« Back to all home prices

Mortgage Payment Schedule for a $964,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($192,800) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,651 360 $543,078 $1,314,278

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

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 #: 1256692 | State Lic #: MC-5920
$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 #: 35959 | State Lic #: MC-2967
$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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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: $967 | 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: $865 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $964,000
Down Payment $192,800$771,200
Year 1 - 1 ($3,651)$2,526$1,125$770,075
2 ($3,651)$2,522$1,129$768,946
3 ($3,651)$2,518$1,132$767,814
4 ($3,651)$2,515$1,136$766,677
5 ($3,651)$2,511$1,140$765,538
6 ($3,651)$2,507$1,144$764,394
7 ($3,651)$2,503$1,147$763,247
8 ($3,651)$2,500$1,151$762,095
9 ($3,651)$2,496$1,155$760,941
10 ($3,651)$2,492$1,159$759,782
11 ($3,651)$2,488$1,162$758,619
12 ($3,651)$2,484$1,166$757,453
Year 2 - 13 ($3,651)$2,481$1,170$756,283
14 ($3,651)$2,477$1,174$755,109
15 ($3,651)$2,473$1,178$753,931
16 ($3,651)$2,469$1,182$752,750
17 ($3,651)$2,465$1,186$751,564
18 ($3,651)$2,461$1,189$750,375
19 ($3,651)$2,457$1,193$749,181
20 ($3,651)$2,454$1,197$747,984
21 ($3,651)$2,450$1,201$746,783
22 ($3,651)$2,446$1,205$745,578
23 ($3,651)$2,442$1,209$744,369
24 ($3,651)$2,438$1,213$743,156
Year 3 - 25 ($3,651)$2,434$1,217$741,939
26 ($3,651)$2,430$1,221$740,718
27 ($3,651)$2,426$1,225$739,493
28 ($3,651)$2,422$1,229$738,264
29 ($3,651)$2,418$1,233$737,031
30 ($3,651)$2,414$1,237$735,794
31 ($3,651)$2,410$1,241$734,553
32 ($3,651)$2,406$1,245$733,308
33 ($3,651)$2,402$1,249$732,059
34 ($3,651)$2,397$1,253$730,806
35 ($3,651)$2,393$1,257$729,548
36 ($3,651)$2,389$1,262$728,287
Year 4 - 37 ($3,651)$2,385$1,266$727,021
38 ($3,651)$2,381$1,270$725,751
39 ($3,651)$2,377$1,274$724,477
40 ($3,651)$2,373$1,278$723,199
41 ($3,651)$2,368$1,282$721,917
42 ($3,651)$2,364$1,286$720,631
43 ($3,651)$2,360$1,291$719,340
44 ($3,651)$2,356$1,295$718,045
45 ($3,651)$2,352$1,299$716,746
46 ($3,651)$2,347$1,303$715,442
47 ($3,651)$2,343$1,308$714,135
48 ($3,651)$2,339$1,312$712,823
Year 5 - 49 ($3,651)$2,334$1,316$711,506
50 ($3,651)$2,330$1,321$710,186
51 ($3,651)$2,326$1,325$708,861
52 ($3,651)$2,322$1,329$707,532
53 ($3,651)$2,317$1,334$706,198
54 ($3,651)$2,313$1,338$704,860
