« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,603 360 $537,767 $1,296,967

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 113054 | State Lic #: MC-2236
$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 #: 1838 | State Lic #: MC-4344
$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 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 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 #: 424182
$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 #: 244476 | State Lic #: MC-5877
$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 #: 258821
$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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 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 #: 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 #: 35959 | State Lic #: MC-2967
$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 #: 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

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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  $949,000
Down Payment $189,800$759,200
Year 1 - 1 ($3,603)$2,499$1,104$758,096
2 ($3,603)$2,495$1,107$756,989
3 ($3,603)$2,492$1,111$755,878
4 ($3,603)$2,488$1,115$754,764
5 ($3,603)$2,484$1,118$753,645
6 ($3,603)$2,481$1,122$752,523
7 ($3,603)$2,477$1,126$751,398
8 ($3,603)$2,473$1,129$750,268
9 ($3,603)$2,470$1,133$749,135
10 ($3,603)$2,466$1,137$747,999
11 ($3,603)$2,462$1,141$746,858
12 ($3,603)$2,458$1,144$745,714
Year 2 - 13 ($3,603)$2,455$1,148$744,566
14 ($3,603)$2,451$1,152$743,414
15 ($3,603)$2,447$1,156$742,258
16 ($3,603)$2,443$1,159$741,099
17 ($3,603)$2,439$1,163$739,936
18 ($3,603)$2,436$1,167$738,769
19 ($3,603)$2,432$1,171$737,598
20 ($3,603)$2,428$1,175$736,423
21 ($3,603)$2,424$1,179$735,244
22 ($3,603)$2,420$1,183$734,062
23 ($3,603)$2,416$1,186$732,875
24 ($3,603)$2,412$1,190$731,685
Year 3 - 25 ($3,603)$2,408$1,194$730,491
26 ($3,603)$2,405$1,198$729,293
27 ($3,603)$2,401$1,202$728,091
28 ($3,603)$2,397$1,206$726,884
29 ($3,603)$2,393$1,210$725,674
30 ($3,603)$2,389$1,214$724,460
31 ($3,603)$2,385$1,218$723,242
32 ($3,603)$2,381$1,222$722,020
33 ($3,603)$2,377$1,226$720,794
34 ($3,603)$2,373$1,230$719,564
35 ($3,603)$2,369$1,234$718,330
36 ($3,603)$2,365$1,238$717,092
Year 4 - 37 ($3,603)$2,360$1,242$715,850
38 ($3,603)$2,356$1,246$714,603
39 ($3,603)$2,352$1,250$713,353
40 ($3,603)$2,348$1,255$712,098
41 ($3,603)$2,344$1,259$710,840
42 ($3,603)$2,340$1,263$709,577
43 ($3,603)$2,336$1,267$708,310
44 ($3,603)$2,332$1,271$707,039
45 ($3,603)$2,327$1,275$705,763
46 ($3,603)$2,323$1,280$704,484
