« Back to all home prices

Mortgage Payment Schedule for a $955,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($191,000) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,551 360 $514,440 $1,278,440

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


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 #: 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

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 #: 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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 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 #: 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
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  $955,000
Down Payment $191,000$764,000
Year 1 - 1 ($3,551)$2,407$1,145$762,855
2 ($3,551)$2,403$1,148$761,707
3 ($3,551)$2,399$1,152$760,555
4 ($3,551)$2,396$1,155$759,400
5 ($3,551)$2,392$1,159$758,241
6 ($3,551)$2,388$1,163$757,078
7 ($3,551)$2,385$1,166$755,912
8 ($3,551)$2,381$1,170$754,741
9 ($3,551)$2,377$1,174$753,568
10 ($3,551)$2,374$1,177$752,390
11 ($3,551)$2,370$1,181$751,209
12 ($3,551)$2,366$1,185$750,024
Year 2 - 13 ($3,551)$2,363$1,189$748,835
14 ($3,551)$2,359$1,192$747,643
15 ($3,551)$2,355$1,196$746,447
16 ($3,551)$2,351$1,200$745,247
17 ($3,551)$2,348$1,204$744,043
18 ($3,551)$2,344$1,207$742,836
19 ($3,551)$2,340$1,211$741,624
20 ($3,551)$2,336$1,215$740,409
21 ($3,551)$2,332$1,219$739,190
22 ($3,551)$2,328$1,223$737,968
23 ($3,551)$2,325$1,227$736,741
24 ($3,551)$2,321$1,230$735,511
Year 3 - 25 ($3,551)$2,317$1,234$734,276
26 ($3,551)$2,313$1,238$733,038
27 ($3,551)$2,309$1,242$731,796
28 ($3,551)$2,305$1,246$730,550
29 ($3,551)$2,301$1,250$729,300
30 ($3,551)$2,297$1,254$728,046
31 ($3,551)$2,293$1,258$726,788
32 ($3,551)$2,289$1,262$725,526
33 ($3,551)$2,285$1,266$724,260
34 ($3,551)$2,281$1,270$722,991
35 ($3,551)$2,277$1,274$721,717
36 ($3,551)$2,273$1,278$720,439
Year 4 - 37 ($3,551)$2,269$1,282$719,157
38 ($3,551)$2,265$1,286$717,871
39 ($3,551)$2,261$1,290$716,581
40 ($3,551)$2,257$1,294$715,287
41 ($3,551)$2,253$1,298$713,989
42 ($3,551)$2,249$1,302$712,687
43 ($3,551)$2,245$1,306$711,381
44 ($3,551)$2,241$1,310$710,070
45 ($3,551)$2,237$1,314$708,756
46 ($3,551)$2,233$1,319$707,437
47 ($3,551)$2,228$1,323$706,114
48 ($3,551)$2,224$1,327$704,788
Year 5 - 49 ($3,551)$2,220$1,331$703,456
50 ($3,551)$2,216$1,335$702,121
51 ($3,551)$2,212$1,340$700,781
52 ($3,551)$2,207$1,344$699,438
53 ($3,551)$2,203$1,348$698,090
54 ($3,551)$2,199$1,352$696,738
55 ($3,551)$2,195$1,356$695,381
56 ($3,551)$2,190$1,361$694,020
57 ($3,551)$2,186$1,365$692,655
58 ($3,551)$2,182$1,369$691,286
59 ($3,551)$2,178$1,374$689,912
60 ($3,551)$2,173$1,378$688,534
Year 6 - 61 ($3,551)$2,169$1,382$687,152
62 ($3,551)$2,165$1,387$685,765
63 ($3,551)$2,160$1,391$684,374
64 ($3,551)$2,156$1,395$682,979
65 ($3,551)$2,151$1,400$681,579
66 ($3,551)$2,147$1,404$680,175
67 ($3,551)$2,143$1,409$678,766
68 ($3,551)$2,138$1,413$677,353
69 ($3,551)$2,134$1,418$675,935
70 ($3,551)$2,129$1,422$674,513
71 ($3,551)$2,125$1,427$673,087
72 ($3,551)$2,120$1,431$671,656
Year 7 - 73 ($3,551)$2,116$1,436$670,220
74 ($3,551)$2,111$1,440$668,780
