« Back to all home prices

Mortgage Payment Schedule for a $960,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($192,000) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,614 360 $532,902 $1,300,902

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$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: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | 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

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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $960,000
Down Payment $192,000$768,000
Year 1 - 1 ($3,614)$2,483$1,130$766,870
2 ($3,614)$2,480$1,134$765,736
3 ($3,614)$2,476$1,138$764,598
4 ($3,614)$2,472$1,141$763,456
5 ($3,614)$2,469$1,145$762,311
6 ($3,614)$2,465$1,149$761,162
7 ($3,614)$2,461$1,153$760,010
8 ($3,614)$2,457$1,156$758,854
9 ($3,614)$2,454$1,160$757,694
10 ($3,614)$2,450$1,164$756,530
11 ($3,614)$2,446$1,168$755,362
12 ($3,614)$2,442$1,171$754,191
Year 2 - 13 ($3,614)$2,439$1,175$753,016
14 ($3,614)$2,435$1,179$751,837
15 ($3,614)$2,431$1,183$750,655
16 ($3,614)$2,427$1,187$749,468
17 ($3,614)$2,423$1,190$748,278
18 ($3,614)$2,419$1,194$747,084
19 ($3,614)$2,416$1,198$745,885
20 ($3,614)$2,412$1,202$744,684
21 ($3,614)$2,408$1,206$743,478
22 ($3,614)$2,404$1,210$742,268
23 ($3,614)$2,400$1,214$741,054
24 ($3,614)$2,396$1,218$739,837
Year 3 - 25 ($3,614)$2,392$1,221$738,615
26 ($3,614)$2,388$1,225$737,390
27 ($3,614)$2,384$1,229$736,161
28 ($3,614)$2,380$1,233$734,927
29 ($3,614)$2,376$1,237$733,690
30 ($3,614)$2,372$1,241$732,448
31 ($3,614)$2,368$1,245$731,203
32 ($3,614)$2,364$1,249$729,954
33 ($3,614)$2,360$1,253$728,700
34 ($3,614)$2,356$1,257$727,443
35 ($3,614)$2,352$1,262$726,181
36 ($3,614)$2,348$1,266$724,916
Year 4 - 37 ($3,614)$2,344$1,270$723,646
38 ($3,614)$2,340$1,274$722,372
39 ($3,614)$2,336$1,278$721,094
40 ($3,614)$2,332$1,282$719,812
41 ($3,614)$2,327$1,286$718,526
42 ($3,614)$2,323$1,290$717,235
43 ($3,614)$2,319$1,295$715,941
44 ($3,614)$2,315$1,299$714,642
45 ($3,614)$2,311$1,303$713,339
46 ($3,614)$2,306$1,307$712,032
47 ($3,614)$2,302$1,311$710,721
48 ($3,614)$2,298$1,316$709,405
Year 5 - 49 ($3,614)$2,294$1,320$708,085
50 ($3,614)$2,289$1,324$706,761
51 ($3,614)$2,285$1,328$705,433
52 ($3,614)$2,281$1,333$704,100
53 ($3,614)$2,277$1,337$702,763
54 ($3,614)$2,272$1,341$701,422
55 ($3,614)$2,268$1,346$700,076
56 ($3,614)$2,264$1,350$698,726
57 ($3,614)$2,259$1,354$697,371
58 ($3,614)$2,255$1,359$696,013
59 ($3,614)$2,250$1,363$694,649
60 ($3,614)$2,246$1,368$693,282
Year 6 - 61 ($3,614)$2,242$1,372$691,910
62 ($3,614)$2,237$1,376$690,533
63 ($3,614)$2,233$1,381$689,152
64 ($3,614)$2,228$1,385$687,767
65 ($3,614)$2,224$1,390$686,377
66 ($3,614)$2,219$1,394$684,983
67 ($3,614)$2,215$1,399$683,584
68 ($3,614)$2,210$1,403$682,181
69 ($3,614)$2,206$1,408$680,773
70 ($3,614)$2,201$1,412$679,360
71 ($3,614)$2,197$1,417$677,943
72 ($3,614)$2,192$1,422$676,522
Year 7 - 73 ($3,614)$2,187$1,426$675,096
74 ($3,614)$2,183$1,431$673,665
75 ($3,614)$2,178$1,435$672,229
76 ($3,614)$2,174$1,440$670,789
77 ($3,614)$2,169$1,445$669,345
78 ($3,614)$2,164$1,449$667,895
