« Back to all home prices

Mortgage Payment Schedule for a $957,000 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% ($191,400) 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
$3,580 360 $523,364 $1,288,964

Mortgage Providers

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


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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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  $957,000
Down Payment $191,400$765,600
Year 1 - 1 ($3,580)$2,444$1,137$764,463
2 ($3,580)$2,440$1,141$763,323
3 ($3,580)$2,436$1,144$762,178
4 ($3,580)$2,433$1,148$761,031
5 ($3,580)$2,429$1,152$759,879
6 ($3,580)$2,425$1,155$758,724
7 ($3,580)$2,422$1,159$757,565
8 ($3,580)$2,418$1,163$756,402
9 ($3,580)$2,414$1,166$755,236
10 ($3,580)$2,410$1,170$754,066
11 ($3,580)$2,407$1,174$752,892
12 ($3,580)$2,403$1,177$751,715
Year 2 - 13 ($3,580)$2,399$1,181$750,534
14 ($3,580)$2,395$1,185$749,349
15 ($3,580)$2,392$1,189$748,160
16 ($3,580)$2,388$1,193$746,967
17 ($3,580)$2,384$1,196$745,771
18 ($3,580)$2,380$1,200$744,571
19 ($3,580)$2,376$1,204$743,367
20 ($3,580)$2,373$1,208$742,159
21 ($3,580)$2,369$1,212$740,947
22 ($3,580)$2,365$1,216$739,731
23 ($3,580)$2,361$1,219$738,512
24 ($3,580)$2,357$1,223$737,289
Year 3 - 25 ($3,580)$2,353$1,227$736,061
26 ($3,580)$2,349$1,231$734,830
27 ($3,580)$2,345$1,235$733,595
28 ($3,580)$2,341$1,239$732,356
29 ($3,580)$2,337$1,243$731,113
30 ($3,580)$2,333$1,247$729,866
31 ($3,580)$2,329$1,251$728,615
32 ($3,580)$2,325$1,255$727,360
33 ($3,580)$2,321$1,259$726,101
34 ($3,580)$2,317$1,263$724,838
35 ($3,580)$2,313$1,267$723,571
36 ($3,580)$2,309$1,271$722,300
Year 4 - 37 ($3,580)$2,305$1,275$721,025
38 ($3,580)$2,301$1,279$719,746
39 ($3,580)$2,297$1,283$718,462
40 ($3,580)$2,293$1,287$717,175
41 ($3,580)$2,289$1,291$715,884
42 ($3,580)$2,285$1,296$714,588
43 ($3,580)$2,281$1,300$713,288
44 ($3,580)$2,277$1,304$711,984
45 ($3,580)$2,272$1,308$710,676
46 ($3,580)$2,268$1,312$709,364
47 ($3,580)$2,264$1,316$708,048
48 ($3,580)$2,260$1,321$706,727
Year 5 - 49 ($3,580)$2,256$1,325$705,402
50 ($3,580)$2,251$1,329$704,073
51 ($3,580)$2,247$1,333$702,740
52 ($3,580)$2,243$1,338$701,402
53 ($3,580)$2,239$1,342$700,061
54 ($3,580)$2,234$1,346$698,715
55 ($3,580)$2,230$1,350$697,364
56 ($3,580)$2,226$1,355$696,009
57 ($3,580)$2,221$1,359$694,650
58 ($3,580)$2,217$1,363$693,287
59 ($3,580)$2,213$1,368$691,919
60 ($3,580)$2,208$1,372$690,547
Year 6 - 61 ($3,580)$2,204$1,376$689,171
62 ($3,580)$2,200$1,381$687,790
63 ($3,580)$2,195$1,385$686,405
64 ($3,580)$2,191$1,390$685,015
65 ($3,580)$2,186$1,394$683,621
66 ($3,580)$2,182$1,399$682,222
67 ($3,580)$2,177$1,403$680,819
68 ($3,580)$2,173$1,408$679,412
69 ($3,580)$2,168$1,412$678,000
70 ($3,580)$2,164$1,417$676,583
71 ($3,580)$2,159$1,421$675,162
72 ($3,580)$2,155$1,426$673,737
Year 7 - 73 ($3,580)$2,150$1,430$672,307
74 ($3,580)$2,146$1,435$670,872
75 ($3,580)$2,141$1,439$669,433
76 ($3,580)$2,137$1,444$667,989
77 ($3,580)$2,132$1,448$666,540
78 ($3,580)$2,127$1,453$665,087
79 ($3,580)$2,123$1,458$663,630
80 ($3,580)$2,118$1,462$662,167