55 ($3,651)$2,308$1,342$703,518
56 ($3,651)$2,304$1,347$702,171
57 ($3,651)$2,300$1,351$700,820
58 ($3,651)$2,295$1,356$699,464
59 ($3,651)$2,291$1,360$698,104
60 ($3,651)$2,286$1,364$696,740
Year 6 - 61 ($3,651)$2,282$1,369$695,371
62 ($3,651)$2,277$1,373$693,997
63 ($3,651)$2,273$1,378$692,619
64 ($3,651)$2,268$1,382$691,237
65 ($3,651)$2,264$1,387$689,850
66 ($3,651)$2,259$1,392$688,458
67 ($3,651)$2,255$1,396$687,062
68 ($3,651)$2,250$1,401$685,662
69 ($3,651)$2,246$1,405$684,256
70 ($3,651)$2,241$1,410$682,847
71 ($3,651)$2,236$1,414$681,432
72 ($3,651)$2,232$1,419$680,013
Year 7 - 73 ($3,651)$2,227$1,424$678,589
74 ($3,651)$2,222$1,428$677,161
75 ($3,651)$2,218$1,433$675,728
76 ($3,651)$2,213$1,438$674,290
77 ($3,651)$2,208$1,442$672,848
78 ($3,651)$2,204$1,447$671,400
79 ($3,651)$2,199$1,452$669,949
80 ($3,651)$2,194$1,457$668,492
81 ($3,651)$2,189$1,461$667,030
82 ($3,651)$2,185$1,466$665,564
83 ($3,651)$2,180$1,471$664,093
84 ($3,651)$2,175$1,476$662,617
Year 8 - 85 ($3,651)$2,170$1,481$661,136
86 ($3,651)$2,165$1,486$659,651
87 ($3,651)$2,160$1,490$658,161
88 ($3,651)$2,155$1,495$656,665
89 ($3,651)$2,151$1,500$655,165
90 ($3,651)$2,146$1,505$653,660
91 ($3,651)$2,141$1,510$652,150
92 ($3,651)$2,136$1,515$650,635
93 ($3,651)$2,131$1,520$649,115
94 ($3,651)$2,126$1,525$647,590
95 ($3,651)$2,121$1,530$646,060
96 ($3,651)$2,116$1,535$644,525
Year 9 - 97 ($3,651)$2,111$1,540$642,985
98 ($3,651)$2,106$1,545$641,440
99 ($3,651)$2,101$1,550$639,890
100 ($3,651)$2,096$1,555$638,335
101 ($3,651)$2,091$1,560$636,775
102 ($3,651)$2,085$1,565$635,210
103 ($3,651)$2,080$1,570$633,639
104 ($3,651)$2,075$1,576$632,063
105 ($3,651)$2,070$1,581$630,483
106 ($3,651)$2,065$1,586$628,897
107 ($3,651)$2,060$1,591$627,306
108 ($3,651)$2,054$1,596$625,709
Year 10 - 109 ($3,651)$2,049$1,602$624,108
110 ($3,651)$2,044$1,607$622,501
111 ($3,651)$2,039$1,612$620,889
112 ($3,651)$2,033$1,617$619,271
113 ($3,651)$2,028$1,623$617,649
114 ($3,651)$2,023$1,628$616,021
115 ($3,651)$2,017$1,633$614,387
116 ($3,651)$2,012$1,639$612,749
117 ($3,651)$2,007$1,644$611,105
118 ($3,651)$2,001$1,649$609,455
119 ($3,651)$1,996$1,655$607,801
120 ($3,651)$1,991$1,660$606,140
Year 11 - 121 ($3,651)$1,985$1,666$604,475
122 ($3,651)$1,980$1,671$602,804
123 ($3,651)$1,974$1,677$601,127
124 ($3,651)$1,969$1,682$599,445
125 ($3,651)$1,963$1,688$597,757
126 ($3,651)$1,958$1,693$596,064
127 ($3,651)$1,952$1,699$594,366
128 ($3,651)$1,947$1,704$592,661
129 ($3,651)$1,941$1,710$590,952
130 ($3,651)$1,935$1,715$589,236
131 ($3,651)$1,930$1,721$587,515