75 ($3,551)$2,107$1,445$667,336
76 ($3,551)$2,102$1,449$665,886
77 ($3,551)$2,098$1,454$664,433
78 ($3,551)$2,093$1,458$662,975
79 ($3,551)$2,088$1,463$661,512
80 ($3,551)$2,084$1,467$660,044
81 ($3,551)$2,079$1,472$658,572
82 ($3,551)$2,075$1,477$657,095
83 ($3,551)$2,070$1,481$655,614
84 ($3,551)$2,065$1,486$654,128
Year 8 - 85 ($3,551)$2,061$1,491$652,637
86 ($3,551)$2,056$1,495$651,142
87 ($3,551)$2,051$1,500$649,642
88 ($3,551)$2,046$1,505$648,137
89 ($3,551)$2,042$1,510$646,627
90 ($3,551)$2,037$1,514$645,113
91 ($3,551)$2,032$1,519$643,594
92 ($3,551)$2,027$1,524$642,070
93 ($3,551)$2,023$1,529$640,541
94 ($3,551)$2,018$1,534$639,008
95 ($3,551)$2,013$1,538$637,469
96 ($3,551)$2,008$1,543$635,926
Year 9 - 97 ($3,551)$2,003$1,548$634,378
98 ($3,551)$1,998$1,553$632,825
99 ($3,551)$1,993$1,558$631,267
100 ($3,551)$1,988$1,563$629,705
101 ($3,551)$1,984$1,568$628,137
102 ($3,551)$1,979$1,573$626,564
103 ($3,551)$1,974$1,578$624,987
104 ($3,551)$1,969$1,583$623,404
105 ($3,551)$1,964$1,587$621,817
106 ($3,551)$1,959$1,592$620,224
107 ($3,551)$1,954$1,598$618,627
108 ($3,551)$1,949$1,603$617,024
Year 10 - 109 ($3,551)$1,944$1,608$615,417
110 ($3,551)$1,939$1,613$613,804
111 ($3,551)$1,933$1,618$612,186
112 ($3,551)$1,928$1,623$610,563
113 ($3,551)$1,923$1,628$608,936
114 ($3,551)$1,918$1,633$607,302
115 ($3,551)$1,913$1,638$605,664
116 ($3,551)$1,908$1,643$604,021
117 ($3,551)$1,903$1,649$602,372
118 ($3,551)$1,897$1,654$600,719
119 ($3,551)$1,892$1,659$599,060
120 ($3,551)$1,887$1,664$597,395
Year 11 - 121 ($3,551)$1,882$1,669$595,726
122 ($3,551)$1,877$1,675$594,051
123 ($3,551)$1,871$1,680$592,371
124 ($3,551)$1,866$1,685$590,686
125 ($3,551)$1,861$1,691$588,996
126 ($3,551)$1,855$1,696$587,300
127 ($3,551)$1,850$1,701$585,598
128 ($3,551)$1,845$1,707$583,892
129 ($3,551)$1,839$1,712$582,180
130 ($3,551)$1,834$1,717$580,462
131 ($3,551)$1,828$1,723$578,740
132 ($3,551)$1,823$1,728$577,012
Year 12 - 133 ($3,551)$1,818$1,734$575,278
134 ($3,551)$1,812$1,739$573,539
135 ($3,551)$1,807$1,745$571,794
136 ($3,551)$1,801$1,750$570,044
137 ($3,551)$1,796$1,756$568,289
138 ($3,551)$1,790$1,761$566,527
139 ($3,551)$1,785$1,767$564,761
140 ($3,551)$1,779$1,772$562,989
141 ($3,551)$1,773$1,778$561,211
142 ($3,551)$1,768$1,783$559,427
143 ($3,551)$1,762$1,789$557,638
144 ($3,551)$1,757$1,795$555,844
Year 13 - 145 ($3,551)$1,751$1,800$554,043
146 ($3,551)$1,745$1,806$552,237
147 ($3,551)$1,740$1,812$550,426
148 ($3,551)$1,734$1,817$548,608
149 ($3,551)$1,728$1,823$546,785
150 ($3,551)$1,722$1,829$544,956
151 ($3,551)$1,717$1,835$543,122
152 ($3,551)$1,711$1,840$541,281
153 ($3,551)$1,705$1,846$539,435
154 ($3,551)$1,699$1,852$537,583
155 ($3,551)$1,693$1,858$535,725
156 ($3,551)$1,688$1,864$533,862
Year 14 - 157 ($3,551)$1,682$1,870$531,992
158 ($3,551)$1,676$1,875$530,117
159 ($3,551)$1,670$1,881$528,235
160 ($3,551)$1,664$1,887$526,348
161 ($3,551)$1,658$1,893$524,455
162 ($3,551)$1,652$1,899$522,556
163 ($3,551)$1,646$1,905$520,650
164 ($3,551)$1,640$1,911$518,739
165 ($3,551)$1,634$1,917$516,822
166 ($3,551)$1,628$1,923$514,899
167 ($3,551)$1,622$1,929$512,970
168 ($3,551)$1,616$1,935$511,034
