« 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 September 21, 2017. 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,551 360 $518,989 $1,278,189

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 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

NMLS #: 244476 | State Lic #: MC-5877
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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  $949,000
Down Payment $189,800$759,200
Year 1 - 1 ($3,551)$2,423$1,127$758,073
2 ($3,551)$2,420$1,131$756,942
3 ($3,551)$2,416$1,135$755,807
4 ($3,551)$2,412$1,138$754,669
5 ($3,551)$2,409$1,142$753,527
6 ($3,551)$2,405$1,146$752,381
7 ($3,551)$2,401$1,149$751,232
8 ($3,551)$2,398$1,153$750,079
9 ($3,551)$2,394$1,157$748,923
10 ($3,551)$2,390$1,160$747,763
11 ($3,551)$2,387$1,164$746,599
12 ($3,551)$2,383$1,168$745,431
Year 2 - 13 ($3,551)$2,379$1,171$744,260
14 ($3,551)$2,375$1,175$743,085
15 ($3,551)$2,372$1,179$741,906
16 ($3,551)$2,368$1,183$740,723
17 ($3,551)$2,364$1,186$739,537
18 ($3,551)$2,360$1,190$738,347
19 ($3,551)$2,357$1,194$737,153
20 ($3,551)$2,353$1,198$735,955
21 ($3,551)$2,349$1,202$734,753
22 ($3,551)$2,345$1,205$733,548
23 ($3,551)$2,341$1,209$732,338
24 ($3,551)$2,337$1,213$731,125
Year 3 - 25 ($3,551)$2,334$1,217$729,908
26 ($3,551)$2,330$1,221$728,687
27 ($3,551)$2,326$1,225$727,463
28 ($3,551)$2,322$1,229$726,234
29 ($3,551)$2,318$1,233$725,001
30 ($3,551)$2,314$1,237$723,765
31 ($3,551)$2,310$1,241$722,524
32 ($3,551)$2,306$1,244$721,280
33 ($3,551)$2,302$1,248$720,031
34 ($3,551)$2,298$1,252$718,779
35 ($3,551)$2,294$1,256$717,522
36 ($3,551)$2,290$1,260$716,262
Year 4 - 37 ($3,551)$2,286$1,264$714,998
38 ($3,551)$2,282$1,268$713,729
39 ($3,551)$2,278$1,273$712,456
40 ($3,551)$2,274$1,277$711,180
41 ($3,551)$2,270$1,281$709,899
42 ($3,551)$2,266$1,285$708,614
43 ($3,551)$2,262$1,289$707,326
44 ($3,551)$2,258$1,293$706,033
45 ($3,551)$2,253$1,297$704,736
46 ($3,551)$2,249$1,301$703,434
47 ($3,551)$2,245$1,305$702,129
48 ($3,551)$2,241$1,310$700,819
Year 5 - 49 ($3,551)$2,237$1,314$699,506
50 ($3,551)$2,233$1,318$698,188
51 ($3,551)$2,228$1,322$696,865
52 ($3,551)$2,224$1,326$695,539
53 ($3,551)$2,220$1,331$694,209
54 ($3,551)$2,216$1,335$692,874
55 ($3,551)$2,211$1,339$691,535
56 ($3,551)$2,207$1,343$690,191
57 ($3,551)$2,203$1,348$688,844
58 ($3,551)$2,199$1,352$687,492
59 ($3,551)$2,194$1,356$686,135
60 ($3,551)$2,190$1,361$684,775
Year 6 - 61 ($3,551)$2,186$1,365$683,410
62 ($3,551)$2,181$1,369$682,040
63 ($3,551)$2,177$1,374$680,667
64 ($3,551)$2,172$1,378$679,289
65 ($3,551)$2,168$1,382$677,906
66 ($3,551)$2,164$1,387$676,519
67 ($3,551)$2,159$1,391$675,128
68 ($3,551)$2,155$1,396$673,732
69 ($3,551)$2,150$1,400$672,332
70 ($3,551)$2,146$1,405$670,927
71 ($3,551)$2,141$1,409$669,518
72 ($3,551)$2,137$1,414$668,105
Year 7 - 73 ($3,551)$2,132$1,418$666,686
74 ($3,551)$2,128$1,423$665,264
75 ($3,551)$2,123$1,427$663,837
76 ($3,551)$2,119$1,432$662,405
77 ($3,551)$2,114$1,436$660,968
78 ($3,551)$2,110$1,441$659,527
79 ($3,551)$2,105$1,446$658,082
80 ($3,551)$2,100$1,450$656,632
81 ($3,551)$2,096$1,455$655,177