81 ($3,580)$2,113$1,467$660,700
82 ($3,580)$2,109$1,472$659,228
83 ($3,580)$2,104$1,476$657,752
84 ($3,580)$2,099$1,481$656,271
Year 8 - 85 ($3,580)$2,095$1,486$654,785
86 ($3,580)$2,090$1,491$653,294
87 ($3,580)$2,085$1,495$651,799
88 ($3,580)$2,080$1,500$650,299
89 ($3,580)$2,076$1,505$648,794
90 ($3,580)$2,071$1,510$647,284
91 ($3,580)$2,066$1,515$645,770
92 ($3,580)$2,061$1,519$644,250
93 ($3,580)$2,056$1,524$642,726
94 ($3,580)$2,051$1,529$641,197
95 ($3,580)$2,046$1,534$639,663
96 ($3,580)$2,042$1,539$638,124
Year 9 - 97 ($3,580)$2,037$1,544$636,580
98 ($3,580)$2,032$1,549$635,032
99 ($3,580)$2,027$1,554$633,478
100 ($3,580)$2,022$1,559$631,919
101 ($3,580)$2,017$1,564$630,356
102 ($3,580)$2,012$1,569$628,787
103 ($3,580)$2,007$1,574$627,214
104 ($3,580)$2,002$1,579$625,635
105 ($3,580)$1,997$1,584$624,051
106 ($3,580)$1,992$1,589$622,463
107 ($3,580)$1,987$1,594$620,869
108 ($3,580)$1,982$1,599$619,270
Year 10 - 109 ($3,580)$1,977$1,604$617,666
110 ($3,580)$1,971$1,609$616,057
111 ($3,580)$1,966$1,614$614,443
112 ($3,580)$1,961$1,619$612,824
113 ($3,580)$1,956$1,625$611,199
114 ($3,580)$1,951$1,630$609,569
115 ($3,580)$1,946$1,635$607,934
116 ($3,580)$1,940$1,640$606,294
117 ($3,580)$1,935$1,645$604,649
118 ($3,580)$1,930$1,651$602,998
119 ($3,580)$1,925$1,656$601,342
120 ($3,580)$1,919$1,661$599,681
Year 11 - 121 ($3,580)$1,914$1,666$598,015
122 ($3,580)$1,909$1,672$596,343
123 ($3,580)$1,903$1,677$594,666
124 ($3,580)$1,898$1,682$592,983
125 ($3,580)$1,893$1,688$591,295
126 ($3,580)$1,887$1,693$589,602
127 ($3,580)$1,882$1,699$587,904
128 ($3,580)$1,876$1,704$586,200
129 ($3,580)$1,871$1,710$584,490
130 ($3,580)$1,865$1,715$582,775
131 ($3,580)$1,860$1,720$581,055
132 ($3,580)$1,855$1,726$579,329
Year 12 - 133 ($3,580)$1,849$1,731$577,597
134 ($3,580)$1,843$1,737$575,860
135 ($3,580)$1,838$1,743$574,118
136 ($3,580)$1,832$1,748$572,370
137 ($3,580)$1,827$1,754$570,616
138 ($3,580)$1,821$1,759$568,857
139 ($3,580)$1,816$1,765$567,092
140 ($3,580)$1,810$1,770$565,322
141 ($3,580)$1,804$1,776$563,545
142 ($3,580)$1,799$1,782$561,764
143 ($3,580)$1,793$1,787$559,976
144 ($3,580)$1,787$1,793$558,183
Year 13 - 145 ($3,580)$1,782$1,799$556,384
146 ($3,580)$1,776$1,805$554,579
147 ($3,580)$1,770$1,810$552,769
148 ($3,580)$1,764$1,816$550,953
149 ($3,580)$1,758$1,822$549,131
150 ($3,580)$1,753$1,828$547,303
151 ($3,580)$1,747$1,834$545,469
152 ($3,580)$1,741$1,840$543,630
153 ($3,580)$1,735$1,845$541,784
154 ($3,580)$1,729$1,851$539,933
155 ($3,580)$1,723$1,857$538,076
156 ($3,580)$1,717$1,863$536,213
Year 14 - 157 ($3,580)$1,711$1,869$534,344
158 ($3,580)$1,705$1,875$532,469
159 ($3,580)$1,699$1,881$530,588
160 ($3,580)$1,693$1,887$528,701
161 ($3,580)$1,687$1,893$526,808
162 ($3,580)$1,681$1,899$524,909
163 ($3,580)$1,675$1,905$523,004
164 ($3,580)$1,669$1,911$521,092
165 ($3,580)$1,663$1,917$519,175
166 ($3,580)$1,657$1,923$517,252
167 ($3,580)$1,651$1,930$515,322
168 ($3,580)$1,645$1,936$513,386
Year 15 - 169 ($3,580)$1,639$1,942$511,444
170 ($3,580)$1,632$1,948$509,496
171 ($3,580)$1,626$1,954$507,542
172 ($3,580)$1,620$1,961$505,581
