« Back to all home prices

Mortgage Payment Schedule for a $950,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($190,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,589 360 $532,052 $1,292,052

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 790396
$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 #: 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

$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 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

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 #: 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

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.769% | Rate: 3.750% | Fees: $595 | 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  $950,000
Down Payment $190,000$760,000
Year 1 - 1 ($3,589)$2,476$1,113$758,887
2 ($3,589)$2,473$1,116$757,771
3 ($3,589)$2,469$1,120$756,651
4 ($3,589)$2,465$1,124$755,527
5 ($3,589)$2,462$1,127$754,400
6 ($3,589)$2,458$1,131$753,269
7 ($3,589)$2,454$1,135$752,135
8 ($3,589)$2,451$1,138$750,996
9 ($3,589)$2,447$1,142$749,854
10 ($3,589)$2,443$1,146$748,708
11 ($3,589)$2,440$1,149$747,559
12 ($3,589)$2,436$1,153$746,406
Year 2 - 13 ($3,589)$2,432$1,157$745,249
14 ($3,589)$2,428$1,161$744,088
15 ($3,589)$2,424$1,165$742,923
16 ($3,589)$2,421$1,168$741,755
17 ($3,589)$2,417$1,172$740,583
18 ($3,589)$2,413$1,176$739,407
19 ($3,589)$2,409$1,180$738,227
20 ($3,589)$2,405$1,184$737,043
21 ($3,589)$2,402$1,188$735,856
22 ($3,589)$2,398$1,191$734,665
23 ($3,589)$2,394$1,195$733,469
24 ($3,589)$2,390$1,199$732,270
Year 3 - 25 ($3,589)$2,386$1,203$731,067
26 ($3,589)$2,382$1,207$729,860
27 ($3,589)$2,378$1,211$728,649
28 ($3,589)$2,374$1,215$727,434
29 ($3,589)$2,370$1,219$726,216
30 ($3,589)$2,366$1,223$724,993
31 ($3,589)$2,362$1,227$723,766
32 ($3,589)$2,358$1,231$722,535
33 ($3,589)$2,354$1,235$721,301
34 ($3,589)$2,350$1,239$720,062
35 ($3,589)$2,346$1,243$718,819
36 ($3,589)$2,342$1,247$717,572
Year 4 - 37 ($3,589)$2,338$1,251$716,321
38 ($3,589)$2,334$1,255$715,066
39 ($3,589)$2,330$1,259$713,807
40 ($3,589)$2,326$1,263$712,544
41 ($3,589)$2,322$1,267$711,276
42 ($3,589)$2,318$1,271$710,005
43 ($3,589)$2,313$1,276$708,729
44 ($3,589)$2,309$1,280$707,450
45 ($3,589)$2,305$1,284$706,166
46 ($3,589)$2,301$1,288$704,878
47 ($3,589)$2,297$1,292$703,585
48 ($3,589)$2,293$1,297$702,289
Year 5 - 49 ($3,589)$2,288$1,301$700,988
50 ($3,589)$2,284$1,305$699,683
51 ($3,589)$2,280$1,309$698,374
52 ($3,589)$2,276$1,313$697,060
53 ($3,589)$2,271$1,318$695,742
54 ($3,589)$2,267$1,322$694,420
