« Back to all home prices

Mortgage Payment Schedule for a $958,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($191,600) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,654 360 $549,218 $1,315,618

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $958,000
Down Payment $191,600$766,400
Year 1 - 1 ($3,654)$2,548$1,106$765,294
2 ($3,654)$2,545$1,110$764,184
3 ($3,654)$2,541$1,114$763,070
4 ($3,654)$2,537$1,117$761,953
5 ($3,654)$2,533$1,121$760,832
6 ($3,654)$2,530$1,125$759,707
7 ($3,654)$2,526$1,128$758,579
8 ($3,654)$2,522$1,132$757,447
9 ($3,654)$2,519$1,136$756,311
10 ($3,654)$2,515$1,140$755,171
11 ($3,654)$2,511$1,144$754,027
12 ($3,654)$2,507$1,147$752,880
Year 2 - 13 ($3,654)$2,503$1,151$751,729
14 ($3,654)$2,499$1,155$750,574
15 ($3,654)$2,496$1,159$749,415
16 ($3,654)$2,492$1,163$748,252
17 ($3,654)$2,488$1,167$747,086
18 ($3,654)$2,484$1,170$745,915
19 ($3,654)$2,480$1,174$744,741
20 ($3,654)$2,476$1,178$743,563
21 ($3,654)$2,472$1,182$742,381
22 ($3,654)$2,468$1,186$741,195
23 ($3,654)$2,464$1,190$740,004
24 ($3,654)$2,461$1,194$738,811
Year 3 - 25 ($3,654)$2,457$1,198$737,613
26 ($3,654)$2,453$1,202$736,411
27 ($3,654)$2,449$1,206$735,205
28 ($3,654)$2,445$1,210$733,995
29 ($3,654)$2,441$1,214$732,781
30 ($3,654)$2,436$1,218$731,563
31 ($3,654)$2,432$1,222$730,341
32 ($3,654)$2,428$1,226$729,115
33 ($3,654)$2,424$1,230$727,884
34 ($3,654)$2,420$1,234$726,650
35 ($3,654)$2,416$1,238$725,412
36 ($3,654)$2,412$1,242$724,169
Year 4 - 37 ($3,654)$2,408$1,247$722,923
38 ($3,654)$2,404$1,251$721,672
39 ($3,654)$2,400$1,255$720,417
40 ($3,654)$2,395$1,259$719,158
41 ($3,654)$2,391$1,263$717,895
42 ($3,654)$2,387$1,267$716,627
43 ($3,654)$2,383$1,272$715,355
44 ($3,654)$2,379$1,276$714,079
45 ($3,654)$2,374$1,280$712,799
46 ($3,654)$2,370$1,284$711,515
47 ($3,654)$2,366$1,289$710,226
48 ($3,654)$2,362$1,293$708,933
Year 5 - 49 ($3,654)$2,357$1,297$707,636
50 ($3,654)$2,353$1,302$706,334
51 ($3,654)$2,349$1,306$705,028
52 ($3,654)$2,344$1,310$703,718
53 ($3,654)$2,340$1,315$702,403
54 ($3,654)$2,335$1,319$701,084
55 ($3,654)$2,331$1,323$699,761
56 ($3,654)$2,327$1,328$698,433
57 ($3,654)$2,322$1,332$697,101
58 ($3,654)$2,318$1,337$695,764
59 ($3,654)$2,313$1,341$694,423
60 ($3,654)$2,309$1,346$693,078
Year 6 - 61 ($3,654)$2,304$1,350$691,728
62 ($3,654)$2,300$1,354$690,373
63 ($3,654)$2,295$1,359$689,014
64 ($3,654)$2,291$1,364$687,651
65 ($3,654)$2,286$1,368$686,283
66 ($3,654)$2,282$1,373$684,910
67 ($3,654)$2,277$1,377$683,533
68 ($3,654)$2,273$1,382$682,151
69 ($3,654)$2,268$1,386$680,765
70 ($3,654)$2,264$1,391$679,374
71 ($3,654)$2,259$1,396$677,978
72 ($3,654)$2,254$1,400$676,578
Year 7 - 73 ($3,654)$2,250$1,405$675,173
74 ($3,654)$2,245$1,410$673,764
75 ($3,654)$2,240$1,414$672,349
76 ($3,654)$2,236$1,419$670,930
77 ($3,654)$2,231$1,424$669,507
78 ($3,654)$2,226$1,428$668,078
79 ($3,654)$2,221$1,433$666,645
80 ($3,654)$2,217$1,438$665,207
81 ($3,654)$2,212$1,443$663,765
82 ($3,654)$2,207$1,447$662,317
83 ($3,654)$2,202$1,452$660,865
84 ($3,654)$2,197$1,457$659,408