47 ($3,603)$2,319$1,284$703,200
48 ($3,603)$2,315$1,288$701,912
Year 5 - 49 ($3,603)$2,310$1,292$700,620
50 ($3,603)$2,306$1,296$699,323
51 ($3,603)$2,302$1,301$698,023
52 ($3,603)$2,298$1,305$696,718
53 ($3,603)$2,293$1,309$695,408
54 ($3,603)$2,289$1,314$694,095
55 ($3,603)$2,285$1,318$692,777
56 ($3,603)$2,280$1,322$691,454
57 ($3,603)$2,276$1,327$690,128
58 ($3,603)$2,272$1,331$688,797
59 ($3,603)$2,267$1,335$687,461
60 ($3,603)$2,263$1,340$686,122
Year 6 - 61 ($3,603)$2,258$1,344$684,777
62 ($3,603)$2,254$1,349$683,429
63 ($3,603)$2,250$1,353$682,076
64 ($3,603)$2,245$1,358$680,718
65 ($3,603)$2,241$1,362$679,356
66 ($3,603)$2,236$1,366$677,990
67 ($3,603)$2,232$1,371$676,619
68 ($3,603)$2,227$1,375$675,243
69 ($3,603)$2,223$1,380$673,863
70 ($3,603)$2,218$1,385$672,479
71 ($3,603)$2,214$1,389$671,089
72 ($3,603)$2,209$1,394$669,696
Year 7 - 73 ($3,603)$2,204$1,398$668,298
74 ($3,603)$2,200$1,403$666,895
75 ($3,603)$2,195$1,407$665,487
76 ($3,603)$2,191$1,412$664,075
77 ($3,603)$2,186$1,417$662,658
78 ($3,603)$2,181$1,421$661,237
79 ($3,603)$2,177$1,426$659,811
80 ($3,603)$2,172$1,431$658,380
81 ($3,603)$2,167$1,436$656,944
82 ($3,603)$2,162$1,440$655,504
83 ($3,603)$2,158$1,445$654,059
84 ($3,603)$2,153$1,450$652,609
Year 8 - 85 ($3,603)$2,148$1,455$651,155
86 ($3,603)$2,143$1,459$649,696
87 ($3,603)$2,139$1,464$648,231
88 ($3,603)$2,134$1,469$646,763
89 ($3,603)$2,129$1,474$645,289
90 ($3,603)$2,124$1,479$643,810
91 ($3,603)$2,119$1,483$642,327
92 ($3,603)$2,114$1,488$640,838
93 ($3,603)$2,109$1,493$639,345
94 ($3,603)$2,105$1,498$637,847
95 ($3,603)$2,100$1,503$636,344
96 ($3,603)$2,095$1,508$634,836
Year 9 - 97 ($3,603)$2,090$1,513$633,323
98 ($3,603)$2,085$1,518$631,805
99 ($3,603)$2,080$1,523$630,282
100 ($3,603)$2,075$1,528$628,754
101 ($3,603)$2,070$1,533$627,221
102 ($3,603)$2,065$1,538$625,683
103 ($3,603)$2,060$1,543$624,139
104 ($3,603)$2,054$1,548$622,591
105 ($3,603)$2,049$1,553$621,038
106 ($3,603)$2,044$1,558$619,479
107 ($3,603)$2,039$1,564$617,916
108 ($3,603)$2,034$1,569$616,347
Year 10 - 109 ($3,603)$2,029$1,574$614,773
110 ($3,603)$2,024$1,579$613,194
111 ($3,603)$2,018$1,584$611,610
112 ($3,603)$2,013$1,589$610,021
113 ($3,603)$2,008$1,595$608,426
114 ($3,603)$2,003$1,600$606,826
115 ($3,603)$1,997$1,605$605,221
116 ($3,603)$1,992$1,611$603,610
117 ($3,603)$1,987$1,616$601,994
118 ($3,603)$1,982$1,621$600,373
119 ($3,603)$1,976$1,626$598,747
120 ($3,603)$1,971$1,632$597,115
Year 11 - 121 ($3,603)$1,966$1,637$595,478
122 ($3,603)$1,960$1,643$593,835
123 ($3,603)$1,955$1,648$592,187
124 ($3,603)$1,949$1,653$590,534
125 ($3,603)$1,944$1,659$588,875