55 ($3,589)$2,263$1,326$693,094
56 ($3,589)$2,258$1,331$691,763
57 ($3,589)$2,254$1,335$690,428
58 ($3,589)$2,250$1,339$689,089
59 ($3,589)$2,245$1,344$687,745
60 ($3,589)$2,241$1,348$686,397
Year 6 - 61 ($3,589)$2,237$1,353$685,045
62 ($3,589)$2,232$1,357$683,688
63 ($3,589)$2,228$1,361$682,326
64 ($3,589)$2,223$1,366$680,960
65 ($3,589)$2,219$1,370$679,590
66 ($3,589)$2,214$1,375$678,215
67 ($3,589)$2,210$1,379$676,836
68 ($3,589)$2,205$1,384$675,453
69 ($3,589)$2,201$1,388$674,064
70 ($3,589)$2,196$1,393$672,672
71 ($3,589)$2,192$1,397$671,275
72 ($3,589)$2,187$1,402$669,873
Year 7 - 73 ($3,589)$2,183$1,406$668,466
74 ($3,589)$2,178$1,411$667,055
75 ($3,589)$2,173$1,416$665,640
76 ($3,589)$2,169$1,420$664,220
77 ($3,589)$2,164$1,425$662,795
78 ($3,589)$2,160$1,429$661,365
79 ($3,589)$2,155$1,434$659,931
80 ($3,589)$2,150$1,439$658,493
81 ($3,589)$2,146$1,443$657,049
82 ($3,589)$2,141$1,448$655,601
83 ($3,589)$2,136$1,453$654,148
84 ($3,589)$2,131$1,458$652,691
Year 8 - 85 ($3,589)$2,127$1,462$651,228
86 ($3,589)$2,122$1,467$649,761
87 ($3,589)$2,117$1,472$648,289
88 ($3,589)$2,112$1,477$646,813
89 ($3,589)$2,108$1,482$645,331
90 ($3,589)$2,103$1,486$643,845
91 ($3,589)$2,098$1,491$642,354
92 ($3,589)$2,093$1,496$640,857
93 ($3,589)$2,088$1,501$639,357
94 ($3,589)$2,083$1,506$637,851
95 ($3,589)$2,078$1,511$636,340
96 ($3,589)$2,073$1,516$634,824
Year 9 - 97 ($3,589)$2,068$1,521$633,304
98 ($3,589)$2,064$1,526$631,778
99 ($3,589)$2,059$1,530$630,248
100 ($3,589)$2,054$1,535$628,712
101 ($3,589)$2,049$1,540$627,172
102 ($3,589)$2,044$1,545$625,626
103 ($3,589)$2,038$1,551$624,076
104 ($3,589)$2,033$1,556$622,520
105 ($3,589)$2,028$1,561$620,960
106 ($3,589)$2,023$1,566$619,394
107 ($3,589)$2,018$1,571$617,823
108 ($3,589)$2,013$1,576$616,247
Year 10 - 109 ($3,589)$2,008$1,581$614,666
110 ($3,589)$2,003$1,586$613,080
111 ($3,589)$1,998$1,591$611,488
112 ($3,589)$1,992$1,597$609,892
113 ($3,589)$1,987$1,602$608,290
114 ($3,589)$1,982$1,607$606,683
115 ($3,589)$1,977$1,612$605,071
116 ($3,589)$1,972$1,618$603,453
117 ($3,589)$1,966$1,623$601,830
118 ($3,589)$1,961$1,628$600,202
119 ($3,589)$1,956$1,633$598,569
120 ($3,589)$1,950$1,639$596,930
Year 11 - 121 ($3,589)$1,945$1,644$595,286
122 ($3,589)$1,940$1,649$593,637
123 ($3,589)$1,934$1,655$591,982
124 ($3,589)$1,929$1,660$590,322
125 ($3,589)$1,923$1,666$588,656
126 ($3,589)$1,918$1,671$586,985
127 ($3,589)$1,913$1,676$585,309
128 ($3,589)$1,907$1,682$583,627
129 ($3,589)$1,902$1,687$581,940
130 ($3,589)$1,896$1,693$580,247