82 ($3,551)$2,091$1,459$653,718
83 ($3,551)$2,086$1,464$652,254
84 ($3,551)$2,082$1,469$650,785
Year 8 - 85 ($3,551)$2,077$1,473$649,311
86 ($3,551)$2,072$1,478$647,833
87 ($3,551)$2,068$1,483$646,350
88 ($3,551)$2,063$1,488$644,863
89 ($3,551)$2,058$1,492$643,370
90 ($3,551)$2,053$1,497$641,873
91 ($3,551)$2,049$1,502$640,371
92 ($3,551)$2,044$1,507$638,865
93 ($3,551)$2,039$1,511$637,353
94 ($3,551)$2,034$1,516$635,837
95 ($3,551)$2,029$1,521$634,316
96 ($3,551)$2,025$1,526$632,790
Year 9 - 97 ($3,551)$2,020$1,531$631,259
98 ($3,551)$2,015$1,536$629,723
99 ($3,551)$2,010$1,541$628,182
100 ($3,551)$2,005$1,546$626,637
101 ($3,551)$2,000$1,551$625,086
102 ($3,551)$1,995$1,555$623,531
103 ($3,551)$1,990$1,560$621,971
104 ($3,551)$1,985$1,565$620,405
105 ($3,551)$1,980$1,570$618,835
106 ($3,551)$1,975$1,575$617,259
107 ($3,551)$1,970$1,580$615,679
108 ($3,551)$1,965$1,585$614,093
Year 10 - 109 ($3,551)$1,960$1,591$612,503
110 ($3,551)$1,955$1,596$610,907
111 ($3,551)$1,950$1,601$609,307
112 ($3,551)$1,945$1,606$607,701
113 ($3,551)$1,940$1,611$606,090
114 ($3,551)$1,934$1,616$604,474
115 ($3,551)$1,929$1,621$602,852
116 ($3,551)$1,924$1,626$601,226
117 ($3,551)$1,919$1,632$599,594
118 ($3,551)$1,914$1,637$597,958
119 ($3,551)$1,908$1,642$596,315
120 ($3,551)$1,903$1,647$594,668
Year 11 - 121 ($3,551)$1,898$1,653$593,016
122 ($3,551)$1,893$1,658$591,358
123 ($3,551)$1,887$1,663$589,695
124 ($3,551)$1,882$1,668$588,026
125 ($3,551)$1,877$1,674$586,353
126 ($3,551)$1,871$1,679$584,673
127 ($3,551)$1,866$1,684$582,989
128 ($3,551)$1,861$1,690$581,299
129 ($3,551)$1,855$1,695$579,604
130 ($3,551)$1,850$1,701$577,903
131 ($3,551)$1,844$1,706$576,197
132 ($3,551)$1,839$1,711$574,486
Year 12 - 133 ($3,551)$1,834$1,717$572,769
134 ($3,551)$1,828$1,722$571,046
135 ($3,551)$1,823$1,728$569,319
136 ($3,551)$1,817$1,733$567,585
137 ($3,551)$1,812$1,739$565,846
138 ($3,551)$1,806$1,745$564,102
139 ($3,551)$1,800$1,750$562,351
140 ($3,551)$1,795$1,756$560,596
141 ($3,551)$1,789$1,761$558,834
142 ($3,551)$1,784$1,767$557,068
143 ($3,551)$1,778$1,773$555,295
144 ($3,551)$1,772$1,778$553,517
Year 13 - 145 ($3,551)$1,767$1,784$551,733
146 ($3,551)$1,761$1,790$549,943
147 ($3,551)$1,755$1,795$548,148
148 ($3,551)$1,750$1,801$546,347
149 ($3,551)$1,744$1,807$544,540
150 ($3,551)$1,738$1,813$542,728
151 ($3,551)$1,732$1,818$540,909
152 ($3,551)$1,726$1,824$539,085
153 ($3,551)$1,721$1,830$537,255
154 ($3,551)$1,715$1,836$535,420
155 ($3,551)$1,709$1,842$533,578
156 ($3,551)$1,703$1,848$531,730
Year 14 - 157 ($3,551)$1,697$1,853$529,877
158 ($3,551)$1,691$1,859$528,018
159 ($3,551)$1,685$1,865$526,152
160 ($3,551)$1,679$1,871$524,281
161 ($3,551)$1,673$1,877$522,404
162 ($3,551)$1,667$1,883$520,521
163 ($3,551)$1,661$1,889$518,632
164 ($3,551)$1,655$1,895$516,736
165 ($3,551)$1,649$1,901$514,835
166 ($3,551)$1,643$1,907$512,928
167 ($3,551)$1,637$1,913$511,014
168 ($3,551)$1,631$1,920$509,095
Year 15 - 169 ($3,551)$1,625$1,926$507,169
170 ($3,551)$1,619$1,932$505,237
171 ($3,551)$1,613$1,938$503,299
172 ($3,551)$1,606$1,944$501,355