173 ($3,580)$1,614$1,967$503,615
174 ($3,580)$1,607$1,973$501,642
175 ($3,580)$1,601$1,979$499,662
176 ($3,580)$1,595$1,986$497,677
177 ($3,580)$1,588$1,992$495,684
178 ($3,580)$1,582$1,998$493,686
179 ($3,580)$1,576$2,005$491,681
180 ($3,580)$1,569$2,011$489,670
Year 16 - 181 ($3,580)$1,563$2,018$487,653
182 ($3,580)$1,556$2,024$485,628
183 ($3,580)$1,550$2,030$483,598
184 ($3,580)$1,543$2,037$481,561
185 ($3,580)$1,537$2,043$479,518
186 ($3,580)$1,530$2,050$477,468
187 ($3,580)$1,524$2,057$475,411
188 ($3,580)$1,517$2,063$473,348
189 ($3,580)$1,511$2,070$471,278
190 ($3,580)$1,504$2,076$469,202
191 ($3,580)$1,498$2,083$467,119
192 ($3,580)$1,491$2,090$465,029
Year 17 - 193 ($3,580)$1,484$2,096$462,933
194 ($3,580)$1,478$2,103$460,830
195 ($3,580)$1,471$2,110$458,721
196 ($3,580)$1,464$2,116$456,604
197 ($3,580)$1,457$2,123$454,481
198 ($3,580)$1,451$2,130$452,351
199 ($3,580)$1,444$2,137$450,215
200 ($3,580)$1,437$2,144$448,071
201 ($3,580)$1,430$2,150$445,921
202 ($3,580)$1,423$2,157$443,763
203 ($3,580)$1,416$2,164$441,599
204 ($3,580)$1,409$2,171$439,428
Year 18 - 205 ($3,580)$1,403$2,178$437,250
206 ($3,580)$1,396$2,185$435,065
207 ($3,580)$1,389$2,192$432,874
208 ($3,580)$1,382$2,199$430,675
209 ($3,580)$1,375$2,206$428,469
210 ($3,580)$1,368$2,213$426,256
211 ($3,580)$1,360$2,220$424,036
212 ($3,580)$1,353$2,227$421,809
213 ($3,580)$1,346$2,234$419,575
214 ($3,580)$1,339$2,241$417,333
215 ($3,580)$1,332$2,248$415,085
216 ($3,580)$1,325$2,256$412,829
Year 19 - 217 ($3,580)$1,318$2,263$410,566
218 ($3,580)$1,310$2,270$408,296
219 ($3,580)$1,303$2,277$406,019
220 ($3,580)$1,296$2,285$403,734
221 ($3,580)$1,289$2,292$401,443
222 ($3,580)$1,281$2,299$399,143
223 ($3,580)$1,274$2,307$396,837
224 ($3,580)$1,267$2,314$394,523
225 ($3,580)$1,259$2,321$392,202
226 ($3,580)$1,252$2,329$389,873
227 ($3,580)$1,244$2,336$387,537
228 ($3,580)$1,237$2,344$385,193
Year 20 - 229 ($3,580)$1,229$2,351$382,842
230 ($3,580)$1,222$2,359$380,484
231 ($3,580)$1,214$2,366$378,118
232 ($3,580)$1,207$2,374$375,744
233 ($3,580)$1,199$2,381$373,363
234 ($3,580)$1,192$2,389$370,974
235 ($3,580)$1,184$2,396$368,578
236 ($3,580)$1,176$2,404$366,173
237 ($3,580)$1,169$2,412$363,762
238 ($3,580)$1,161$2,419$361,342
239 ($3,580)$1,153$2,427$358,915
240 ($3,580)$1,146$2,435$356,480
Year 21 - 241 ($3,580)$1,138$2,443$354,037
242 ($3,580)$1,130$2,450$351,587
243 ($3,580)$1,122$2,458$349,129
244 ($3,580)$1,114$2,466$346,663
245 ($3,580)$1,106$2,474$344,188
246 ($3,580)$1,099$2,482$341,707
247 ($3,580)$1,091$2,490$339,217
248 ($3,580)$1,083$2,498$336,719
249 ($3,580)$1,075$2,506$334,213
250 ($3,580)$1,067$2,514$331,699
251 ($3,580)$1,059$2,522$329,178
252 ($3,580)$1,051$2,530$326,648
Year 22 - 253 ($3,580)$1,043$2,538$324,110
254 ($3,580)$1,034$2,546$321,564
255 ($3,580)$1,026$2,554$319,010
256 ($3,580)$1,018$2,562$316,447
257 ($3,580)$1,010$2,570$313,877
258 ($3,580)$1,002$2,579$311,298
259 ($3,580)$994$2,587$308,711
260 ($3,580)$985$2,595$306,116
261 ($3,580)$977$2,603$303,513
262 ($3,580)$969$2,612$300,901
263 ($3,580)$960$2,620$298,281
264 ($3,580)$952$2,628$295,653