79 ($3,614)$2,160$1,454$666,441
80 ($3,614)$2,155$1,459$664,982
81 ($3,614)$2,150$1,464$663,519
82 ($3,614)$2,145$1,468$662,051
83 ($3,614)$2,141$1,473$660,578
84 ($3,614)$2,136$1,478$659,100
Year 8 - 85 ($3,614)$2,131$1,483$657,617
86 ($3,614)$2,126$1,487$656,130
87 ($3,614)$2,121$1,492$654,638
88 ($3,614)$2,117$1,497$653,141
89 ($3,614)$2,112$1,502$651,639
90 ($3,614)$2,107$1,507$650,132
91 ($3,614)$2,102$1,512$648,621
92 ($3,614)$2,097$1,516$647,104
93 ($3,614)$2,092$1,521$645,583
94 ($3,614)$2,087$1,526$644,057
95 ($3,614)$2,082$1,531$642,526
96 ($3,614)$2,077$1,536$640,990
Year 9 - 97 ($3,614)$2,073$1,541$639,449
98 ($3,614)$2,068$1,546$637,902
99 ($3,614)$2,063$1,551$636,351
100 ($3,614)$2,058$1,556$634,795
101 ($3,614)$2,053$1,561$633,234
102 ($3,614)$2,047$1,566$631,668
103 ($3,614)$2,042$1,571$630,097
104 ($3,614)$2,037$1,576$628,521
105 ($3,614)$2,032$1,581$626,939
106 ($3,614)$2,027$1,587$625,353
107 ($3,614)$2,022$1,592$623,761
108 ($3,614)$2,017$1,597$622,164
Year 10 - 109 ($3,614)$2,012$1,602$620,562
110 ($3,614)$2,006$1,607$618,955
111 ($3,614)$2,001$1,612$617,343
112 ($3,614)$1,996$1,618$615,725
113 ($3,614)$1,991$1,623$614,102
114 ($3,614)$1,986$1,628$612,474
115 ($3,614)$1,980$1,633$610,841
116 ($3,614)$1,975$1,639$609,203
117 ($3,614)$1,970$1,644$607,559
118 ($3,614)$1,964$1,649$605,910
119 ($3,614)$1,959$1,655$604,255
120 ($3,614)$1,954$1,660$602,595
Year 11 - 121 ($3,614)$1,948$1,665$600,930
122 ($3,614)$1,943$1,671$599,259
123 ($3,614)$1,938$1,676$597,583
124 ($3,614)$1,932$1,681$595,902
125 ($3,614)$1,927$1,687$594,215
126 ($3,614)$1,921$1,692$592,523
127 ($3,614)$1,916$1,698$590,825
128 ($3,614)$1,910$1,703$589,122
129 ($3,614)$1,905$1,709$587,413
130 ($3,614)$1,899$1,714$585,698
131 ($3,614)$1,894$1,720$583,979
132 ($3,614)$1,888$1,725$582,253
Year 12 - 133 ($3,614)$1,883$1,731$580,522
134 ($3,614)$1,877$1,737$578,786
135 ($3,614)$1,871$1,742$577,043
136 ($3,614)$1,866$1,748$575,296
137 ($3,614)$1,860$1,753$573,542
138 ($3,614)$1,854$1,759$571,783
139 ($3,614)$1,849$1,765$570,018
140 ($3,614)$1,843$1,771$568,247
141 ($3,614)$1,837$1,776$566,471
142 ($3,614)$1,832$1,782$564,689
143 ($3,614)$1,826$1,788$562,901
144 ($3,614)$1,820$1,794$561,108
Year 13 - 145 ($3,614)$1,814$1,799$559,308
146 ($3,614)$1,808$1,805$557,503
147 ($3,614)$1,803$1,811$555,692
148 ($3,614)$1,797$1,817$553,875
149 ($3,614)$1,791$1,823$552,053
150 ($3,614)$1,785$1,829$550,224
151 ($3,614)$1,779$1,835$548,389
152 ($3,614)$1,773$1,840$546,549
153 ($3,614)$1,767$1,846$544,702
154 ($3,614)$1,761$1,852$542,850
155 ($3,614)$1,755$1,858$540,992
156 ($3,614)$1,749$1,864$539,127
Year 14 - 157 ($3,614)$1,743$1,870$537,257
158 ($3,614)$1,737$1,876$535,380
159 ($3,614)$1,731$1,883$533,498
160 ($3,614)$1,725$1,889$531,609
161 ($3,614)$1,719$1,895$529,714
162 ($3,614)$1,713$1,901$527,814
163 ($3,614)$1,707$1,907$525,906
164 ($3,614)$1,700$1,913$523,993
165 ($3,614)$1,694$1,919$522,074
166 ($3,614)$1,688$1,926$520,148
167 ($3,614)$1,682$1,932$518,217
168 ($3,614)$1,676$1,938$516,278
Year 15 - 169 ($3,614)$1,669$1,944$514,334
170 ($3,614)$1,663$1,951$512,384
171 ($3,614)$1,657$1,957$510,427