Year 15 - 169 ($3,551)$1,610$1,941$509,093
170 ($3,551)$1,604$1,948$507,145
171 ($3,551)$1,598$1,954$505,191
172 ($3,551)$1,591$1,960$503,232
173 ($3,551)$1,585$1,966$501,266
174 ($3,551)$1,579$1,972$499,293
175 ($3,551)$1,573$1,978$497,315
176 ($3,551)$1,567$1,985$495,330
177 ($3,551)$1,560$1,991$493,339
178 ($3,551)$1,554$1,997$491,342
179 ($3,551)$1,548$2,003$489,339
180 ($3,551)$1,541$2,010$487,329
Year 16 - 181 ($3,551)$1,535$2,016$485,313
182 ($3,551)$1,529$2,022$483,290
183 ($3,551)$1,522$2,029$481,261
184 ($3,551)$1,516$2,035$479,226
185 ($3,551)$1,510$2,042$477,184
186 ($3,551)$1,503$2,048$475,136
187 ($3,551)$1,497$2,055$473,082
188 ($3,551)$1,490$2,061$471,021
189 ($3,551)$1,484$2,068$468,953
190 ($3,551)$1,477$2,074$466,879
191 ($3,551)$1,471$2,081$464,799
192 ($3,551)$1,464$2,087$462,712
Year 17 - 193 ($3,551)$1,458$2,094$460,618
194 ($3,551)$1,451$2,100$458,518
195 ($3,551)$1,444$2,107$456,411
196 ($3,551)$1,438$2,114$454,297
197 ($3,551)$1,431$2,120$452,177
198 ($3,551)$1,424$2,127$450,050
199 ($3,551)$1,418$2,134$447,917
200 ($3,551)$1,411$2,140$445,776
201 ($3,551)$1,404$2,147$443,629
202 ($3,551)$1,397$2,154$441,475
203 ($3,551)$1,391$2,161$439,315
204 ($3,551)$1,384$2,167$437,147
Year 18 - 205 ($3,551)$1,377$2,174$434,973
206 ($3,551)$1,370$2,181$432,792
207 ($3,551)$1,363$2,188$430,604
208 ($3,551)$1,356$2,195$428,409
209 ($3,551)$1,349$2,202$426,208
210 ($3,551)$1,343$2,209$423,999
211 ($3,551)$1,336$2,216$421,783
212 ($3,551)$1,329$2,223$419,561
213 ($3,551)$1,322$2,230$417,331
214 ($3,551)$1,315$2,237$415,095
215 ($3,551)$1,308$2,244$412,851
216 ($3,551)$1,300$2,251$410,600
Year 19 - 217 ($3,551)$1,293$2,258$408,342
218 ($3,551)$1,286$2,265$406,077
219 ($3,551)$1,279$2,272$403,805
220 ($3,551)$1,272$2,279$401,526
221 ($3,551)$1,265$2,286$399,240
222 ($3,551)$1,258$2,294$396,946
223 ($3,551)$1,250$2,301$394,645
224 ($3,551)$1,243$2,308$392,337
225 ($3,551)$1,236$2,315$390,022
226 ($3,551)$1,229$2,323$387,699
227 ($3,551)$1,221$2,330$385,369
228 ($3,551)$1,214$2,337$383,032
Year 20 - 229 ($3,551)$1,207$2,345$380,687
230 ($3,551)$1,199$2,352$378,335
231 ($3,551)$1,192$2,359$375,976
232 ($3,551)$1,184$2,367$373,609
233 ($3,551)$1,177$2,374$371,234
234 ($3,551)$1,169$2,382$368,853
235 ($3,551)$1,162$2,389$366,463
236 ($3,551)$1,154$2,397$364,066
237 ($3,551)$1,147$2,404$361,662
238 ($3,551)$1,139$2,412$359,250
239 ($3,551)$1,132$2,420$356,830
240 ($3,551)$1,124$2,427$354,403
Year 21 - 241 ($3,551)$1,116$2,435$351,968
242 ($3,551)$1,109$2,443$349,526
243 ($3,551)$1,101$2,450$347,076
244 ($3,551)$1,093$2,458$344,618
245 ($3,551)$1,086$2,466$342,152
246 ($3,551)$1,078$2,473$339,679
247 ($3,551)$1,070$2,481$337,197
248 ($3,551)$1,062$2,489$334,708
249 ($3,551)$1,054$2,497$332,211
250 ($3,551)$1,046$2,505$329,707
251 ($3,551)$1,039$2,513$327,194
252 ($3,551)$1,031$2,521$324,673
Year 22 - 253 ($3,551)$1,023$2,529$322,145
254 ($3,551)$1,015$2,536$319,608
255 ($3,551)$1,007$2,544$317,064
256 ($3,551)$999$2,552$314,512
257 ($3,551)$991$2,561$311,951
258 ($3,551)$983$2,569$309,382
259 ($3,551)$975$2,577$306,806
260 ($3,551)$966$2,585$304,221
261 ($3,551)$958$2,593$301,628
262 ($3,551)$950$2,601$299,027