131 ($3,589)$1,891$1,698$578,548
132 ($3,589)$1,885$1,704$576,844
Year 12 - 133 ($3,589)$1,880$1,709$575,135
134 ($3,589)$1,874$1,715$573,420
135 ($3,589)$1,868$1,721$571,699
136 ($3,589)$1,863$1,726$569,973
137 ($3,589)$1,857$1,732$568,241
138 ($3,589)$1,852$1,738$566,504
139 ($3,589)$1,846$1,743$564,760
140 ($3,589)$1,840$1,749$563,012
141 ($3,589)$1,834$1,755$561,257
142 ($3,589)$1,829$1,760$559,497
143 ($3,589)$1,823$1,766$557,731
144 ($3,589)$1,817$1,772$555,959
Year 13 - 145 ($3,589)$1,811$1,778$554,181
146 ($3,589)$1,806$1,783$552,398
147 ($3,589)$1,800$1,789$550,609
148 ($3,589)$1,794$1,795$548,814
149 ($3,589)$1,788$1,801$547,013
150 ($3,589)$1,782$1,807$545,206
151 ($3,589)$1,776$1,813$543,394
152 ($3,589)$1,771$1,818$541,575
153 ($3,589)$1,765$1,824$539,751
154 ($3,589)$1,759$1,830$537,921
155 ($3,589)$1,753$1,836$536,084
156 ($3,589)$1,747$1,842$534,242
Year 14 - 157 ($3,589)$1,741$1,848$532,394
158 ($3,589)$1,735$1,854$530,539
159 ($3,589)$1,729$1,860$528,679
160 ($3,589)$1,723$1,866$526,813
161 ($3,589)$1,717$1,873$524,940
162 ($3,589)$1,710$1,879$523,062
163 ($3,589)$1,704$1,885$521,177
164 ($3,589)$1,698$1,891$519,286
165 ($3,589)$1,692$1,897$517,389
166 ($3,589)$1,686$1,903$515,486
167 ($3,589)$1,680$1,909$513,576
168 ($3,589)$1,673$1,916$511,661
Year 15 - 169 ($3,589)$1,667$1,922$509,739
170 ($3,589)$1,661$1,928$507,811
171 ($3,589)$1,655$1,934$505,876
172 ($3,589)$1,648$1,941$503,936
173 ($3,589)$1,642$1,947$501,989
174 ($3,589)$1,636$1,953$500,035
175 ($3,589)$1,629$1,960$498,075
176 ($3,589)$1,623$1,966$496,109
177 ($3,589)$1,616$1,973$494,137
178 ($3,589)$1,610$1,979$492,158
179 ($3,589)$1,604$1,985$490,172
180 ($3,589)$1,597$1,992$488,180
Year 16 - 181 ($3,589)$1,591$1,998$486,182
182 ($3,589)$1,584$2,005$484,177
183 ($3,589)$1,578$2,011$482,166
184 ($3,589)$1,571$2,018$480,148
185 ($3,589)$1,564$2,025$478,123
186 ($3,589)$1,558$2,031$476,092
187 ($3,589)$1,551$2,038$474,054
188 ($3,589)$1,545$2,044$472,010
189 ($3,589)$1,538$2,051$469,959
190 ($3,589)$1,531$2,058$467,901
191 ($3,589)$1,525$2,064$465,837
192 ($3,589)$1,518$2,071$463,765
Year 17 - 193 ($3,589)$1,511$2,078$461,687
194 ($3,589)$1,504$2,085$459,603
195 ($3,589)$1,498$2,091$457,511
196 ($3,589)$1,491$2,098$455,413
197 ($3,589)$1,484$2,105$453,308
198 ($3,589)$1,477$2,112$451,196
199 ($3,589)$1,470$2,119$449,077
200 ($3,589)$1,463$2,126$446,951
201 ($3,589)$1,456$2,133$444,818
202 ($3,589)$1,449$2,140$442,679
203 ($3,589)$1,442$2,147$440,532
204 ($3,589)$1,435$2,154$438,378
Year 18 - 205 ($3,589)$1,428$2,161$436,218