172 ($3,614)$1,650$1,963$508,463
173 ($3,614)$1,644$1,970$506,494
174 ($3,614)$1,638$1,976$504,518
175 ($3,614)$1,631$1,982$502,536
176 ($3,614)$1,625$1,989$500,547
177 ($3,614)$1,618$1,995$498,552
178 ($3,614)$1,612$2,002$496,550
179 ($3,614)$1,606$2,008$494,542
180 ($3,614)$1,599$2,015$492,527
Year 16 - 181 ($3,614)$1,593$2,021$490,506
182 ($3,614)$1,586$2,028$488,478
183 ($3,614)$1,579$2,034$486,444
184 ($3,614)$1,573$2,041$484,404
185 ($3,614)$1,566$2,047$482,356
186 ($3,614)$1,560$2,054$480,302
187 ($3,614)$1,553$2,061$478,241
188 ($3,614)$1,546$2,067$476,174
189 ($3,614)$1,540$2,074$474,100
190 ($3,614)$1,533$2,081$472,020
191 ($3,614)$1,526$2,087$469,932
192 ($3,614)$1,519$2,094$467,838
Year 17 - 193 ($3,614)$1,513$2,101$465,737
194 ($3,614)$1,506$2,108$463,629
195 ($3,614)$1,499$2,115$461,515
196 ($3,614)$1,492$2,121$459,393
197 ($3,614)$1,485$2,128$457,265
198 ($3,614)$1,478$2,135$455,130
199 ($3,614)$1,472$2,142$452,988
200 ($3,614)$1,465$2,149$450,839
201 ($3,614)$1,458$2,156$448,683
202 ($3,614)$1,451$2,163$446,520
203 ($3,614)$1,444$2,170$444,350
204 ($3,614)$1,437$2,177$442,173
Year 18 - 205 ($3,614)$1,430$2,184$439,989
206 ($3,614)$1,423$2,191$437,798
207 ($3,614)$1,416$2,198$435,600
208 ($3,614)$1,408$2,205$433,395
209 ($3,614)$1,401$2,212$431,183
210 ($3,614)$1,394$2,219$428,963
211 ($3,614)$1,387$2,227$426,737
212 ($3,614)$1,380$2,234$424,503
213 ($3,614)$1,373$2,241$422,262
214 ($3,614)$1,365$2,248$420,014
215 ($3,614)$1,358$2,256$417,758
216 ($3,614)$1,351$2,263$415,495
Year 19 - 217 ($3,614)$1,343$2,270$413,225
218 ($3,614)$1,336$2,278$410,948
219 ($3,614)$1,329$2,285$408,663
220 ($3,614)$1,321$2,292$406,370
221 ($3,614)$1,314$2,300$404,071
222 ($3,614)$1,306$2,307$401,764
223 ($3,614)$1,299$2,315$399,449
224 ($3,614)$1,292$2,322$397,127
225 ($3,614)$1,284$2,330$394,797
226 ($3,614)$1,277$2,337$392,460
227 ($3,614)$1,269$2,345$390,116
228 ($3,614)$1,261$2,352$387,763
Year 20 - 229 ($3,614)$1,254$2,360$385,403
230 ($3,614)$1,246$2,367$383,036
231 ($3,614)$1,238$2,375$380,661
232 ($3,614)$1,231$2,383$378,278
233 ($3,614)$1,223$2,391$375,888
234 ($3,614)$1,215$2,398$373,489
235 ($3,614)$1,208$2,406$371,083
236 ($3,614)$1,200$2,414$368,669
237 ($3,614)$1,192$2,422$366,248
238 ($3,614)$1,184$2,429$363,818
239 ($3,614)$1,176$2,437$361,381
240 ($3,614)$1,168$2,445$358,936
Year 21 - 241 ($3,614)$1,161$2,453$356,483
242 ($3,614)$1,153$2,461$354,022
243 ($3,614)$1,145$2,469$351,553
244 ($3,614)$1,137$2,477$349,076
245 ($3,614)$1,129$2,485$346,591
246 ($3,614)$1,121$2,493$344,098
247 ($3,614)$1,113$2,501$341,597
248 ($3,614)$1,104$2,509$339,088
249 ($3,614)$1,096$2,517$336,571
250 ($3,614)$1,088$2,525$334,045
251 ($3,614)$1,080$2,534$331,512
252 ($3,614)$1,072$2,542$328,970
Year 22 - 253 ($3,614)$1,064$2,550$326,420
254 ($3,614)$1,055$2,558$323,862
255 ($3,614)$1,047$2,566$321,296
256 ($3,614)$1,039$2,575$318,721
257 ($3,614)$1,031$2,583$316,138
258 ($3,614)$1,022$2,591$313,546
259 ($3,614)$1,014$2,600$310,946
260 ($3,614)$1,005$2,608$308,338
261 ($3,614)$997$2,617$305,722
262 ($3,614)$988$2,625$303,096
263 ($3,614)$980$2,634$300,463