Year 8 - 85 ($3,654)$2,193$1,462$657,946
86 ($3,654)$2,188$1,467$656,479
87 ($3,654)$2,183$1,472$655,007
88 ($3,654)$2,178$1,477$653,531
89 ($3,654)$2,173$1,482$652,049
90 ($3,654)$2,168$1,486$650,563
91 ($3,654)$2,163$1,491$649,071
92 ($3,654)$2,158$1,496$647,575
93 ($3,654)$2,153$1,501$646,074
94 ($3,654)$2,148$1,506$644,568
95 ($3,654)$2,143$1,511$643,056
96 ($3,654)$2,138$1,516$641,540
Year 9 - 97 ($3,654)$2,133$1,521$640,018
98 ($3,654)$2,128$1,526$638,492
99 ($3,654)$2,123$1,532$636,961
100 ($3,654)$2,118$1,537$635,424
101 ($3,654)$2,113$1,542$633,882
102 ($3,654)$2,108$1,547$632,335
103 ($3,654)$2,103$1,552$630,783
104 ($3,654)$2,097$1,557$629,226
105 ($3,654)$2,092$1,562$627,664
106 ($3,654)$2,087$1,568$626,096
107 ($3,654)$2,082$1,573$624,524
108 ($3,654)$2,077$1,578$622,946
Year 10 - 109 ($3,654)$2,071$1,583$621,363
110 ($3,654)$2,066$1,588$619,774
111 ($3,654)$2,061$1,594$618,180
112 ($3,654)$2,055$1,599$616,581
113 ($3,654)$2,050$1,604$614,977
114 ($3,654)$2,045$1,610$613,367
115 ($3,654)$2,039$1,615$611,752
116 ($3,654)$2,034$1,620$610,132
117 ($3,654)$2,029$1,626$608,506
118 ($3,654)$2,023$1,631$606,875
119 ($3,654)$2,018$1,637$605,238
120 ($3,654)$2,012$1,642$603,596
Year 11 - 121 ($3,654)$2,007$1,648$601,949
122 ($3,654)$2,001$1,653$600,296
123 ($3,654)$1,996$1,659$598,637
124 ($3,654)$1,990$1,664$596,973
125 ($3,654)$1,985$1,670$595,303
126 ($3,654)$1,979$1,675$593,628
127 ($3,654)$1,974$1,681$591,948
128 ($3,654)$1,968$1,686$590,261
129 ($3,654)$1,963$1,692$588,570
130 ($3,654)$1,957$1,698$586,872
131 ($3,654)$1,951$1,703$585,169
132 ($3,654)$1,946$1,709$583,460
Year 12 - 133 ($3,654)$1,940$1,714$581,746
134 ($3,654)$1,934$1,720$580,025
135 ($3,654)$1,929$1,726$578,299
136 ($3,654)$1,923$1,732$576,568
137 ($3,654)$1,917$1,737$574,830
138 ($3,654)$1,911$1,743$573,087
139 ($3,654)$1,906$1,749$571,338
140 ($3,654)$1,900$1,755$569,583
141 ($3,654)$1,894$1,761$567,823
142 ($3,654)$1,888$1,766$566,056
143 ($3,654)$1,882$1,772$564,284
144 ($3,654)$1,876$1,778$562,506
Year 13 - 145 ($3,654)$1,870$1,784$560,722
146 ($3,654)$1,864$1,790$558,931
147 ($3,654)$1,858$1,796$557,135
148 ($3,654)$1,852$1,802$555,333
149 ($3,654)$1,846$1,808$553,525
150 ($3,654)$1,840$1,814$551,711
151 ($3,654)$1,834$1,820$549,891
152 ($3,654)$1,828$1,826$548,065
153 ($3,654)$1,822$1,832$546,233
154 ($3,654)$1,816$1,838$544,395
155 ($3,654)$1,810$1,844$542,550
156 ($3,654)$1,804$1,851$540,700
Year 14 - 157 ($3,654)$1,798$1,857$538,843
158 ($3,654)$1,792$1,863$536,980
159 ($3,654)$1,785$1,869$535,111
160 ($3,654)$1,779$1,875$533,236
161 ($3,654)$1,773$1,881$531,355
162 ($3,654)$1,767$1,888$529,467
163 ($3,654)$1,760$1,894$527,573
164 ($3,654)$1,754$1,900$525,673
165 ($3,654)$1,748$1,907$523,766
166 ($3,654)$1,742$1,913$521,853
167 ($3,654)$1,735$1,919$519,934
168 ($3,654)$1,729$1,926$518,008
Year 15 - 169 ($3,654)$1,722$1,932$516,076
170 ($3,654)$1,716$1,939$514,137
171 ($3,654)$1,710$1,945$512,192
172 ($3,654)$1,703$1,951$510,241
173 ($3,654)$1,697$1,958$508,283
174 ($3,654)$1,690$1,964$506,318
175 ($3,654)$1,684$1,971$504,347
