« 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 November 16, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,633 360 $542,301 $1,307,901

Mortgage Providers

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


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $957,000
Down Payment $191,400$765,600
Year 1 - 1 ($3,633)$2,520$1,113$764,487
2 ($3,633)$2,516$1,117$763,370
3 ($3,633)$2,513$1,120$762,250
4 ($3,633)$2,509$1,124$761,126
5 ($3,633)$2,505$1,128$759,998
6 ($3,633)$2,502$1,131$758,867
7 ($3,633)$2,498$1,135$757,732
8 ($3,633)$2,494$1,139$756,593
9 ($3,633)$2,490$1,143$755,450
10 ($3,633)$2,487$1,146$754,304
11 ($3,633)$2,483$1,150$753,154
12 ($3,633)$2,479$1,154$752,000
Year 2 - 13 ($3,633)$2,475$1,158$750,842
14 ($3,633)$2,472$1,162$749,681
15 ($3,633)$2,468$1,165$748,515
16 ($3,633)$2,464$1,169$747,346
17 ($3,633)$2,460$1,173$746,173
18 ($3,633)$2,456$1,177$744,996
19 ($3,633)$2,452$1,181$743,816
20 ($3,633)$2,448$1,185$742,631
21 ($3,633)$2,444$1,189$741,442
22 ($3,633)$2,441$1,192$740,250
23 ($3,633)$2,437$1,196$739,053
24 ($3,633)$2,433$1,200$737,853
Year 3 - 25 ($3,633)$2,429$1,204$736,649
26 ($3,633)$2,425$1,208$735,441
27 ($3,633)$2,421$1,212$734,228
28 ($3,633)$2,417$1,216$733,012
29 ($3,633)$2,413$1,220$731,792
30 ($3,633)$2,409$1,224$730,568
31 ($3,633)$2,405$1,228$729,339
32 ($3,633)$2,401$1,232$728,107
33 ($3,633)$2,397$1,236$726,871
34 ($3,633)$2,393$1,240$725,630
35 ($3,633)$2,389$1,245$724,386
36 ($3,633)$2,384$1,249$723,137
Year 4 - 37 ($3,633)$2,380$1,253$721,884
38 ($3,633)$2,376$1,257$720,627
39 ($3,633)$2,372$1,261$719,366
40 ($3,633)$2,368$1,265$718,101
41 ($3,633)$2,364$1,269$716,832
42 ($3,633)$2,360$1,273$715,559
43 ($3,633)$2,355$1,278$714,281
44 ($3,633)$2,351$1,282$712,999
45 ($3,633)$2,347$1,286$711,713
46 ($3,633)$2,343$1,290$710,423
47 ($3,633)$2,338$1,295$709,128
48 ($3,633)$2,334$1,299$707,829
Year 5 - 49 ($3,633)$2,330$1,303$706,526
50 ($3,633)$2,326$1,307$705,219
51 ($3,633)$2,321$1,312$703,907
52 ($3,633)$2,317$1,316$702,591
53 ($3,633)$2,313$1,320$701,270
54 ($3,633)$2,308$1,325$699,946
55 ($3,633)$2,304$1,329$698,617
56 ($3,633)$2,300$1,333$697,283
57 ($3,633)$2,295$1,338$695,945
58 ($3,633)$2,291$1,342$694,603
59 ($3,633)$2,286$1,347$693,257
60 ($3,633)$2,282$1,351$691,905
Year 6 - 61 ($3,633)$2,278$1,356$690,550
62 ($3,633)$2,273$1,360$689,190
63 ($3,633)$2,269$1,364$687,825
64 ($3,633)$2,264$1,369$686,456
65 ($3,633)$2,260$1,373$685,083
66 ($3,633)$2,255$1,378$683,705
67 ($3,633)$2,251$1,383$682,322
68 ($3,633)$2,246$1,387$680,935
69 ($3,633)$2,241$1,392$679,544
70 ($3,633)$2,237$1,396$678,148
71 ($3,633)$2,232$1,401$676,747
72 ($3,633)$2,228$1,405$675,341
Year 7 - 73 ($3,633)$2,223$1,410$673,931
74 ($3,633)$2,218$1,415$672,517
75 ($3,633)$2,214$1,419$671,097
76 ($3,633)$2,209$1,424$669,673
77 ($3,633)$2,204$1,429$668,244
78 ($3,633)$2,200$1,433$666,811
79 ($3,633)$2,195$1,438$665,373
80 ($3,633)$2,190$1,443$663,930
81 ($3,633)$2,185$1,448$662,482
82 ($3,633)$2,181$1,452$661,030
83 ($3,633)$2,176$1,457$659,573
84 ($3,633)$2,171$1,462$658,111