132 ($3,651)$1,924$1,727$585,788
Year 12 - 133 ($3,651)$1,918$1,732$584,056
134 ($3,651)$1,913$1,738$582,318
135 ($3,651)$1,907$1,744$580,574
136 ($3,651)$1,901$1,749$578,825
137 ($3,651)$1,896$1,755$577,070
138 ($3,651)$1,890$1,761$575,309
139 ($3,651)$1,884$1,767$573,542
140 ($3,651)$1,878$1,772$571,770
141 ($3,651)$1,873$1,778$569,992
142 ($3,651)$1,867$1,784$568,208
143 ($3,651)$1,861$1,790$566,418
144 ($3,651)$1,855$1,796$564,622
Year 13 - 145 ($3,651)$1,849$1,802$562,820
146 ($3,651)$1,843$1,808$561,013
147 ($3,651)$1,837$1,813$559,199
148 ($3,651)$1,831$1,819$557,380
149 ($3,651)$1,825$1,825$555,555
150 ($3,651)$1,819$1,831$553,723
151 ($3,651)$1,813$1,837$551,886
152 ($3,651)$1,807$1,843$550,043
153 ($3,651)$1,801$1,849$548,193
154 ($3,651)$1,795$1,855$546,338
155 ($3,651)$1,789$1,862$544,476
156 ($3,651)$1,783$1,868$542,609
Year 14 - 157 ($3,651)$1,777$1,874$540,735
158 ($3,651)$1,771$1,880$538,855
159 ($3,651)$1,765$1,886$536,969
160 ($3,651)$1,759$1,892$535,077
161 ($3,651)$1,752$1,898$533,179
162 ($3,651)$1,746$1,905$531,274
163 ($3,651)$1,740$1,911$529,363
164 ($3,651)$1,734$1,917$527,446
165 ($3,651)$1,727$1,923$525,523
166 ($3,651)$1,721$1,930$523,593
167 ($3,651)$1,715$1,936$521,657
168 ($3,651)$1,708$1,942$519,715
Year 15 - 169 ($3,651)$1,702$1,949$517,766
170 ($3,651)$1,696$1,955$515,811
171 ($3,651)$1,689$1,961$513,849
172 ($3,651)$1,683$1,968$511,881
173 ($3,651)$1,676$1,974$509,907
174 ($3,651)$1,670$1,981$507,926
175 ($3,651)$1,663$1,987$505,939
176 ($3,651)$1,657$1,994$503,945
177 ($3,651)$1,650$2,000$501,945
178 ($3,651)$1,644$2,007$499,938
179 ($3,651)$1,637$2,013$497,924
180 ($3,651)$1,631$2,020$495,904
Year 16 - 181 ($3,651)$1,624$2,027$493,878
182 ($3,651)$1,617$2,033$491,844
183 ($3,651)$1,611$2,040$489,804
184 ($3,651)$1,604$2,047$487,758
185 ($3,651)$1,597$2,053$485,704
186 ($3,651)$1,591$2,060$483,644
187 ($3,651)$1,584$2,067$481,577
188 ($3,651)$1,577$2,074$479,504
189 ($3,651)$1,570$2,080$477,423
190 ($3,651)$1,564$2,087$475,336
191 ($3,651)$1,557$2,094$473,242
192 ($3,651)$1,550$2,101$471,141
Year 17 - 193 ($3,651)$1,543$2,108$469,033
194 ($3,651)$1,536$2,115$466,919
195 ($3,651)$1,529$2,122$464,797
196 ($3,651)$1,522$2,129$462,668
197 ($3,651)$1,515$2,136$460,533
198 ($3,651)$1,508$2,143$458,390
199 ($3,651)$1,501$2,150$456,241
200 ($3,651)$1,494$2,157$454,084
201 ($3,651)$1,487$2,164$451,921
202 ($3,651)$1,480$2,171$449,750
203 ($3,651)$1,473$2,178$447,572
204 ($3,651)$1,466$2,185$445,387
Year 18 - 205 ($3,651)$1,459$2,192$443,195