173 ($3,551)$1,600$1,950$499,405
174 ($3,551)$1,594$1,957$497,448
175 ($3,551)$1,588$1,963$495,485
176 ($3,551)$1,581$1,969$493,516
177 ($3,551)$1,575$1,975$491,541
178 ($3,551)$1,569$1,982$489,559
179 ($3,551)$1,563$1,988$487,571
180 ($3,551)$1,556$1,994$485,577
Year 16 - 181 ($3,551)$1,550$2,001$483,576
182 ($3,551)$1,543$2,007$481,569
183 ($3,551)$1,537$2,014$479,555
184 ($3,551)$1,531$2,020$477,535
185 ($3,551)$1,524$2,026$475,509
186 ($3,551)$1,518$2,033$473,476
187 ($3,551)$1,511$2,039$471,437
188 ($3,551)$1,505$2,046$469,391
189 ($3,551)$1,498$2,052$467,339
190 ($3,551)$1,492$2,059$465,280
191 ($3,551)$1,485$2,066$463,214
192 ($3,551)$1,478$2,072$461,142
Year 17 - 193 ($3,551)$1,472$2,079$459,063
194 ($3,551)$1,465$2,085$456,978
195 ($3,551)$1,459$2,092$454,886
196 ($3,551)$1,452$2,099$452,787
197 ($3,551)$1,445$2,105$450,682
198 ($3,551)$1,438$2,112$448,570
199 ($3,551)$1,432$2,119$446,451
200 ($3,551)$1,425$2,126$444,325
201 ($3,551)$1,418$2,132$442,193
202 ($3,551)$1,411$2,139$440,054
203 ($3,551)$1,405$2,146$437,908
204 ($3,551)$1,398$2,153$435,755
Year 18 - 205 ($3,551)$1,391$2,160$433,595
206 ($3,551)$1,384$2,167$431,429
207 ($3,551)$1,377$2,174$429,255
208 ($3,551)$1,370$2,180$427,074
209 ($3,551)$1,363$2,187$424,887
210 ($3,551)$1,356$2,194$422,693
211 ($3,551)$1,349$2,201$420,491
212 ($3,551)$1,342$2,208$418,283
213 ($3,551)$1,335$2,216$416,067
214 ($3,551)$1,328$2,223$413,845
215 ($3,551)$1,321$2,230$411,615
216 ($3,551)$1,314$2,237$409,378
Year 19 - 217 ($3,551)$1,307$2,244$407,134
218 ($3,551)$1,299$2,251$404,883
219 ($3,551)$1,292$2,258$402,625
220 ($3,551)$1,285$2,265$400,359
221 ($3,551)$1,278$2,273$398,087
222 ($3,551)$1,271$2,280$395,807
223 ($3,551)$1,263$2,287$393,519
224 ($3,551)$1,256$2,295$391,225
225 ($3,551)$1,249$2,302$388,923
226 ($3,551)$1,241$2,309$386,614
227 ($3,551)$1,234$2,317$384,297
228 ($3,551)$1,227$2,324$381,973
Year 20 - 229 ($3,551)$1,219$2,331$379,642
230 ($3,551)$1,212$2,339$377,303
231 ($3,551)$1,204$2,346$374,957
232 ($3,551)$1,197$2,354$372,603
233 ($3,551)$1,189$2,361$370,242
234 ($3,551)$1,182$2,369$367,873
235 ($3,551)$1,174$2,376$365,496
236 ($3,551)$1,167$2,384$363,112
237 ($3,551)$1,159$2,392$360,721
238 ($3,551)$1,151$2,399$358,322
239 ($3,551)$1,144$2,407$355,915
240 ($3,551)$1,136$2,415$353,500
Year 21 - 241 ($3,551)$1,128$2,422$351,078
242 ($3,551)$1,121$2,430$348,648
243 ($3,551)$1,113$2,438$346,210
244 ($3,551)$1,105$2,446$343,765
245 ($3,551)$1,097$2,453$341,311
246 ($3,551)$1,089$2,461$338,850
247 ($3,551)$1,081$2,469$336,381
248 ($3,551)$1,074$2,477$333,904
249 ($3,551)$1,066$2,485$331,419
250 ($3,551)$1,058$2,493$328,927
251 ($3,551)$1,050$2,501$326,426
252 ($3,551)$1,042$2,509$323,917
Year 22 - 253 ($3,551)$1,034$2,517$321,401
254 ($3,551)$1,026$2,525$318,876
255 ($3,551)$1,018$2,533$316,343
256 ($3,551)$1,010$2,541$313,802
257 ($3,551)$1,002$2,549$311,253
258 ($3,551)$993$2,557$308,696
259 ($3,551)$985$2,565$306,131
260 ($3,551)$977$2,573$303,557
261 ($3,551)$969$2,582$300,976
262 ($3,551)$961$2,590$298,386
263 ($3,551)$952$2,598$295,788
264 ($3,551)$944$2,606$293,181