176 ($3,654)$1,677$1,978$502,370
177 ($3,654)$1,670$1,984$500,386
178 ($3,654)$1,664$1,991$498,395
179 ($3,654)$1,657$1,997$496,398
180 ($3,654)$1,651$2,004$494,394
Year 16 - 181 ($3,654)$1,644$2,011$492,383
182 ($3,654)$1,637$2,017$490,366
183 ($3,654)$1,630$2,024$488,342
184 ($3,654)$1,624$2,031$486,311
185 ($3,654)$1,617$2,038$484,273
186 ($3,654)$1,610$2,044$482,229
187 ($3,654)$1,603$2,051$480,178
188 ($3,654)$1,597$2,058$478,120
189 ($3,654)$1,590$2,065$476,055
190 ($3,654)$1,583$2,072$473,984
191 ($3,654)$1,576$2,078$471,905
192 ($3,654)$1,569$2,085$469,820
Year 17 - 193 ($3,654)$1,562$2,092$467,728
194 ($3,654)$1,555$2,099$465,628
195 ($3,654)$1,548$2,106$463,522
196 ($3,654)$1,541$2,113$461,409
197 ($3,654)$1,534$2,120$459,288
198 ($3,654)$1,527$2,127$457,161
199 ($3,654)$1,520$2,134$455,027
200 ($3,654)$1,513$2,142$452,885
201 ($3,654)$1,506$2,149$450,736
202 ($3,654)$1,499$2,156$448,581
203 ($3,654)$1,492$2,163$446,418
204 ($3,654)$1,484$2,170$444,248
Year 18 - 205 ($3,654)$1,477$2,177$442,070
206 ($3,654)$1,470$2,185$439,886
207 ($3,654)$1,463$2,192$437,694
208 ($3,654)$1,455$2,199$435,495
209 ($3,654)$1,448$2,206$433,288
210 ($3,654)$1,441$2,214$431,074
211 ($3,654)$1,433$2,221$428,853
212 ($3,654)$1,426$2,229$426,625
213 ($3,654)$1,419$2,236$424,389
214 ($3,654)$1,411$2,243$422,145
215 ($3,654)$1,404$2,251$419,894
216 ($3,654)$1,396$2,258$417,636
Year 19 - 217 ($3,654)$1,389$2,266$415,370
218 ($3,654)$1,381$2,273$413,097
219 ($3,654)$1,374$2,281$410,816
220 ($3,654)$1,366$2,289$408,527
221 ($3,654)$1,358$2,296$406,231
222 ($3,654)$1,351$2,304$403,927
223 ($3,654)$1,343$2,311$401,616
224 ($3,654)$1,335$2,319$399,297
225 ($3,654)$1,328$2,327$396,970
226 ($3,654)$1,320$2,335$394,635
227 ($3,654)$1,312$2,342$392,293
228 ($3,654)$1,304$2,350$389,943
Year 20 - 229 ($3,654)$1,297$2,358$387,585
230 ($3,654)$1,289$2,366$385,219
231 ($3,654)$1,281$2,374$382,846
232 ($3,654)$1,273$2,382$380,464
233 ($3,654)$1,265$2,389$378,075
234 ($3,654)$1,257$2,397$375,677
235 ($3,654)$1,249$2,405$373,272
236 ($3,654)$1,241$2,413$370,858
237 ($3,654)$1,233$2,421$368,437
238 ($3,654)$1,225$2,429$366,008
239 ($3,654)$1,217$2,438$363,570
240 ($3,654)$1,209$2,446$361,124
Year 21 - 241 ($3,654)$1,201$2,454$358,671
242 ($3,654)$1,193$2,462$356,209
243 ($3,654)$1,184$2,470$353,739
244 ($3,654)$1,176$2,478$351,260
245 ($3,654)$1,168$2,487$348,774
246 ($3,654)$1,160$2,495$346,279
247 ($3,654)$1,151$2,503$343,776
248 ($3,654)$1,143$2,511$341,264
249 ($3,654)$1,135$2,520$338,745
250 ($3,654)$1,126$2,528$336,217
251 ($3,654)$1,118$2,537$333,680
252 ($3,654)$1,109$2,545$331,135
Year 22 - 253 ($3,654)$1,101$2,553$328,581
254 ($3,654)$1,093$2,562$326,020
255 ($3,654)$1,084$2,570$323,449
256 ($3,654)$1,075$2,579$320,870
257 ($3,654)$1,067$2,588$318,282
258 ($3,654)$1,058$2,596$315,686
259 ($3,654)$1,050$2,605$313,081
260 ($3,654)$1,041$2,613$310,468
261 ($3,654)$1,032$2,622$307,846
262 ($3,654)$1,024$2,631$305,215
263 ($3,654)$1,015$2,640$302,575
264 ($3,654)$1,006$2,648$299,927
Year 23 - 265 ($3,654)$997$2,657$297,269