Year 23 - 265 ($3,580)$944$2,637$293,016
266 ($3,580)$935$2,645$290,371
267 ($3,580)$927$2,654$287,717
268 ($3,580)$918$2,662$285,055
269 ($3,580)$910$2,671$282,384
270 ($3,580)$901$2,679$279,705
271 ($3,580)$893$2,688$277,017
272 ($3,580)$884$2,696$274,321
273 ($3,580)$876$2,705$271,616
274 ($3,580)$867$2,714$268,902
275 ($3,580)$858$2,722$266,180
276 ($3,580)$850$2,731$263,449
Year 24 - 277 ($3,580)$841$2,740$260,710
278 ($3,580)$832$2,748$257,961
279 ($3,580)$823$2,757$255,204
280 ($3,580)$815$2,766$252,438
281 ($3,580)$806$2,775$249,663
282 ($3,580)$797$2,784$246,880
283 ($3,580)$788$2,792$244,087
284 ($3,580)$779$2,801$241,286
285 ($3,580)$770$2,810$238,476
286 ($3,580)$761$2,819$235,656
287 ($3,580)$752$2,828$232,828
288 ($3,580)$743$2,837$229,991
Year 25 - 289 ($3,580)$734$2,846$227,144
290 ($3,580)$725$2,855$224,289
291 ($3,580)$716$2,865$221,424
292 ($3,580)$707$2,874$218,550
293 ($3,580)$698$2,883$215,667
294 ($3,580)$688$2,892$212,775
295 ($3,580)$679$2,901$209,874
296 ($3,580)$670$2,911$206,963
297 ($3,580)$661$2,920$204,043
298 ($3,580)$651$2,929$201,114
299 ($3,580)$642$2,939$198,176
300 ($3,580)$633$2,948$195,228
Year 26 - 301 ($3,580)$623$2,957$192,270
302 ($3,580)$614$2,967$189,304
303 ($3,580)$604$2,976$186,327
304 ($3,580)$595$2,986$183,341
305 ($3,580)$585$2,995$180,346
306 ($3,580)$576$3,005$177,341
307 ($3,580)$566$3,014$174,327
308 ($3,580)$556$3,024$171,303
309 ($3,580)$547$3,034$168,269
310 ($3,580)$537$3,043$165,226
311 ($3,580)$527$3,053$162,173
312 ($3,580)$518$3,063$159,110
Year 27 - 313 ($3,580)$508$3,073$156,037
314 ($3,580)$498$3,082$152,955
315 ($3,580)$488$3,092$149,862
316 ($3,580)$478$3,102$146,760
317 ($3,580)$468$3,112$143,648
318 ($3,580)$458$3,122$140,526
319 ($3,580)$449$3,132$137,394
320 ($3,580)$439$3,142$134,252
321 ($3,580)$428$3,152$131,100
322 ($3,580)$418$3,162$127,938
323 ($3,580)$408$3,172$124,766
324 ($3,580)$398$3,182$121,584
Year 28 - 325 ($3,580)$388$3,192$118,392
326 ($3,580)$378$3,203$115,189
327 ($3,580)$368$3,213$111,976
328 ($3,580)$357$3,223$108,753
329 ($3,580)$347$3,233$105,520
330 ($3,580)$337$3,244$102,276
331 ($3,580)$326$3,254$99,022
332 ($3,580)$316$3,264$95,758
333 ($3,580)$306$3,275$92,483
334 ($3,580)$295$3,285$89,198
335 ($3,580)$285$3,296$85,902
336 ($3,580)$274$3,306$82,596
Year 29 - 337 ($3,580)$264$3,317$79,279
338 ($3,580)$253$3,327$75,951
339 ($3,580)$242$3,338$72,613
340 ($3,580)$232$3,349$69,264
341 ($3,580)$221$3,359$65,905
342 ($3,580)$210$3,370$62,535
343 ($3,580)$200$3,381$59,154
344 ($3,580)$189$3,392$55,762
345 ($3,580)$178$3,402$52,360
346 ($3,580)$167$3,413$48,947
347 ($3,580)$156$3,424$45,522
348 ($3,580)$145$3,435$42,087
Year 30 - 349 ($3,580)$134$3,446$38,641
350 ($3,580)$123$3,457$35,184
351 ($3,580)$112$3,468$31,716
352 ($3,580)$101$3,479$28,237
353 ($3,580)$90$3,490$24,746
354 ($3,580)$79$3,501$21,245
355 ($3,580)$68$3,513$17,732
356 ($3,580)$57$3,524$14,208
357 ($3,580)$45$3,535$10,673
358 ($3,580)$34$3,546$7,127
359 ($3,580)$23$3,558$3,569
360 ($3,580)$11$3,569$0
TOTALS$523,364$765,600$1,288,964

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.