« Back to all home prices

Mortgage Payment Schedule for a $952,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($190,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,592 360 $531,601 $1,293,201

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 134407 | State Lic #: MC-5378
$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 #: 1067 | State Lic #: MC-2347
$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 #: 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 #: 66247 | State Lic #: MC-1825
$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 #: 258821
$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 #: 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.779% | Rate: 3.750% | Fees: $893 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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

NMLS #: 541760
$1,172 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.885% | Rate: 3.850% | Fees: $1,072 | 30 day rate lock

NMLS #: 417490
$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: $865 | 45 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.244% | Rate: 4.240% | Fees: $122 | 30 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

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

NMLS #: 2258 | State Lic #: MC-4673
$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 #: 122701 | State Lic #: MC-1186
$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  $952,000
Down Payment $190,400$761,600
Year 1 - 1 ($3,592)$2,475$1,117$760,483
2 ($3,592)$2,472$1,121$759,362
3 ($3,592)$2,468$1,124$758,238
4 ($3,592)$2,464$1,128$757,110
5 ($3,592)$2,461$1,132$755,978
6 ($3,592)$2,457$1,135$754,843
7 ($3,592)$2,453$1,139$753,704
8 ($3,592)$2,450$1,143$752,561
9 ($3,592)$2,446$1,146$751,415
10 ($3,592)$2,442$1,150$750,265
11 ($3,592)$2,438$1,154$749,111
12 ($3,592)$2,435$1,158$747,953
Year 2 - 13 ($3,592)$2,431$1,161$746,792
14 ($3,592)$2,427$1,165$745,627
15 ($3,592)$2,423$1,169$744,458
16 ($3,592)$2,419$1,173$743,285
17 ($3,592)$2,416$1,177$742,109
18 ($3,592)$2,412$1,180$740,928
19 ($3,592)$2,408$1,184$739,744
20 ($3,592)$2,404$1,188$738,556
21 ($3,592)$2,400$1,192$737,364
22 ($3,592)$2,396$1,196$736,168
23 ($3,592)$2,393$1,200$734,969
24 ($3,592)$2,389$1,204$733,765
Year 3 - 25 ($3,592)$2,385$1,207$732,558
26 ($3,592)$2,381$1,211$731,346
27 ($3,592)$2,377$1,215$730,131
28 ($3,592)$2,373$1,219$728,912
29 ($3,592)$2,369$1,223$727,688
30 ($3,592)$2,365$1,227$726,461
31 ($3,592)$2,361$1,231$725,230
32 ($3,592)$2,357$1,235$723,995
33 ($3,592)$2,353$1,239$722,755
34 ($3,592)$2,349$1,243$721,512
35 ($3,592)$2,345$1,247$720,265
36 ($3,592)$2,341$1,251$719,013
Year 4 - 37 ($3,592)$2,337$1,255$717,758