126 ($3,603)$1,938$1,664$587,211
127 ($3,603)$1,933$1,670$585,541
128 ($3,603)$1,927$1,675$583,866
129 ($3,603)$1,922$1,681$582,185
130 ($3,603)$1,916$1,686$580,498
131 ($3,603)$1,911$1,692$578,807
132 ($3,603)$1,905$1,697$577,109
Year 12 - 133 ($3,603)$1,900$1,703$575,406
134 ($3,603)$1,894$1,709$573,697
135 ($3,603)$1,888$1,714$571,983
136 ($3,603)$1,883$1,720$570,263
137 ($3,603)$1,877$1,726$568,538
138 ($3,603)$1,871$1,731$566,806
139 ($3,603)$1,866$1,737$565,070
140 ($3,603)$1,860$1,743$563,327
141 ($3,603)$1,854$1,748$561,578
142 ($3,603)$1,849$1,754$559,824
143 ($3,603)$1,843$1,760$558,064
144 ($3,603)$1,837$1,766$556,299
Year 13 - 145 ($3,603)$1,831$1,772$554,527
146 ($3,603)$1,825$1,777$552,750
147 ($3,603)$1,819$1,783$550,967
148 ($3,603)$1,814$1,789$549,177
149 ($3,603)$1,808$1,795$547,382
150 ($3,603)$1,802$1,801$545,582
151 ($3,603)$1,796$1,807$543,775
152 ($3,603)$1,790$1,813$541,962
153 ($3,603)$1,784$1,819$540,143
154 ($3,603)$1,778$1,825$538,319
155 ($3,603)$1,772$1,831$536,488
156 ($3,603)$1,766$1,837$534,651
Year 14 - 157 ($3,603)$1,760$1,843$532,808
158 ($3,603)$1,754$1,849$530,959
159 ($3,603)$1,748$1,855$529,104
160 ($3,603)$1,742$1,861$527,243
161 ($3,603)$1,736$1,867$525,376
162 ($3,603)$1,729$1,873$523,503
163 ($3,603)$1,723$1,879$521,623
164 ($3,603)$1,717$1,886$519,738
165 ($3,603)$1,711$1,892$517,846
166 ($3,603)$1,705$1,898$515,948
167 ($3,603)$1,698$1,904$514,043
168 ($3,603)$1,692$1,911$512,133
Year 15 - 169 ($3,603)$1,686$1,917$510,216
170 ($3,603)$1,679$1,923$508,293
171 ($3,603)$1,673$1,930$506,363
172 ($3,603)$1,667$1,936$504,427
173 ($3,603)$1,660$1,942$502,485
174 ($3,603)$1,654$1,949$500,536
175 ($3,603)$1,648$1,955$498,581
176 ($3,603)$1,641$1,962$496,620
177 ($3,603)$1,635$1,968$494,652
178 ($3,603)$1,628$1,974$492,677
179 ($3,603)$1,622$1,981$490,696
180 ($3,603)$1,615$1,987$488,709
Year 16 - 181 ($3,603)$1,609$1,994$486,715
182 ($3,603)$1,602$2,001$484,714
183 ($3,603)$1,596$2,007$482,707
184 ($3,603)$1,589$2,014$480,693
185 ($3,603)$1,582$2,020$478,673
186 ($3,603)$1,576$2,027$476,646
187 ($3,603)$1,569$2,034$474,612
188 ($3,603)$1,562$2,040$472,572
189 ($3,603)$1,556$2,047$470,524
190 ($3,603)$1,549$2,054$468,471
191 ($3,603)$1,542$2,061$466,410
192 ($3,603)$1,535$2,067$464,343
Year 17 - 193 ($3,603)$1,528$2,074$462,268
194 ($3,603)$1,522$2,081$460,187
195 ($3,603)$1,515$2,088$458,099
196 ($3,603)$1,508$2,095$456,005
197 ($3,603)$1,501$2,102$453,903
198 ($3,603)$1,494$2,109$451,794
199 ($3,603)$1,487$2,116$449,679
200 ($3,603)$1,480$2,122$447,556
201 ($3,603)$1,473$2,129$445,427
202 ($3,603)$1,466$2,136$443,290