Year 8 - 85 ($3,633)$2,166$1,467$656,644
86 ($3,633)$2,161$1,472$655,172
87 ($3,633)$2,157$1,476$653,696
88 ($3,633)$2,152$1,481$652,215
89 ($3,633)$2,147$1,486$650,729
90 ($3,633)$2,142$1,491$649,237
91 ($3,633)$2,137$1,496$647,741
92 ($3,633)$2,132$1,501$646,241
93 ($3,633)$2,127$1,506$644,735
94 ($3,633)$2,122$1,511$643,224
95 ($3,633)$2,117$1,516$641,708
96 ($3,633)$2,112$1,521$640,187
Year 9 - 97 ($3,633)$2,107$1,526$638,662
98 ($3,633)$2,102$1,531$637,131
99 ($3,633)$2,097$1,536$635,595
100 ($3,633)$2,092$1,541$634,054
101 ($3,633)$2,087$1,546$632,508
102 ($3,633)$2,082$1,551$630,957
103 ($3,633)$2,077$1,556$629,401
104 ($3,633)$2,072$1,561$627,840
105 ($3,633)$2,067$1,566$626,273
106 ($3,633)$2,061$1,572$624,702
107 ($3,633)$2,056$1,577$623,125
108 ($3,633)$2,051$1,582$621,543
Year 10 - 109 ($3,633)$2,046$1,587$619,956
110 ($3,633)$2,041$1,592$618,363
111 ($3,633)$2,035$1,598$616,766
112 ($3,633)$2,030$1,603$615,163
113 ($3,633)$2,025$1,608$613,555
114 ($3,633)$2,020$1,613$611,941
115 ($3,633)$2,014$1,619$610,323
116 ($3,633)$2,009$1,624$608,699
117 ($3,633)$2,004$1,629$607,069
118 ($3,633)$1,998$1,635$605,434
119 ($3,633)$1,993$1,640$603,794
120 ($3,633)$1,987$1,646$602,149
Year 11 - 121 ($3,633)$1,982$1,651$600,498
122 ($3,633)$1,977$1,656$598,841
123 ($3,633)$1,971$1,662$597,179
124 ($3,633)$1,966$1,667$595,512
125 ($3,633)$1,960$1,673$593,839
126 ($3,633)$1,955$1,678$592,161
127 ($3,633)$1,949$1,684$590,477
128 ($3,633)$1,944$1,689$588,788
129 ($3,633)$1,938$1,695$587,093
130 ($3,633)$1,933$1,701$585,392
131 ($3,633)$1,927$1,706$583,686
132 ($3,633)$1,921$1,712$581,974
Year 12 - 133 ($3,633)$1,916$1,717$580,257
134 ($3,633)$1,910$1,723$578,534
135 ($3,633)$1,904$1,729$576,805
136 ($3,633)$1,899$1,734$575,071
137 ($3,633)$1,893$1,740$573,330
138 ($3,633)$1,887$1,746$571,585
139 ($3,633)$1,881$1,752$569,833
140 ($3,633)$1,876$1,757$568,076
141 ($3,633)$1,870$1,763$566,313
142 ($3,633)$1,864$1,769$564,544
143 ($3,633)$1,858$1,775$562,769
144 ($3,633)$1,852$1,781$560,988
Year 13 - 145 ($3,633)$1,847$1,786$559,202
146 ($3,633)$1,841$1,792$557,409
147 ($3,633)$1,835$1,798$555,611
148 ($3,633)$1,829$1,804$553,807
149 ($3,633)$1,823$1,810$551,997
150 ($3,633)$1,817$1,816$550,181
151 ($3,633)$1,811$1,822$548,359
152 ($3,633)$1,805$1,828$546,531
153 ($3,633)$1,799$1,834$544,697
154 ($3,633)$1,793$1,840$542,857
155 ($3,633)$1,787$1,846$541,010
156 ($3,633)$1,781$1,852$539,158
Year 14 - 157 ($3,633)$1,775$1,858$537,300
158 ($3,633)$1,769$1,864$535,435
159 ($3,633)$1,762$1,871$533,565
160 ($3,633)$1,756$1,877$531,688
161 ($3,633)$1,750$1,883$529,805
162 ($3,633)$1,744$1,889$527,916
163 ($3,633)$1,738$1,895$526,021
164 ($3,633)$1,731$1,902$524,119
165 ($3,633)$1,725$1,908$522,211
166 ($3,633)$1,719$1,914$520,297
167 ($3,633)$1,713$1,920$518,377
168 ($3,633)$1,706$1,927$516,450
Year 15 - 169 ($3,633)$1,700$1,933$514,517
170 ($3,633)$1,694$1,939$512,578
171 ($3,633)$1,687$1,946$510,632
172 ($3,633)$1,681$1,952$508,679
173 ($3,633)$1,674$1,959$506,721
174 ($3,633)$1,668$1,965$504,756
175 ($3,633)$1,661$1,972$502,784
