1,109$2,533$326,774
254 ($3,642)$1,100$2,542$324,232
255 ($3,642)$1,092$2,550$321,681
256 ($3,642)$1,083$2,559$319,122
257 ($3,642)$1,074$2,568$316,555
258 ($3,642)$1,066$2,576$313,978
259 ($3,642)$1,057$2,585$311,393
260 ($3,642)$1,048$2,594$308,799
261 ($3,642)$1,040$2,602$306,197
262 ($3,642)$1,031$2,611$303,586
263 ($3,642)$1,022$2,620$300,966
264 ($3,642)$1,013$2,629$298,337
Year 23 - 265 ($3,642)$1,004$2,638$295,699
266 ($3,642)$996$2,647$293,053
267 ($3,642)$987$2,655$290,397
268 ($3,642)$978$2,664$287,733
269 ($3,642)$969$2,673$285,060
270 ($3,642)$960$2,682$282,377
271 ($3,642)$951$2,691$279,686
272 ($3,642)$942$2,700$276,985
273 ($3,642)$933$2,710$274,276
274 ($3,642)$923$2,719$271,557
275 ($3,642)$914$2,728$268,829
276 ($3,642)$905$2,737$266,092
Year 24 - 277 ($3,642)$896$2,746$263,346
278 ($3,642)$887$2,755$260,591
279 ($3,642)$877$2,765$257,826
280 ($3,642)$868$2,774$255,052
281 ($3,642)$859$2,783$252,268
282 ($3,642)$849$2,793$249,476
283 ($3,642)$840$2,802$246,674
284 ($3,642)$830$2,812$243,862
285 ($3,642)$821$2,821$241,041
286 ($3,642)$812$2,831$238,210
287 ($3,642)$802$2,840$235,370
288 ($3,642)$792$2,850$232,521
Year 25 - 289 ($3,642)$783$2,859$229,661
290 ($3,642)$773$2,869$226,792
291 ($3,642)$764$2,879$223,914
292 ($3,642)$754$2,888$221,026
293 ($3,642)$744$2,898$218,128
294 ($3,642)$734$2,908$215,220
295 ($3,642)$725$2,917$212,303
296 ($3,642)$715$2,927$209,375
297 ($3,642)$705$2,937$206,438
298 ($3,642)$695$2,947$203,491
299 ($3,642)$685$2,957$200,534
300 ($3,642)$675$2,967$197,567
Year 26 - 301 ($3,642)$665$2,977$194,590
302 ($3,642)$655$2,987$191,603
303 ($3,642)$645$2,997$188,606
304 ($3,642)$635$3,007$185,599
305 ($3,642)$625$3,017$182,582
306 ($3,642)$615$3,027$179,555
307 ($3,642)$605$3,038$176,517
308 ($3,642)$594$3,048$173,469
309 ($3,642)$584$3,058$170,411
310 ($3,642)$574$3,068$167,343
311 ($3,642)$563$3,079$164,264
312 ($3,642)$553$3,089$161,175
Year 27 - 313 ($3,642)$543$3,099$158,076
314 ($3,642)$532$3,110$154,966
315 ($3,642)$522$3,120$151,845
316 ($3,642)$511$3,131$148,715
317 ($3,642)$501$3,141$145,573
318 ($3,642)$490$3,152$142,421
319 ($3,642)$479$3,163$139,259
320 ($3,642)$469$3,173$136,085
321 ($3,642)$458$3,184$132,901
322 ($3,642)$447$3,195$129,707
323 ($3,642)$437$3,205$126,501
324 ($3,642)$426$3,216$123,285
Year 28 - 325 ($3,642)$415$3,227$120,058
326 ($3,642)$404$3,238$116,820
327 ($3,642)$393$3,249$113,572
328 ($3,642)$382$3,260$110,312
329 ($3,642)$371$3,271$107,041
330 ($3,642)$360$3,282$103,760
331 ($3,642)$349$3,293$100,467
332 ($3,642)$338$3,304$97,163
333 ($3,642)$327$3,315$93,848
334 ($3,642)$316$3,326$90,522
335 ($3,642)$305$3,337$87,185
336 ($3,642)$294$3,349$83,836
Year 29 - 337 ($3,642)$282$3,360$80,476
338 ($3,642)$271$3,371$77,105
339 ($3,642)$260$3,382$73,723
340 ($3,642)$248$3,394$70,329
341 ($3,642)$237$3,405$66,923
342 ($3,642)$225$3,417$63,507
343 ($3,642)$214$3,428$60,078
344 ($3,642)$202$3,440$56,639
345 ($3,642)$191$3,451$53,187
346 ($3,642)$179$3,463$49,724
347 ($3,642)$167$3,475$46,250
348 ($3,642)$156$3,486$42,763
Year 30 - 349 ($3,642)$144$3,498$39,265
350 ($3,642)$132$3,510$35,755
351 ($3,642)$120$3,522$32,234
352 ($3,642)$109$3,534$28,700
353 ($3,642)$97$3,545$25,155
354 ($3,642)$85$3,557$21,597
355 ($3,642)$73$3,569$18,028
356 ($3,642)$61$3,581$14,446
357 ($3,642)$49$3,593$10,853
358 ($3,642)$37$3,606$7,248
359 ($3,642)$24$3,618$3,630
360 ($3,642)$12$3,630$0
TOTALS$551,944$759,200$1,311,144

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.