206 ($3,651)$1,451$2,199$440,996
207 ($3,651)$1,444$2,207$438,789
208 ($3,651)$1,437$2,214$436,575
209 ($3,651)$1,430$2,221$434,354
210 ($3,651)$1,423$2,228$432,126
211 ($3,651)$1,415$2,236$429,891
212 ($3,651)$1,408$2,243$427,648
213 ($3,651)$1,401$2,250$425,397
214 ($3,651)$1,393$2,258$423,140
215 ($3,651)$1,386$2,265$420,875
216 ($3,651)$1,378$2,272$418,602
Year 19 - 217 ($3,651)$1,371$2,280$416,323
218 ($3,651)$1,363$2,287$414,035
219 ($3,651)$1,356$2,295$411,741
220 ($3,651)$1,348$2,302$409,438
221 ($3,651)$1,341$2,310$407,128
222 ($3,651)$1,333$2,317$404,811
223 ($3,651)$1,326$2,325$402,486
224 ($3,651)$1,318$2,333$400,153
225 ($3,651)$1,311$2,340$397,813
226 ($3,651)$1,303$2,348$395,465
227 ($3,651)$1,295$2,356$393,109
228 ($3,651)$1,287$2,363$390,746
Year 20 - 229 ($3,651)$1,280$2,371$388,375
230 ($3,651)$1,272$2,379$385,996
231 ($3,651)$1,264$2,387$383,610
232 ($3,651)$1,256$2,394$381,215
233 ($3,651)$1,248$2,402$378,813
234 ($3,651)$1,241$2,410$376,403
235 ($3,651)$1,233$2,418$373,985
236 ($3,651)$1,225$2,426$371,559
237 ($3,651)$1,217$2,434$369,125
238 ($3,651)$1,209$2,442$366,683
239 ($3,651)$1,201$2,450$364,233
240 ($3,651)$1,193$2,458$361,775
Year 21 - 241 ($3,651)$1,185$2,466$359,309
242 ($3,651)$1,177$2,474$356,835
243 ($3,651)$1,169$2,482$354,353
244 ($3,651)$1,161$2,490$351,863
245 ($3,651)$1,152$2,498$349,364
246 ($3,651)$1,144$2,507$346,858
247 ($3,651)$1,136$2,515$344,343
248 ($3,651)$1,128$2,523$341,820
249 ($3,651)$1,119$2,531$339,288
250 ($3,651)$1,111$2,540$336,749
251 ($3,651)$1,103$2,548$334,201
252 ($3,651)$1,095$2,556$331,645
Year 22 - 253 ($3,651)$1,086$2,565$329,080
254 ($3,651)$1,078$2,573$326,507
255 ($3,651)$1,069$2,581$323,925
256 ($3,651)$1,061$2,590$321,336
257 ($3,651)$1,052$2,598$318,737
258 ($3,651)$1,044$2,607$316,130
259 ($3,651)$1,035$2,615$313,515
260 ($3,651)$1,027$2,624$310,891
261 ($3,651)$1,018$2,633$308,258
262 ($3,651)$1,010$2,641$305,617
263 ($3,651)$1,001$2,650$302,967
264 ($3,651)$992$2,659$300,309
Year 23 - 265 ($3,651)$984$2,667$297,641
266 ($3,651)$975$2,676$294,965
267 ($3,651)$966$2,685$292,281
268 ($3,651)$957$2,694$289,587
269 ($3,651)$948$2,702$286,885
270 ($3,651)$940$2,711$284,173
271 ($3,651)$931$2,720$281,453
272 ($3,651)$922$2,729$278,724
273 ($3,651)$913$2,738$275,986
274 ($3,651)$904$2,747$273,239
275 ($3,651)$895$2,756$270,483
276 ($3,651)$886$2,765$267,719
Year 24 - 277 ($3,651)$877$2,774$264,945
278 ($3,651)$868$2,783$262,161
279 ($3,651)$859$2,792$259,369
280 ($3,651)$849$2,801$256,568
281 ($3,651)$840$2,811$253,757
282 ($3,651)$831$2,820$250,938