203 ($3,603)$1,459$2,144$441,147
204 ($3,603)$1,452$2,151$438,996
Year 18 - 205 ($3,603)$1,445$2,158$436,839
206 ($3,603)$1,438$2,165$434,674
207 ($3,603)$1,431$2,172$432,502
208 ($3,603)$1,424$2,179$430,323
209 ($3,603)$1,416$2,186$428,137
210 ($3,603)$1,409$2,193$425,943
211 ($3,603)$1,402$2,201$423,743
212 ($3,603)$1,395$2,208$421,535
213 ($3,603)$1,388$2,215$419,320
214 ($3,603)$1,380$2,222$417,097
215 ($3,603)$1,373$2,230$414,867
216 ($3,603)$1,366$2,237$412,630
Year 19 - 217 ($3,603)$1,358$2,244$410,386
218 ($3,603)$1,351$2,252$408,134
219 ($3,603)$1,343$2,259$405,875
220 ($3,603)$1,336$2,267$403,608
221 ($3,603)$1,329$2,274$401,334
222 ($3,603)$1,321$2,282$399,052
223 ($3,603)$1,314$2,289$396,763
224 ($3,603)$1,306$2,297$394,467
225 ($3,603)$1,298$2,304$392,162
226 ($3,603)$1,291$2,312$389,851
227 ($3,603)$1,283$2,319$387,531
228 ($3,603)$1,276$2,327$385,204
Year 20 - 229 ($3,603)$1,268$2,335$382,869
230 ($3,603)$1,260$2,342$380,527
231 ($3,603)$1,253$2,350$378,177
232 ($3,603)$1,245$2,358$375,819
233 ($3,603)$1,237$2,366$373,453
234 ($3,603)$1,229$2,373$371,080
235 ($3,603)$1,221$2,381$368,699
236 ($3,603)$1,214$2,389$366,310
237 ($3,603)$1,206$2,397$363,913
238 ($3,603)$1,198$2,405$361,508
239 ($3,603)$1,190$2,413$359,095
240 ($3,603)$1,182$2,421$356,675
Year 21 - 241 ($3,603)$1,174$2,429$354,246
242 ($3,603)$1,166$2,437$351,809
243 ($3,603)$1,158$2,445$349,365
244 ($3,603)$1,150$2,453$346,912
245 ($3,603)$1,142$2,461$344,451
246 ($3,603)$1,134$2,469$341,982
247 ($3,603)$1,126$2,477$339,505
248 ($3,603)$1,118$2,485$337,020
249 ($3,603)$1,109$2,493$334,527
250 ($3,603)$1,101$2,502$332,025
251 ($3,603)$1,093$2,510$329,516
252 ($3,603)$1,085$2,518$326,997
Year 22 - 253 ($3,603)$1,076$2,526$324,471
254 ($3,603)$1,068$2,535$321,937
255 ($3,603)$1,060$2,543$319,394
256 ($3,603)$1,051$2,551$316,842
257 ($3,603)$1,043$2,560$314,282
258 ($3,603)$1,035$2,568$311,714
259 ($3,603)$1,026$2,577$309,138
260 ($3,603)$1,018$2,585$306,553
261 ($3,603)$1,009$2,594$303,959
262 ($3,603)$1,001$2,602$301,357
263 ($3,603)$992$2,611$298,746
264 ($3,603)$983$2,619$296,127
Year 23 - 265 ($3,603)$975$2,628$293,499
266 ($3,603)$966$2,637$290,862
267 ($3,603)$957$2,645$288,217
268 ($3,603)$949$2,654$285,563
269 ($3,603)$940$2,663$282,900
270 ($3,603)$931$2,671$280,229
271 ($3,603)$922$2,680$277,549
272 ($3,603)$914$2,689$274,859
273 ($3,603)$905$2,698$272,161
274 ($3,603)$896$2,707$269,455
275 ($3,603)$887$2,716$266,739
276 ($3,603)$878$2,725$264,014
Year 24 - 277 ($3,603)$869$2,734$261,281
278 ($3,603)$860$2,743$258,538
279 ($3,603)$851$2,752$255,786