264 ($3,614)$971$2,642$297,821
Year 23 - 265 ($3,614)$963$2,651$295,170
266 ($3,614)$954$2,659$292,511
267 ($3,614)$946$2,668$289,843
268 ($3,614)$937$2,676$287,167
269 ($3,614)$929$2,685$284,481
270 ($3,614)$920$2,694$281,788
271 ($3,614)$911$2,703$279,085
272 ($3,614)$902$2,711$276,374
273 ($3,614)$894$2,720$273,654
274 ($3,614)$885$2,729$270,925
275 ($3,614)$876$2,738$268,187
276 ($3,614)$867$2,746$265,441
Year 24 - 277 ($3,614)$858$2,755$262,686
278 ($3,614)$849$2,764$259,921
279 ($3,614)$840$2,773$257,148
280 ($3,614)$831$2,782$254,366
281 ($3,614)$822$2,791$251,575
282 ($3,614)$813$2,800$248,775
283 ($3,614)$804$2,809$245,965
284 ($3,614)$795$2,818$243,147
285 ($3,614)$786$2,827$240,320
286 ($3,614)$777$2,837$237,483
287 ($3,614)$768$2,846$234,637
288 ($3,614)$759$2,855$231,782
Year 25 - 289 ($3,614)$749$2,864$228,918
290 ($3,614)$740$2,873$226,045
291 ($3,614)$731$2,883$223,162
292 ($3,614)$722$2,892$220,270
293 ($3,614)$712$2,901$217,368
294 ($3,614)$703$2,911$214,458
295 ($3,614)$693$2,920$211,537
296 ($3,614)$684$2,930$208,608
297 ($3,614)$674$2,939$205,669
298 ($3,614)$665$2,949$202,720
299 ($3,614)$655$2,958$199,762
300 ($3,614)$646$2,968$196,794
Year 26 - 301 ($3,614)$636$2,977$193,817
302 ($3,614)$627$2,987$190,830
303 ($3,614)$617$2,997$187,833
304 ($3,614)$607$3,006$184,827
305 ($3,614)$598$3,016$181,811
306 ($3,614)$588$3,026$178,785
307 ($3,614)$578$3,036$175,750
308 ($3,614)$568$3,045$172,704
309 ($3,614)$558$3,055$169,649
310 ($3,614)$549$3,065$166,584
311 ($3,614)$539$3,075$163,509
312 ($3,614)$529$3,085$160,424
Year 27 - 313 ($3,614)$519$3,095$157,329
314 ($3,614)$509$3,105$154,224
315 ($3,614)$499$3,115$151,109
316 ($3,614)$489$3,125$147,984
317 ($3,614)$478$3,135$144,849
318 ($3,614)$468$3,145$141,704
319 ($3,614)$458$3,155$138,548
320 ($3,614)$448$3,166$135,383
321 ($3,614)$438$3,176$132,207
322 ($3,614)$427$3,186$129,021
323 ($3,614)$417$3,196$125,824
324 ($3,614)$407$3,207$122,618
Year 28 - 325 ($3,614)$396$3,217$119,400
326 ($3,614)$386$3,228$116,173
327 ($3,614)$376$3,238$112,935
328 ($3,614)$365$3,248$109,686
329 ($3,614)$355$3,259$106,427
330 ($3,614)$344$3,270$103,158
331 ($3,614)$334$3,280$99,878
332 ($3,614)$323$3,291$96,587
333 ($3,614)$312$3,301$93,286
334 ($3,614)$302$3,312$89,974
335 ($3,614)$291$3,323$86,651
336 ($3,614)$280$3,333$83,318
Year 29 - 337 ($3,614)$269$3,344$79,974
338 ($3,614)$259$3,355$76,618
339 ($3,614)$248$3,366$73,253
340 ($3,614)$237$3,377$69,876
341 ($3,614)$226$3,388$66,488
342 ($3,614)$215$3,399$63,089
343 ($3,614)$204$3,410$59,680
344 ($3,614)$193$3,421$56,259
345 ($3,614)$182$3,432$52,828
346 ($3,614)$171$3,443$49,385
347 ($3,614)$160$3,454$45,931
348 ($3,614)$149$3,465$42,466
Year 30 - 349 ($3,614)$137$3,476$38,989
350 ($3,614)$126$3,488$35,502
351 ($3,614)$115$3,499$32,003
352 ($3,614)$103$3,510$28,493
353 ($3,614)$92$3,521$24,971
354 ($3,614)$81$3,533$21,438
355 ($3,614)$69$3,544$17,894
356 ($3,614)$58$3,556$14,338
357 ($3,614)$46$3,567$10,771
358 ($3,614)$35$3,579$7,192
359 ($3,614)$23$3,590$3,602
360 ($3,614)$12$3,602$0
TOTALS$532,902$768,000$1,300,902

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.