283 ($3,651)$822$2,829$248,109
284 ($3,651)$813$2,838$245,271
285 ($3,651)$803$2,848$242,423
286 ($3,651)$794$2,857$239,566
287 ($3,651)$785$2,866$236,700
288 ($3,651)$775$2,876$233,824
Year 25 - 289 ($3,651)$766$2,885$230,939
290 ($3,651)$756$2,894$228,045
291 ($3,651)$747$2,904$225,141
292 ($3,651)$737$2,913$222,228
293 ($3,651)$728$2,923$219,305
294 ($3,651)$718$2,933$216,372
295 ($3,651)$709$2,942$213,430
296 ($3,651)$699$2,952$210,478
297 ($3,651)$689$2,961$207,517
298 ($3,651)$680$2,971$204,546
299 ($3,651)$670$2,981$201,565
300 ($3,651)$660$2,991$198,574
Year 26 - 301 ($3,651)$650$3,000$195,574
302 ($3,651)$641$3,010$192,563
303 ($3,651)$631$3,020$189,543
304 ($3,651)$621$3,030$186,513
305 ($3,651)$611$3,040$183,473
306 ($3,651)$601$3,050$180,423
307 ($3,651)$591$3,060$177,363
308 ($3,651)$581$3,070$174,293
309 ($3,651)$571$3,080$171,214
310 ($3,651)$561$3,090$168,123
311 ($3,651)$551$3,100$165,023
312 ($3,651)$540$3,110$161,913
Year 27 - 313 ($3,651)$530$3,121$158,792
314 ($3,651)$520$3,131$155,662
315 ($3,651)$510$3,141$152,521
316 ($3,651)$500$3,151$149,369
317 ($3,651)$489$3,162$146,208
318 ($3,651)$479$3,172$143,036
319 ($3,651)$468$3,182$139,854
320 ($3,651)$458$3,193$136,661
321 ($3,651)$448$3,203$133,458
322 ($3,651)$437$3,214$130,244
323 ($3,651)$427$3,224$127,020
324 ($3,651)$416$3,235$123,785
Year 28 - 325 ($3,651)$405$3,245$120,540
326 ($3,651)$395$3,256$117,284
327 ($3,651)$384$3,267$114,017
328 ($3,651)$373$3,277$110,740
329 ($3,651)$363$3,288$107,451
330 ($3,651)$352$3,299$104,153
331 ($3,651)$341$3,310$100,843
332 ($3,651)$330$3,321$97,522
333 ($3,651)$319$3,331$94,191
334 ($3,651)$308$3,342$90,849
335 ($3,651)$298$3,353$87,495
336 ($3,651)$287$3,364$84,131
Year 29 - 337 ($3,651)$276$3,375$80,756
338 ($3,651)$264$3,386$77,370
339 ($3,651)$253$3,397$73,972
340 ($3,651)$242$3,409$70,564
341 ($3,651)$231$3,420$67,144
342 ($3,651)$220$3,431$63,713
343 ($3,651)$209$3,442$60,271
344 ($3,651)$197$3,453$56,818
345 ($3,651)$186$3,465$53,353
346 ($3,651)$175$3,476$49,877
347 ($3,651)$163$3,487$46,390
348 ($3,651)$152$3,499$42,891
Year 30 - 349 ($3,651)$140$3,510$39,380
350 ($3,651)$129$3,522$35,859
351 ($3,651)$117$3,533$32,325
352 ($3,651)$106$3,545$28,780
353 ($3,651)$94$3,557$25,224
354 ($3,651)$83$3,568$21,656
355 ($3,651)$71$3,580$18,076
356 ($3,651)$59$3,592$14,484
357 ($3,651)$47$3,603$10,881
358 ($3,651)$36$3,615$7,266
359 ($3,651)$24$3,627$3,639
360 ($3,651)$12$3,639$0
TOTALS$543,078$771,200$1,314,278

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.