206 ($3,589)$1,421$2,168$434,050
207 ($3,589)$1,414$2,175$431,875
208 ($3,589)$1,407$2,182$429,694
209 ($3,589)$1,400$2,189$427,505
210 ($3,589)$1,393$2,196$425,309
211 ($3,589)$1,386$2,203$423,105
212 ($3,589)$1,379$2,210$420,895
213 ($3,589)$1,371$2,218$418,677
214 ($3,589)$1,364$2,225$416,452
215 ($3,589)$1,357$2,232$414,220
216 ($3,589)$1,350$2,239$411,981
Year 19 - 217 ($3,589)$1,342$2,247$409,734
218 ($3,589)$1,335$2,254$407,480
219 ($3,589)$1,328$2,261$405,219
220 ($3,589)$1,320$2,269$402,950
221 ($3,589)$1,313$2,276$400,674
222 ($3,589)$1,306$2,284$398,391
223 ($3,589)$1,298$2,291$396,100
224 ($3,589)$1,291$2,298$393,801
225 ($3,589)$1,283$2,306$391,495
226 ($3,589)$1,276$2,313$389,182
227 ($3,589)$1,268$2,321$386,861
228 ($3,589)$1,261$2,329$384,533
Year 20 - 229 ($3,589)$1,253$2,336$382,196
230 ($3,589)$1,245$2,344$379,853
231 ($3,589)$1,238$2,351$377,501
232 ($3,589)$1,230$2,359$375,142
233 ($3,589)$1,222$2,367$372,776
234 ($3,589)$1,215$2,374$370,401
235 ($3,589)$1,207$2,382$368,019
236 ($3,589)$1,199$2,390$365,629
237 ($3,589)$1,191$2,398$363,232
238 ($3,589)$1,184$2,406$360,826
239 ($3,589)$1,176$2,413$358,413
240 ($3,589)$1,168$2,421$355,992
Year 21 - 241 ($3,589)$1,160$2,429$353,562
242 ($3,589)$1,152$2,437$351,125
243 ($3,589)$1,144$2,445$348,680
244 ($3,589)$1,136$2,453$346,228
245 ($3,589)$1,128$2,461$343,767
246 ($3,589)$1,120$2,469$341,298
247 ($3,589)$1,112$2,477$338,821
248 ($3,589)$1,104$2,485$336,336
249 ($3,589)$1,096$2,493$333,843
250 ($3,589)$1,088$2,501$331,341
251 ($3,589)$1,080$2,509$328,832
252 ($3,589)$1,071$2,518$326,314
Year 22 - 253 ($3,589)$1,063$2,526$323,789
254 ($3,589)$1,055$2,534$321,254
255 ($3,589)$1,047$2,542$318,712
256 ($3,589)$1,038$2,551$316,162
257 ($3,589)$1,030$2,559$313,603
258 ($3,589)$1,022$2,567$311,036
259 ($3,589)$1,013$2,576$308,460
260 ($3,589)$1,005$2,584$305,876
261 ($3,589)$997$2,592$303,284
262 ($3,589)$988$2,601$300,683
263 ($3,589)$980$2,609$298,073
264 ($3,589)$971$2,618$295,456
Year 23 - 265 ($3,589)$963$2,626$292,829
266 ($3,589)$954$2,635$290,194
267 ($3,589)$946$2,643$287,551
268 ($3,589)$937$2,652$284,899
269 ($3,589)$928$2,661$282,238
270 ($3,589)$920$2,669$279,569
271 ($3,589)$911$2,678$276,891
272 ($3,589)$902$2,687$274,204
273 ($3,589)$893$2,696$271,508
274 ($3,589)$885$2,704$268,804
275 ($3,589)$876$2,713$266,091
276 ($3,589)$867$2,722$263,369
Year 24 - 277 ($3,589)$858$2,731$260,638
278 ($3,589)$849$2,740$257,898
279 ($3,589)$840$2,749$255,149
280 ($3,589)$831$2,758$252,392
281 ($3,589)$822$2,767$249,625