38 ($3,592)$2,333$1,260$716,498
39 ($3,592)$2,329$1,264$715,235
40 ($3,592)$2,325$1,268$713,967
41 ($3,592)$2,320$1,272$712,695
42 ($3,592)$2,316$1,276$711,419
43 ($3,592)$2,312$1,280$710,139
44 ($3,592)$2,308$1,284$708,855
45 ($3,592)$2,304$1,288$707,567
46 ($3,592)$2,300$1,293$706,274
47 ($3,592)$2,295$1,297$704,977
48 ($3,592)$2,291$1,301$703,676
Year 5 - 49 ($3,592)$2,287$1,305$702,371
50 ($3,592)$2,283$1,310$701,061
51 ($3,592)$2,278$1,314$699,747
52 ($3,592)$2,274$1,318$698,429
53 ($3,592)$2,270$1,322$697,107
54 ($3,592)$2,266$1,327$695,780
55 ($3,592)$2,261$1,331$694,450
56 ($3,592)$2,257$1,335$693,114
57 ($3,592)$2,253$1,340$691,775
58 ($3,592)$2,248$1,344$690,431
59 ($3,592)$2,244$1,348$689,082
60 ($3,592)$2,240$1,353$687,730
Year 6 - 61 ($3,592)$2,235$1,357$686,373
62 ($3,592)$2,231$1,362$685,011
63 ($3,592)$2,226$1,366$683,645
64 ($3,592)$2,222$1,370$682,275
65 ($3,592)$2,217$1,375$680,900
66 ($3,592)$2,213$1,379$679,521
67 ($3,592)$2,208$1,384$678,137
68 ($3,592)$2,204$1,388$676,749
69 ($3,592)$2,199$1,393$675,356
70 ($3,592)$2,195$1,397$673,958
71 ($3,592)$2,190$1,402$672,557
72 ($3,592)$2,186$1,406$671,150
Year 7 - 73 ($3,592)$2,181$1,411$669,739
74 ($3,592)$2,177$1,416$668,324
75 ($3,592)$2,172$1,420$666,903
76 ($3,592)$2,167$1,425$665,479
77 ($3,592)$2,163$1,429$664,049
78 ($3,592)$2,158$1,434$662,615
79 ($3,592)$2,153$1,439$661,176
80 ($3,592)$2,149$1,443$659,733
81 ($3,592)$2,144$1,448$658,285
82 ($3,592)$2,139$1,453$656,832
83 ($3,592)$2,135$1,458$655,375
84 ($3,592)$2,130$1,462$653,912
Year 8 - 85 ($3,592)$2,125$1,467$652,445
86 ($3,592)$2,120$1,472$650,974
87 ($3,592)$2,116$1,477$649,497
88 ($3,592)$2,111$1,481$648,016
89 ($3,592)$2,106$1,486$646,529
90 ($3,592)$2,101$1,491$645,038
91 ($3,592)$2,096$1,496$643,543
92 ($3,592)$2,092$1,501$642,042
93 ($3,592)$2,087$1,506$640,536
94 ($3,592)$2,082$1,510$639,026
95 ($3,592)$2,077$1,515$637,510
96 ($3,592)$2,072$1,520$635,990
Year 9 - 97 ($3,592)$2,067$1,525$634,465
98 ($3,592)$2,062$1,530$632,935
99 ($3,592)$2,057$1,535$631,399
100 ($3,592)$2,052$1,540$629,859
101 ($3,592)$2,047$1,545$628,314
102 ($3,592)$2,042$1,550$626,764
103 ($3,592)$2,037$1,555$625,209
104 ($3,592)$2,032$1,560$623,648
105 ($3,592)$2,027$1,565$622,083
106 ($3,592)$2,022$1,570$620,513
107 ($3,592)$2,017$1,576$618,937
108 ($3,592)$2,012$1,581$617,356
Year 10 - 109 ($3,592)$2,006$1,586$615,770
110 ($3,592)$2,001$1,591$614,180
111 ($3,592)$1,996$1,596$612,583
112 ($3,592)$1,991$1,601$610,982
113 ($3,592)$1,986$1,607$609,375
114 ($3,592)$1,980$1,612$607,764
115 ($3,592)$1,975$1,617$606,147
116 ($3,592)$1,970$1,622$604,525
117 ($3,592)$1,965$1,628$602,897
118 ($3,592)$1,959$1,633$601,264