280 ($3,603)$842$2,761$253,026
281 ($3,603)$833$2,770$250,256
282 ($3,603)$824$2,779$247,477
283 ($3,603)$815$2,788$244,689
284 ($3,603)$805$2,797$241,892
285 ($3,603)$796$2,806$239,085
286 ($3,603)$787$2,816$236,269
287 ($3,603)$778$2,825$233,444
288 ($3,603)$768$2,834$230,610
Year 25 - 289 ($3,603)$759$2,844$227,767
290 ($3,603)$750$2,853$224,914
291 ($3,603)$740$2,862$222,051
292 ($3,603)$731$2,872$219,179
293 ($3,603)$721$2,881$216,298
294 ($3,603)$712$2,891$213,408
295 ($3,603)$702$2,900$210,507
296 ($3,603)$693$2,910$207,598
297 ($3,603)$683$2,919$204,678
298 ($3,603)$674$2,929$201,749
299 ($3,603)$664$2,939$198,811
300 ($3,603)$654$2,948$195,862
Year 26 - 301 ($3,603)$645$2,958$192,904
302 ($3,603)$635$2,968$189,937
303 ($3,603)$625$2,977$186,959
304 ($3,603)$615$2,987$183,972
305 ($3,603)$606$2,997$180,975
306 ($3,603)$596$3,007$177,968
307 ($3,603)$586$3,017$174,951
308 ($3,603)$576$3,027$171,924
309 ($3,603)$566$3,037$168,887
310 ($3,603)$556$3,047$165,841
311 ($3,603)$546$3,057$162,784
312 ($3,603)$536$3,067$159,717
Year 27 - 313 ($3,603)$526$3,077$156,640
314 ($3,603)$516$3,087$153,553
315 ($3,603)$505$3,097$150,456
316 ($3,603)$495$3,107$147,348
317 ($3,603)$485$3,118$144,231
318 ($3,603)$475$3,128$141,103
319 ($3,603)$464$3,138$137,964
320 ($3,603)$454$3,149$134,816
321 ($3,603)$444$3,159$131,657
322 ($3,603)$433$3,169$128,488
323 ($3,603)$423$3,180$125,308
324 ($3,603)$412$3,190$122,118
Year 28 - 325 ($3,603)$402$3,201$118,917
326 ($3,603)$391$3,211$115,706
327 ($3,603)$381$3,222$112,484
328 ($3,603)$370$3,232$109,252
329 ($3,603)$360$3,243$106,008
330 ($3,603)$349$3,254$102,755
331 ($3,603)$338$3,264$99,490
332 ($3,603)$327$3,275$96,215
333 ($3,603)$317$3,286$92,929
334 ($3,603)$306$3,297$89,632
335 ($3,603)$295$3,308$86,325
336 ($3,603)$284$3,319$83,006
Year 29 - 337 ($3,603)$273$3,329$79,677
338 ($3,603)$262$3,340$76,336
339 ($3,603)$251$3,351$72,985
340 ($3,603)$240$3,362$69,622
341 ($3,603)$229$3,374$66,249
342 ($3,603)$218$3,385$62,864
343 ($3,603)$207$3,396$59,468
344 ($3,603)$196$3,407$56,062
345 ($3,603)$185$3,418$52,643
346 ($3,603)$173$3,429$49,214
347 ($3,603)$162$3,441$45,773
348 ($3,603)$151$3,452$42,321
Year 30 - 349 ($3,603)$139$3,463$38,858
350 ($3,603)$128$3,475$35,383
351 ($3,603)$116$3,486$31,897
352 ($3,603)$105$3,498$28,399
353 ($3,603)$93$3,509$24,890
354 ($3,603)$82$3,521$21,369
355 ($3,603)$70$3,532$17,837
356 ($3,603)$59$3,544$14,293
357 ($3,603)$47$3,556$10,737
358 ($3,603)$35$3,567$7,170
359 ($3,603)$24$3,579$3,591
360 ($3,603)$12$3,591$0
TOTALS$537,767$759,200$1,296,967

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.