176 ($3,633)$1,655$1,978$500,806
177 ($3,633)$1,648$1,985$498,822
178 ($3,633)$1,642$1,991$496,830
179 ($3,633)$1,635$1,998$494,833
180 ($3,633)$1,629$2,004$492,829
Year 16 - 181 ($3,633)$1,622$2,011$490,818
182 ($3,633)$1,616$2,017$488,800
183 ($3,633)$1,609$2,024$486,776
184 ($3,633)$1,602$2,031$484,745
185 ($3,633)$1,596$2,037$482,708
186 ($3,633)$1,589$2,044$480,664
187 ($3,633)$1,582$2,051$478,613
188 ($3,633)$1,575$2,058$476,555
189 ($3,633)$1,569$2,064$474,491
190 ($3,633)$1,562$2,071$472,420
191 ($3,633)$1,555$2,078$470,342
192 ($3,633)$1,548$2,085$468,257
Year 17 - 193 ($3,633)$1,541$2,092$466,165
194 ($3,633)$1,534$2,099$464,067
195 ($3,633)$1,528$2,106$461,961
196 ($3,633)$1,521$2,112$459,849
197 ($3,633)$1,514$2,119$457,729
198 ($3,633)$1,507$2,126$455,603
199 ($3,633)$1,500$2,133$453,470
200 ($3,633)$1,493$2,140$451,329
201 ($3,633)$1,486$2,147$449,182
202 ($3,633)$1,479$2,155$447,027
203 ($3,633)$1,471$2,162$444,866
204 ($3,633)$1,464$2,169$442,697
Year 18 - 205 ($3,633)$1,457$2,176$440,521
206 ($3,633)$1,450$2,183$438,338
207 ($3,633)$1,443$2,190$436,148
208 ($3,633)$1,436$2,197$433,950
209 ($3,633)$1,428$2,205$431,746
210 ($3,633)$1,421$2,212$429,534
211 ($3,633)$1,414$2,219$427,315
212 ($3,633)$1,407$2,226$425,088
213 ($3,633)$1,399$2,234$422,854
214 ($3,633)$1,392$2,241$420,613
215 ($3,633)$1,385$2,249$418,365
216 ($3,633)$1,377$2,256$416,109
Year 19 - 217 ($3,633)$1,370$2,263$413,845
218 ($3,633)$1,362$2,271$411,575
219 ($3,633)$1,355$2,278$409,296
220 ($3,633)$1,347$2,286$407,011
221 ($3,633)$1,340$2,293$404,717
222 ($3,633)$1,332$2,301$402,416
223 ($3,633)$1,325$2,308$400,108
224 ($3,633)$1,317$2,316$397,792
225 ($3,633)$1,309$2,324$395,468
226 ($3,633)$1,302$2,331$393,137
227 ($3,633)$1,294$2,339$390,798
228 ($3,633)$1,286$2,347$388,451
Year 20 - 229 ($3,633)$1,279$2,354$386,097
230 ($3,633)$1,271$2,362$383,735
231 ($3,633)$1,263$2,370$381,365
232 ($3,633)$1,255$2,378$378,987
233 ($3,633)$1,247$2,386$376,602
234 ($3,633)$1,240$2,393$374,208
235 ($3,633)$1,232$2,401$371,807
236 ($3,633)$1,224$2,409$369,398
237 ($3,633)$1,216$2,417$366,980
238 ($3,633)$1,208$2,425$364,555
239 ($3,633)$1,200$2,433$362,122
240 ($3,633)$1,192$2,441$359,681
Year 21 - 241 ($3,633)$1,184$2,449$357,232
242 ($3,633)$1,176$2,457$354,775
243 ($3,633)$1,168$2,465$352,310
244 ($3,633)$1,160$2,473$349,836
245 ($3,633)$1,152$2,482$347,355
246 ($3,633)$1,143$2,490$344,865
247 ($3,633)$1,135$2,498$342,367
248 ($3,633)$1,127$2,506$339,861
249 ($3,633)$1,119$2,514$337,347
250 ($3,633)$1,110$2,523$334,824
251 ($3,633)$1,102$2,531$332,293
252 ($3,633)$1,094$2,539$329,754
Year 22 - 253 ($3,633)$1,085$2,548$327,206
254 ($3,633)$1,077$2,556$324,650
255 ($3,633)$1,069$2,564$322,086
256 ($3,633)$1,060$2,573$319,513
257 ($3,633)$1,052$2,581$316,932
258 ($3,633)$1,043$2,590$314,342
259 ($3,633)$1,035$2,598$311,744
260 ($3,633)$1,026$2,607$309,137
261 ($3,633)$1,018$2,615$306,521
262 ($3,633)$1,009$2,624$303,897
263 ($3,633)$1,000$2,633$301,264
264 ($3,633)$992$2,641$298,623
Year 23 - 265 ($3,633)$983$2,650$295,973