263 ($3,551)$942$2,609$296,418
264 ($3,551)$934$2,618$293,800
Year 23 - 265 ($3,551)$925$2,626$291,174
266 ($3,551)$917$2,634$288,540
267 ($3,551)$909$2,642$285,898
268 ($3,551)$901$2,651$283,247
269 ($3,551)$892$2,659$280,588
270 ($3,551)$884$2,667$277,921
271 ($3,551)$875$2,676$275,245
272 ($3,551)$867$2,684$272,561
273 ($3,551)$859$2,693$269,868
274 ($3,551)$850$2,701$267,167
275 ($3,551)$842$2,710$264,458
276 ($3,551)$833$2,718$261,740
Year 24 - 277 ($3,551)$824$2,727$259,013
278 ($3,551)$816$2,735$256,277
279 ($3,551)$807$2,744$253,533
280 ($3,551)$799$2,753$250,781
281 ($3,551)$790$2,761$248,020
282 ($3,551)$781$2,770$245,250
283 ($3,551)$773$2,779$242,471
284 ($3,551)$764$2,787$239,684
285 ($3,551)$755$2,796$236,887
286 ($3,551)$746$2,805$234,082
287 ($3,551)$737$2,814$231,268
288 ($3,551)$728$2,823$228,446
Year 25 - 289 ($3,551)$720$2,832$225,614
290 ($3,551)$711$2,841$222,774
291 ($3,551)$702$2,849$219,924
292 ($3,551)$693$2,858$217,066
293 ($3,551)$684$2,867$214,198
294 ($3,551)$675$2,876$211,322
295 ($3,551)$666$2,886$208,436
296 ($3,551)$657$2,895$205,541
297 ($3,551)$647$2,904$202,638
298 ($3,551)$638$2,913$199,725
299 ($3,551)$629$2,922$196,803
300 ($3,551)$620$2,931$193,871
Year 26 - 301 ($3,551)$611$2,941$190,931
302 ($3,551)$601$2,950$187,981
303 ($3,551)$592$2,959$185,022
304 ($3,551)$583$2,968$182,054
305 ($3,551)$573$2,978$179,076
306 ($3,551)$564$2,987$176,089
307 ($3,551)$555$2,997$173,092
308 ($3,551)$545$3,006$170,086
309 ($3,551)$536$3,015$167,071
310 ($3,551)$526$3,025$164,046
311 ($3,551)$517$3,034$161,011
312 ($3,551)$507$3,044$157,967
Year 27 - 313 ($3,551)$498$3,054$154,914
314 ($3,551)$488$3,063$151,850
315 ($3,551)$478$3,073$148,778
316 ($3,551)$469$3,083$145,695
317 ($3,551)$459$3,092$142,603
318 ($3,551)$449$3,102$139,501
319 ($3,551)$439$3,112$136,389
320 ($3,551)$430$3,122$133,267
321 ($3,551)$420$3,131$130,136
322 ($3,551)$410$3,141$126,995
323 ($3,551)$400$3,151$123,843
324 ($3,551)$390$3,161$120,682
Year 28 - 325 ($3,551)$380$3,171$117,511
326 ($3,551)$370$3,181$114,330
327 ($3,551)$360$3,191$111,139
328 ($3,551)$350$3,201$107,938
329 ($3,551)$340$3,211$104,727
330 ($3,551)$330$3,221$101,505
331 ($3,551)$320$3,231$98,274
332 ($3,551)$310$3,242$95,032
333 ($3,551)$299$3,252$91,780
334 ($3,551)$289$3,262$88,518
335 ($3,551)$279$3,272$85,246
336 ($3,551)$269$3,283$81,963
Year 29 - 337 ($3,551)$258$3,293$78,670
338 ($3,551)$248$3,303$75,367
339 ($3,551)$237$3,314$72,053
340 ($3,551)$227$3,324$68,729
341 ($3,551)$216$3,335$65,394
342 ($3,551)$206$3,345$62,049
343 ($3,551)$195$3,356$58,693
344 ($3,551)$185$3,366$55,327
345 ($3,551)$174$3,377$51,950
346 ($3,551)$164$3,388$48,562
347 ($3,551)$153$3,398$45,164
348 ($3,551)$142$3,409$41,755
Year 30 - 349 ($3,551)$132$3,420$38,335
350 ($3,551)$121$3,430$34,905
351 ($3,551)$110$3,441$31,463
352 ($3,551)$99$3,452$28,011
353 ($3,551)$88$3,463$24,548
354 ($3,551)$77$3,474$21,074
355 ($3,551)$66$3,485$17,590
356 ($3,551)$55$3,496$14,094
357 ($3,551)$44$3,507$10,587
358 ($3,551)$33$3,518$7,069
359 ($3,551)$22$3,529$3,540
360 ($3,551)$11$3,540$0
TOTALS$514,440$764,000$1,278,440

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.