282 ($3,589)$813$2,776$246,849
283 ($3,589)$804$2,785$244,064
284 ($3,589)$795$2,794$241,271
285 ($3,589)$786$2,803$238,468
286 ($3,589)$777$2,812$235,656
287 ($3,589)$768$2,821$232,835
288 ($3,589)$759$2,830$230,004
Year 25 - 289 ($3,589)$749$2,840$227,165
290 ($3,589)$740$2,849$224,316
291 ($3,589)$731$2,858$221,458
292 ($3,589)$722$2,867$218,590
293 ($3,589)$712$2,877$215,713
294 ($3,589)$703$2,886$212,827
295 ($3,589)$693$2,896$209,932
296 ($3,589)$684$2,905$207,027
297 ($3,589)$675$2,914$204,112
298 ($3,589)$665$2,924$201,188
299 ($3,589)$656$2,933$198,255
300 ($3,589)$646$2,943$195,312
Year 26 - 301 ($3,589)$636$2,953$192,359
302 ($3,589)$627$2,962$189,397
303 ($3,589)$617$2,972$186,425
304 ($3,589)$607$2,982$183,443
305 ($3,589)$598$2,991$180,452
306 ($3,589)$588$3,001$177,451
307 ($3,589)$578$3,011$174,440
308 ($3,589)$568$3,021$171,419
309 ($3,589)$559$3,030$168,389
310 ($3,589)$549$3,040$165,348
311 ($3,589)$539$3,050$162,298
312 ($3,589)$529$3,060$159,238
Year 27 - 313 ($3,589)$519$3,070$156,168
314 ($3,589)$509$3,080$153,088
315 ($3,589)$499$3,090$149,997
316 ($3,589)$489$3,100$146,897
317 ($3,589)$479$3,110$143,787
318 ($3,589)$469$3,121$140,666
319 ($3,589)$458$3,131$137,535
320 ($3,589)$448$3,141$134,395
321 ($3,589)$438$3,151$131,243
322 ($3,589)$428$3,161$128,082
323 ($3,589)$417$3,172$124,910
324 ($3,589)$407$3,182$121,728
Year 28 - 325 ($3,589)$397$3,192$118,536
326 ($3,589)$386$3,203$115,333
327 ($3,589)$376$3,213$112,120
328 ($3,589)$365$3,224$108,896
329 ($3,589)$355$3,234$105,662
330 ($3,589)$344$3,245$102,417
331 ($3,589)$334$3,255$99,162
332 ($3,589)$323$3,266$95,896
333 ($3,589)$312$3,277$92,619
334 ($3,589)$302$3,287$89,332
335 ($3,589)$291$3,298$86,034
336 ($3,589)$280$3,309$82,725
Year 29 - 337 ($3,589)$270$3,319$79,406
338 ($3,589)$259$3,330$76,076
339 ($3,589)$248$3,341$72,735
340 ($3,589)$237$3,352$69,382
341 ($3,589)$226$3,363$66,020
342 ($3,589)$215$3,374$62,646
343 ($3,589)$204$3,385$59,261
344 ($3,589)$193$3,396$55,865
345 ($3,589)$182$3,407$52,458
346 ($3,589)$171$3,418$49,040
347 ($3,589)$160$3,429$45,610
348 ($3,589)$149$3,440$42,170
Year 30 - 349 ($3,589)$137$3,452$38,718
350 ($3,589)$126$3,463$35,255
351 ($3,589)$115$3,474$31,781
352 ($3,589)$104$3,485$28,296
353 ($3,589)$92$3,497$24,799
354 ($3,589)$81$3,508$21,291
355 ($3,589)$69$3,520$17,771
356 ($3,589)$58$3,531$14,240
357 ($3,589)$46$3,543$10,697
358 ($3,589)$35$3,554$7,143
359 ($3,589)$23$3,566$3,577
360 ($3,589)$12$3,577$0
TOTALS$532,052$760,000$1,292,052

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.