266 ($3,633)$974$2,659$293,314
267 ($3,633)$965$2,668$290,647
268 ($3,633)$957$2,676$287,970
269 ($3,633)$948$2,685$285,285
270 ($3,633)$939$2,694$282,591
271 ($3,633)$930$2,703$279,888
272 ($3,633)$921$2,712$277,176
273 ($3,633)$912$2,721$274,456
274 ($3,633)$903$2,730$271,726
275 ($3,633)$894$2,739$268,988
276 ($3,633)$885$2,748$266,240
Year 24 - 277 ($3,633)$876$2,757$263,483
278 ($3,633)$867$2,766$260,717
279 ($3,633)$858$2,775$257,943
280 ($3,633)$849$2,784$255,159
281 ($3,633)$840$2,793$252,365
282 ($3,633)$831$2,802$249,563
283 ($3,633)$821$2,812$246,752
284 ($3,633)$812$2,821$243,931
285 ($3,633)$803$2,830$241,101
286 ($3,633)$794$2,839$238,261
287 ($3,633)$784$2,849$235,412
288 ($3,633)$775$2,858$232,554
Year 25 - 289 ($3,633)$765$2,868$229,687
290 ($3,633)$756$2,877$226,810
291 ($3,633)$747$2,886$223,923
292 ($3,633)$737$2,896$221,027
293 ($3,633)$728$2,906$218,122
294 ($3,633)$718$2,915$215,207
295 ($3,633)$708$2,925$212,282
296 ($3,633)$699$2,934$209,348
297 ($3,633)$689$2,944$206,404
298 ($3,633)$679$2,954$203,450
299 ($3,633)$670$2,963$200,487
300 ($3,633)$660$2,973$197,514
Year 26 - 301 ($3,633)$650$2,983$194,531
302 ($3,633)$640$2,993$191,538
303 ($3,633)$630$3,003$188,535
304 ($3,633)$621$3,012$185,523
305 ($3,633)$611$3,022$182,500
306 ($3,633)$601$3,032$179,468
307 ($3,633)$591$3,042$176,426
308 ($3,633)$581$3,052$173,374
309 ($3,633)$571$3,062$170,311
310 ($3,633)$561$3,072$167,239
311 ($3,633)$550$3,083$164,156
312 ($3,633)$540$3,093$161,063
Year 27 - 313 ($3,633)$530$3,103$157,961
314 ($3,633)$520$3,113$154,847
315 ($3,633)$510$3,123$151,724
316 ($3,633)$499$3,134$148,590
317 ($3,633)$489$3,144$145,446
318 ($3,633)$479$3,154$142,292
319 ($3,633)$468$3,165$139,128
320 ($3,633)$458$3,175$135,952
321 ($3,633)$448$3,186$132,767
322 ($3,633)$437$3,196$129,571
323 ($3,633)$427$3,207$126,364
324 ($3,633)$416$3,217$123,147
Year 28 - 325 ($3,633)$405$3,228$119,919
326 ($3,633)$395$3,238$116,681
327 ($3,633)$384$3,249$113,432
328 ($3,633)$373$3,260$110,173
329 ($3,633)$363$3,270$106,902
330 ($3,633)$352$3,281$103,621
331 ($3,633)$341$3,292$100,329
332 ($3,633)$330$3,303$97,026
333 ($3,633)$319$3,314$93,712
334 ($3,633)$308$3,325$90,388
335 ($3,633)$298$3,336$87,052
336 ($3,633)$287$3,347$83,706
Year 29 - 337 ($3,633)$276$3,358$80,348
338 ($3,633)$264$3,369$76,980
339 ($3,633)$253$3,380$73,600
340 ($3,633)$242$3,391$70,209
341 ($3,633)$231$3,402$66,807
342 ($3,633)$220$3,413$63,394
343 ($3,633)$209$3,424$59,970
344 ($3,633)$197$3,436$56,534
345 ($3,633)$186$3,447$53,087
346 ($3,633)$175$3,458$49,629
347 ($3,633)$163$3,470$46,159
348 ($3,633)$152$3,481$42,678
Year 30 - 349 ($3,633)$140$3,493$39,185
350 ($3,633)$129$3,504$35,681
351 ($3,633)$117$3,516$32,166
352 ($3,633)$106$3,527$28,639
353 ($3,633)$94$3,539$25,100
354 ($3,633)$83$3,550$21,549
355 ($3,633)$71$3,562$17,987
356 ($3,633)$59$3,574$14,413
357 ($3,633)$47$3,586$10,828
358 ($3,633)$36$3,597$7,230
359 ($3,633)$24$3,609$3,621
360 ($3,633)$12$3,621$0
TOTALS$542,301$765,600$1,307,901

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.