Year 23 - 265 ($3,551)$936$2,615$290,566
266 ($3,551)$927$2,623$287,943
267 ($3,551)$919$2,632$285,312
268 ($3,551)$911$2,640$282,672
269 ($3,551)$902$2,648$280,023
270 ($3,551)$894$2,657$277,367
271 ($3,551)$885$2,665$274,701
272 ($3,551)$877$2,674$272,028
273 ($3,551)$868$2,682$269,345
274 ($3,551)$860$2,691$266,654
275 ($3,551)$851$2,699$263,955
276 ($3,551)$842$2,708$261,247
Year 24 - 277 ($3,551)$834$2,717$258,530
278 ($3,551)$825$2,725$255,805
279 ($3,551)$816$2,734$253,071
280 ($3,551)$808$2,743$250,328
281 ($3,551)$799$2,752$247,576
282 ($3,551)$790$2,760$244,816
283 ($3,551)$781$2,769$242,047
284 ($3,551)$773$2,778$239,269
285 ($3,551)$764$2,787$236,482
286 ($3,551)$755$2,796$233,686
287 ($3,551)$746$2,805$230,882
288 ($3,551)$737$2,814$228,068
Year 25 - 289 ($3,551)$728$2,823$225,245
290 ($3,551)$719$2,832$222,414
291 ($3,551)$710$2,841$219,573
292 ($3,551)$701$2,850$216,723
293 ($3,551)$692$2,859$213,865
294 ($3,551)$683$2,868$210,997
295 ($3,551)$673$2,877$208,119
296 ($3,551)$664$2,886$205,233
297 ($3,551)$655$2,895$202,338
298 ($3,551)$646$2,905$199,433
299 ($3,551)$637$2,914$196,519
300 ($3,551)$627$2,923$193,596
Year 26 - 301 ($3,551)$618$2,933$190,663
302 ($3,551)$609$2,942$187,721
303 ($3,551)$599$2,951$184,770
304 ($3,551)$590$2,961$181,809
305 ($3,551)$580$2,970$178,839
306 ($3,551)$571$2,980$175,859
307 ($3,551)$561$2,989$172,870
308 ($3,551)$552$2,999$169,871
309 ($3,551)$542$3,008$166,862
310 ($3,551)$533$3,018$163,845
311 ($3,551)$523$3,028$160,817
312 ($3,551)$513$3,037$157,780
Year 27 - 313 ($3,551)$504$3,047$154,733
314 ($3,551)$494$3,057$151,676
315 ($3,551)$484$3,066$148,610
316 ($3,551)$474$3,076$145,533
317 ($3,551)$464$3,086$142,447
318 ($3,551)$455$3,096$139,352
319 ($3,551)$445$3,106$136,246
320 ($3,551)$435$3,116$133,130
321 ($3,551)$425$3,126$130,004
322 ($3,551)$415$3,136$126,869
323 ($3,551)$405$3,146$123,723
324 ($3,551)$395$3,156$120,568
Year 28 - 325 ($3,551)$385$3,166$117,402
326 ($3,551)$375$3,176$114,226
327 ($3,551)$365$3,186$111,040
328 ($3,551)$354$3,196$107,844
329 ($3,551)$344$3,206$104,638
330 ($3,551)$334$3,217$101,421
331 ($3,551)$324$3,227$98,194
332 ($3,551)$313$3,237$94,957
333 ($3,551)$303$3,247$91,710
334 ($3,551)$293$3,258$88,452
335 ($3,551)$282$3,268$85,184
336 ($3,551)$272$3,279$81,905
Year 29 - 337 ($3,551)$261$3,289$78,616
338 ($3,551)$251$3,300$75,316
339 ($3,551)$240$3,310$72,006
340 ($3,551)$230$3,321$68,685
341 ($3,551)$219$3,331$65,354
342 ($3,551)$209$3,342$62,012
343 ($3,551)$198$3,353$58,660
344 ($3,551)$187$3,363$55,296
345 ($3,551)$176$3,374$51,922
346 ($3,551)$166$3,385$48,537
347 ($3,551)$155$3,396$45,142
348 ($3,551)$144$3,406$41,735
Year 30 - 349 ($3,551)$133$3,417$38,318
350 ($3,551)$122$3,428$34,890
351 ($3,551)$111$3,439$31,451
352 ($3,551)$100$3,450$28,001
353 ($3,551)$89$3,461$24,539
354 ($3,551)$78$3,472$21,067
355 ($3,551)$67$3,483$17,584
356 ($3,551)$56$3,494$14,090
357 ($3,551)$45$3,506$10,584
358 ($3,551)$34$3,517$7,067
359 ($3,551)$23$3,528$3,539
360 ($3,551)$11$3,539$0
TOTALS$518,989$759,200$1,278,189

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.