266 ($3,654)$988$2,666$294,603
267 ($3,654)$980$2,675$291,928
268 ($3,654)$971$2,684$289,245
269 ($3,654)$962$2,693$286,552
270 ($3,654)$953$2,702$283,850
271 ($3,654)$944$2,711$281,139
272 ($3,654)$935$2,720$278,420
273 ($3,654)$926$2,729$275,691
274 ($3,654)$917$2,738$272,953
275 ($3,654)$908$2,747$270,206
276 ($3,654)$898$2,756$267,450
Year 24 - 277 ($3,654)$889$2,765$264,685
278 ($3,654)$880$2,774$261,911
279 ($3,654)$871$2,784$259,127
280 ($3,654)$862$2,793$256,334
281 ($3,654)$852$2,802$253,532
282 ($3,654)$843$2,812$250,720
283 ($3,654)$834$2,821$247,899
284 ($3,654)$824$2,830$245,069
285 ($3,654)$815$2,840$242,230
286 ($3,654)$805$2,849$239,381
287 ($3,654)$796$2,859$236,522
288 ($3,654)$786$2,868$233,654
Year 25 - 289 ($3,654)$777$2,878$230,776
290 ($3,654)$767$2,887$227,889
291 ($3,654)$758$2,897$224,992
292 ($3,654)$748$2,906$222,086
293 ($3,654)$738$2,916$219,170
294 ($3,654)$729$2,926$216,244
295 ($3,654)$719$2,935$213,309
296 ($3,654)$709$2,945$210,363
297 ($3,654)$699$2,955$207,408
298 ($3,654)$690$2,965$204,444
299 ($3,654)$680$2,975$201,469
300 ($3,654)$670$2,985$198,484
Year 26 - 301 ($3,654)$660$2,995$195,490
302 ($3,654)$650$3,004$192,485
303 ($3,654)$640$3,014$189,471
304 ($3,654)$630$3,025$186,446
305 ($3,654)$620$3,035$183,412
306 ($3,654)$610$3,045$180,367
307 ($3,654)$600$3,055$177,312
308 ($3,654)$590$3,065$174,247
309 ($3,654)$579$3,075$171,172
310 ($3,654)$569$3,085$168,087
311 ($3,654)$559$3,096$164,991
312 ($3,654)$549$3,106$161,885
Year 27 - 313 ($3,654)$538$3,116$158,769
314 ($3,654)$528$3,127$155,643
315 ($3,654)$518$3,137$152,506
316 ($3,654)$507$3,147$149,358
317 ($3,654)$497$3,158$146,200
318 ($3,654)$486$3,168$143,032
319 ($3,654)$476$3,179$139,853
320 ($3,654)$465$3,189$136,663
321 ($3,654)$454$3,200$133,463
322 ($3,654)$444$3,211$130,253
323 ($3,654)$433$3,221$127,031
324 ($3,654)$422$3,232$123,799
Year 28 - 325 ($3,654)$412$3,243$120,556
326 ($3,654)$401$3,254$117,303
327 ($3,654)$390$3,264$114,038
328 ($3,654)$379$3,275$110,763
329 ($3,654)$368$3,286$107,477
330 ($3,654)$357$3,297$104,180
331 ($3,654)$346$3,308$100,871
332 ($3,654)$335$3,319$97,552
333 ($3,654)$324$3,330$94,222
334 ($3,654)$313$3,341$90,881
335 ($3,654)$302$3,352$87,529
336 ($3,654)$291$3,363$84,165
Year 29 - 337 ($3,654)$280$3,375$80,791
338 ($3,654)$269$3,386$77,405
339 ($3,654)$257$3,397$74,008
340 ($3,654)$246$3,408$70,599
341 ($3,654)$235$3,420$67,179
342 ($3,654)$223$3,431$63,748
343 ($3,654)$212$3,443$60,306
344 ($3,654)$201$3,454$56,852
345 ($3,654)$189$3,465$53,386
346 ($3,654)$178$3,477$49,909
347 ($3,654)$166$3,489$46,421
348 ($3,654)$154$3,500$42,921
Year 30 - 349 ($3,654)$143$3,512$39,409
350 ($3,654)$131$3,523$35,885
351 ($3,654)$119$3,535$32,350
352 ($3,654)$108$3,547$28,803
353 ($3,654)$96$3,559$25,245
354 ($3,654)$84$3,571$21,674
355 ($3,654)$72$3,582$18,092
356 ($3,654)$60$3,594$14,497
357 ($3,654)$48$3,606$10,891
358 ($3,654)$36$3,618$7,273
359 ($3,654)$24$3,630$3,642
360 ($3,654)$12$3,642$0
TOTALS$549,218$766,400$1,315,618

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.