119 ($3,592)$1,954$1,638$599,626
120 ($3,592)$1,949$1,643$597,983
Year 11 - 121 ($3,592)$1,943$1,649$596,334
122 ($3,592)$1,938$1,654$594,680
123 ($3,592)$1,933$1,660$593,020
124 ($3,592)$1,927$1,665$591,355
125 ($3,592)$1,922$1,670$589,685
126 ($3,592)$1,916$1,676$588,009
127 ($3,592)$1,911$1,681$586,328
128 ($3,592)$1,906$1,687$584,641
129 ($3,592)$1,900$1,692$582,949
130 ($3,592)$1,895$1,698$581,252
131 ($3,592)$1,889$1,703$579,548
132 ($3,592)$1,884$1,709$577,840
Year 12 - 133 ($3,592)$1,878$1,714$576,125
134 ($3,592)$1,872$1,720$574,406
135 ($3,592)$1,867$1,725$572,680
136 ($3,592)$1,861$1,731$570,949
137 ($3,592)$1,856$1,737$569,213
138 ($3,592)$1,850$1,742$567,470
139 ($3,592)$1,844$1,748$565,722
140 ($3,592)$1,839$1,754$563,969
141 ($3,592)$1,833$1,759$562,209
142 ($3,592)$1,827$1,765$560,444
143 ($3,592)$1,821$1,771$558,674
144 ($3,592)$1,816$1,777$556,897
Year 13 - 145 ($3,592)$1,810$1,782$555,115
146 ($3,592)$1,804$1,788$553,327
147 ($3,592)$1,798$1,794$551,533
148 ($3,592)$1,792$1,800$549,733
149 ($3,592)$1,787$1,806$547,927
150 ($3,592)$1,781$1,811$546,116
151 ($3,592)$1,775$1,817$544,299
152 ($3,592)$1,769$1,823$542,475
153 ($3,592)$1,763$1,829$540,646
154 ($3,592)$1,757$1,835$538,811
155 ($3,592)$1,751$1,841$536,970
156 ($3,592)$1,745$1,847$535,123
Year 14 - 157 ($3,592)$1,739$1,853$533,270
158 ($3,592)$1,733$1,859$531,411
159 ($3,592)$1,727$1,865$529,546
160 ($3,592)$1,721$1,871$527,674
161 ($3,592)$1,715$1,877$525,797
162 ($3,592)$1,709$1,883$523,914
163 ($3,592)$1,703$1,890$522,024
164 ($3,592)$1,697$1,896$520,129
165 ($3,592)$1,690$1,902$518,227
166 ($3,592)$1,684$1,908$516,319
167 ($3,592)$1,678$1,914$514,405
168 ($3,592)$1,672$1,920$512,484
Year 15 - 169 ($3,592)$1,666$1,927$510,557
170 ($3,592)$1,659$1,933$508,625
171 ($3,592)$1,653$1,939$506,685
172 ($3,592)$1,647$1,945$504,740
173 ($3,592)$1,640$1,952$502,788
174 ($3,592)$1,634$1,958$500,830
175 ($3,592)$1,628$1,965$498,865
176 ($3,592)$1,621$1,971$496,894
177 ($3,592)$1,615$1,977$494,917
178 ($3,592)$1,608$1,984$492,933
179 ($3,592)$1,602$1,990$490,943
180 ($3,592)$1,596$1,997$488,947
Year 16 - 181 ($3,592)$1,589$2,003$486,943
182 ($3,592)$1,583$2,010$484,934
183 ($3,592)$1,576$2,016$482,918
184 ($3,592)$1,569$2,023$480,895
185 ($3,592)$1,563$2,029$478,865
186 ($3,592)$1,556$2,036$476,830
187 ($3,592)$1,550$2,043$474,787
188 ($3,592)$1,543$2,049$472,738
189 ($3,592)$1,536$2,056$470,682
190 ($3,592)$1,530$2,063$468,620
191 ($3,592)$1,523$2,069$466,550
192 ($3,592)$1,516$2,076$464,474
Year 17 - 193 ($3,592)$1,510$2,083$462,392
194 ($3,592)$1,503$2,089$460,302
195 ($3,592)$1,496$2,096$458,206
196 ($3,592)$1,489$2,103$456,103
197 ($3,592)$1,482$2,110$453,993
198 ($3,592)$1,475$2,117$451,876
199 ($3,592)$1,469$2,124$449,753
200 ($3,592)$1,462$2,131$447,622
201 ($3,592)$1,455$2,137$445,485
202 ($3,592)$1,448$2,144$443,340
203 ($3,592)$1,441$2,151$441,189
204 ($3,592)$1,434$2,158$439,031
Year 18 - 205 ($3,592)$1,427$2,165$436,865
206 ($3,592)$1,420$2,172$434,693
207 ($3,592)$1,413$2,179$432,513
208 ($3,592)$1,406$2,187$430,327
209 ($3,592)$1,399$2,194$428,133
210 ($3,592)$1,391$2,201$425,932
211 ($3,592)$1,384$2,208$423,724
212 ($3,592)$1,377$2,215$421,509
213 ($3,592)$1,370$2,222$419,287
214 ($3,592)$1,363$2,230$417,057
215 ($3,592)$1,355$2,237$414,821
216 ($3,592)$1,348$2,244$412,577
Year 19 - 217 ($3,592)$1,341$2,251$410,325
218 ($3,592)$1,334$2,259$408,066
219 ($3,592)$1,326$2,266$405,800
220 ($3,592)$1,319$2,273$403,527
221 ($3,592)$1,311$2,281$401,246
222 ($3,592)$1,304$2,288$398,958
223 ($3,592)$1,297$2,296$396,663
224 ($3,592)$1,289$2,303$394,359
225 ($3,592)$1,282$2,311$392,049
226 ($3,592)$1,274$2,318$389,731
227 ($3,592)$1,267$2,326$387,405
228 ($3,592)$1,259$2,333$385,072
Year 20 - 229 ($3,592)$1,251$2,341$382,731
230 ($3,592)$1,244$2,348$380,383
231 ($3,592)$1,236$2,356$378,027
232 ($3,592)$1,229$2,364$375,663
233 ($3,592)$1,221$2,371$373,292
234 ($3,592)$1,213$2,379$370,913
235 ($3,592)$1,205$2,387$368,526
236 ($3,592)$1,198$2,395$366,132
237 ($3,592)$1,190$2,402$363,729
238 ($3,592)$1,182$2,410$361,319
239 ($3,592)$1,174$2,418$358,901
240 ($3,592)$1,166$2,426$356,476
Year 21 - 241 ($3,592)$1,159$2,434$354,042
242 ($3,592)$1,151$2,442$351,600
243 ($3,592)$1,143$2,450$349,151
244 ($3,592)$1,135$2,457$346,693
245 ($3,592)$1,127$2,465$344,228
246 ($3,592)$1,119$2,473$341,754
247 ($3,592)$1,111$2,482$339,273
248 ($3,592)$1,103$2,490$336,783
249 ($3,592)$1,095$2,498$334,286
250 ($3,592)$1,086$2,506$331,780
251 ($3,592)$1,078$2,514$329,266
252 ($3,592)$1,070$2,522$326,744
Year 22 - 253 ($3,592)$1,062$2,530$324,213
254 ($3,592)$1,054$2,539$321,675
255 ($3,592)$1,045$2,547$319,128
256 ($3,592)$1,037$2,555$316,573
257 ($3,592)$1,029$2,563$314,010
258 ($3,592)$1,021$2,572$311,438
259 ($3,592)$1,012$2,580$308,858
260 ($3,592)$1,004$2,588$306,270
261 ($3,592)$995$2,597$303,673
262 ($3,592)$987$2,605$301,067
263 ($3,592)$978$2,614$298,454
264 ($3,592)$970$2,622$295,831
Year 23 - 265 ($3,592)$961$2,631$293,201
266 ($3,592)$953$2,639$290,561
267 ($3,592)$944$2,648$287,913
268 ($3,592)$936$2,657$285,257
269 ($3,592)$927$2,665$282,592
270 ($3,592)$918$2,674$279,918
271 ($3,592)$910$2,682$277,235
272 ($3,592)$901$2,691$274,544
273 ($3,592)$892$2,700$271,844
274 ($3,592)$883$2,709$269,136
275 ($3,592)$875$2,718$266,418
276 ($3,592)$866$2,726$263,692
Year 24 - 277 ($3,592)$857$2,735$260,956
278 ($3,592)$848$2,744$258,212
279 ($3,592)$839$2,753$255,459
280 ($3,592)$830$2,762$252,697
281 ($3,592)$821$2,771$249,926
282 ($3,592)$812$2,780$247,146
283 ($3,592)$803$2,789$244,357
284 ($3,592)$794$2,798$241,559
285 ($3,592)$785$2,807$238,752
286 ($3,592)$776$2,816$235,936
287 ($3,592)$767$2,825$233,110
288 ($3,592)$758$2,835$230,276
Year 25 - 289 ($3,592)$748$2,844$227,432
290 ($3,592)$739$2,853$224,579
291 ($3,592)$730$2,862$221,717
292 ($3,592)$721$2,872$218,845
293 ($3,592)$711$2,881$215,964
294 ($3,592)$702$2,890$213,074
295 ($3,592)$692$2,900$210,174
296 ($3,592)$683$2,909$207,265
297 ($3,592)$674$2,919$204,346
298 ($3,592)$664$2,928$201,418
299 ($3,592)$655$2,938$198,480
300 ($3,592)$645$2,947$195,533
Year 26 - 301 ($3,592)$635$2,957$192,576
302 ($3,592)$626$2,966$189,610
303 ($3,592)$616$2,976$186,634
304 ($3,592)$607$2,986$183,648
305 ($3,592)$597$2,995$180,653
306 ($3,592)$587$3,005$177,648
307 ($3,592)$577$3,015$174,633
308 ($3,592)$568$3,025$171,608
309 ($3,592)$558$3,034$168,574
310 ($3,592)$548$3,044$165,530
311 ($3,592)$538$3,054$162,475
312 ($3,592)$528$3,064$159,411
Year 27 - 313 ($3,592)$518$3,074$156,337
314 ($3,592)$508$3,084$153,253
315 ($3,592)$498$3,094$150,159
316 ($3,592)$488$3,104$147,055
317 ($3,592)$478$3,114$143,940
318 ($3,592)$468$3,124$140,816
319 ($3,592)$458$3,135$137,681
320 ($3,592)$447$3,145$134,537
321 ($3,592)$437$3,155$131,382
322 ($3,592)$427$3,165$128,216
323 ($3,592)$417$3,176$125,041
324 ($3,592)$406$3,186$121,855
Year 28 - 325 ($3,592)$396$3,196$118,659
326 ($3,592)$386$3,207$115,452
327 ($3,592)$375$3,217$112,235
328 ($3,592)$365$3,227$109,008
329 ($3,592)$354$3,238$105,770
330 ($3,592)$344$3,248$102,521
331 ($3,592)$333$3,259$99,262
332 ($3,592)$323$3,270$95,993
333 ($3,592)$312$3,280$92,712
334 ($3,592)$301$3,291$89,421
335 ($3,592)$291$3,302$86,120
336 ($3,592)$280$3,312$82,808
Year 29 - 337 ($3,592)$269$3,323$79,484
338 ($3,592)$258$3,334$76,151
339 ($3,592)$247$3,345$72,806
340 ($3,592)$237$3,356$69,450
341 ($3,592)$226$3,367$66,084
342 ($3,592)$215$3,377$62,706
343 ($3,592)$204$3,388$59,318
344 ($3,592)$193$3,399$55,918
345 ($3,592)$182$3,410$52,508
346 ($3,592)$171$3,422$49,086
347 ($3,592)$160$3,433$45,654
348 ($3,592)$148$3,444$42,210
Year 30 - 349 ($3,592)$137$3,455$38,755
350 ($3,592)$126$3,466$35,288
351 ($3,592)$115$3,478$31,811
352 ($3,592)$103$3,489$28,322
353 ($3,592)$92$3,500$24,822
354 ($3,592)$81$3,512$21,310
355 ($3,592)$69$3,523$17,787
356 ($3,592)$58$3,534$14,253
357 ($3,592)$46$3,546$10,707
358 ($3,592)$35$3,557$7,150
359 ($3,592)$23$3,569$3,581
360 ($3,592)$12$3,581$0
TOTALS$531,601$761,600$1,293,201

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.