« Back to all home prices

Mortgage Payment Schedule for a $966,000 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% ($193,200) 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
$3,658 360 $544,205 $1,317,005

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  $966,000
Down Payment $193,200$772,800
Year 1 - 1 ($3,658)$2,531$1,127$771,673
2 ($3,658)$2,527$1,131$770,541
3 ($3,658)$2,524$1,135$769,407
4 ($3,658)$2,520$1,139$768,268
5 ($3,658)$2,516$1,142$767,126
6 ($3,658)$2,512$1,146$765,980
7 ($3,658)$2,509$1,150$764,830
8 ($3,658)$2,505$1,154$763,677
9 ($3,658)$2,501$1,157$762,519
10 ($3,658)$2,497$1,161$761,358
11 ($3,658)$2,493$1,165$760,193
12 ($3,658)$2,490$1,169$759,025
Year 2 - 13 ($3,658)$2,486$1,173$757,852
14 ($3,658)$2,482$1,176$756,676
15 ($3,658)$2,478$1,180$755,495
16 ($3,658)$2,474$1,184$754,311
17 ($3,658)$2,470$1,188$753,123
18 ($3,658)$2,466$1,192$751,931
19 ($3,658)$2,463$1,196$750,736
20 ($3,658)$2,459$1,200$749,536
21 ($3,658)$2,455$1,204$748,332
22 ($3,658)$2,451$1,208$747,125
23 ($3,658)$2,447$1,212$745,913
24 ($3,658)$2,443$1,215$744,698
Year 3 - 25 ($3,658)$2,439$1,219$743,478
26 ($3,658)$2,435$1,223$742,255
27 ($3,658)$2,431$1,227$741,027
28 ($3,658)$2,427$1,231$739,796
29 ($3,658)$2,423$1,236$738,560
30 ($3,658)$2,419$1,240$737,321
31 ($3,658)$2,415$1,244$736,077
32 ($3,658)$2,411$1,248$734,830
33 ($3,658)$2,407$1,252$733,578
34 ($3,658)$2,402$1,256$732,322
35 ($3,658)$2,398$1,260$731,062
36 ($3,658)$2,394$1,264$729,798
Year 4 - 37 ($3,658)$2,390$1,268$728,529
38 ($3,658)$2,386$1,272$727,257
39 ($3,658)$2,382$1,277$725,981
40 ($3,658)$2,378$1,281$724,700
41 ($3,658)$2,373$1,285$723,415
42 ($3,658)$2,369$1,289$722,126
43 ($3,658)$2,365$1,293$720,832
44 ($3,658)$2,361$1,298$719,535
45 ($3,658)$2,356$1,302$718,233
46 ($3,658)$2,352$1,306$716,927
47 ($3,658)$2,348$1,310$715,616
48 ($3,658)$2,344$1,315$714,302
Year 5 - 49 ($3,658)$2,339$1,319$712,982
50 ($3,658)$2,335$1,323$711,659
51 ($3,658)$2,331$1,328$710,331
52 ($3,658)$2,326$1,332$708,999
53 ($3,658)$2,322$1,336$707,663
54 ($3,658)$2,318$1,341$706,322
55 ($3,658)$2,313$1,345$704,977
56 ($3,658)$2,309$1,350$703,628
57 ($3,658)$2,304$1,354$702,274
58 ($3,658)$2,300$1,358$700,915
59 ($3,658)$2,295$1,363$699,552
60 ($3,658)$2,291$1,367$698,185
Year 6 - 61 ($3,658)$2,287$1,372$696,813
62 ($3,658)$2,282$1,376$695,437
63 ($3,658)$2,278$1,381$694,056
64 ($3,658)$2,273$1,385$692,671
65 ($3,658)$2,268$1,390$691,281
66 ($3,658)$2,264$1,394$689,887
67 ($3,658)$2,259$1,399$688,488
68 ($3,658)$2,255$1,404$687,084
69 ($3,658)$2,250$1,408$685,676
70 ($3,658)$2,246$1,413$684,263
71 ($3,658)$2,241$1,417$682,846
72 ($3,658)$2,236$1,422$681,424
Year 7 - 73 ($3,658)$2,232$1,427$679,997
74 ($3,658)$2,227$1,431$678,566
75 ($3,658)$2,222$1,436$677,130
76 ($3,658)$2,218$1,441$675,689
77 ($3,658)$2,213$1,445$674,244
78 ($3,658)$2,208$1,450$672,793
79 ($3,658)$2,203$1,455$671,338
80 ($3,658)$2,199$1,460$669,879
81 ($3,658)$2,194$1,464$668,414
82 ($3,658)$2,189$1,469$666,945
83 ($3,658)$2,184$1,474$665,471
84 ($3,658)$2,179$1,479$663,992
Year 8 - 85 ($3,658)$2,175$1,484$662,508
86 ($3,658)$2,170$1,489$661,020
87 ($3,658)$2,165$1,494$659,526
88 ($3,658)$2,160$1,498$658,028
89 ($3,658)$2,155$1,503$656,524
90 ($3,658)$2,150$1,508$655,016
91 ($3,658)$2,145$1,513$653,503
92 ($3,658)$2,140$1,518$651,985
93 ($3,658)$2,135$1,523$650,462
94 ($3,658)$2,130$1,528$648,934
95 ($3,658)$2,125$1,533$647,401
96 ($3,658)$2,120$1,538$645,862
Year 9 - 97 ($3,658)$2,115$1,543$644,319
98 ($3,658)$2,110$1,548$642,771
99 ($3,658)$2,105$1,553$641,218
100 ($3,658)$2,100$1,558$639,659
101 ($3,658)$2,095$1,563$638,096
102 ($3,658)$2,090$1,569$636,527
103 ($3,658)$2,085$1,574$634,954
104 ($3,658)$2,079$1,579$633,375
105 ($3,658)$2,074$1,584$631,791
106 ($3,658)$2,069$1,589$630,202
107 ($3,658)$2,064$1,594$628,607
108 ($3,658)$2,059$1,600$627,007
Year 10 - 109 ($3,658)$2,053$1,605$625,403
110 ($3,658)$2,048$1,610$623,792
111 ($3,658)$2,043$1,615$622,177
112 ($3,658)$2,038$1,621$620,556
113 ($3,658)$2,032$1,626$618,930
114 ($3,658)$2,027$1,631$617,299
115 ($3,658)$2,022$1,637$615,662
116 ($3,658)$2,016$1,642$614,020
117 ($3,658)$2,011$1,647$612,373
118 ($3,658)$2,006$1,653$610,720
119 ($3,658)$2,000$1,658$609,062
120 ($3,658)$1,995$1,664$607,398
Year 11 - 121 ($3,658)$1,989$1,669$605,729
122 ($3,658)$1,984$1,675$604,054
123 ($3,658)$1,978$1,680$602,374
124 ($3,658)$1,973$1,686$600,689
125 ($3,658)$1,967$1,691$598,997
126 ($3,658)$1,962$1,697$597,301
127 ($3,658)$1,956$1,702$595,599
128 ($3,658)$1,951$1,708$593,891
129 ($3,658)$1,945$1,713$592,178
130 ($3,658)$1,939$1,719$590,459
131 ($3,658)$1,934$1,725$588,734
132 ($3,658)$1,928$1,730$587,004
Year 12 - 133 ($3,658)$1,922$1,736$585,268
134 ($3,658)$1,917$1,742$583,526
135 ($3,658)$1,911$1,747$581,779
136 ($3,658)$1,905$1,753$580,026
137 ($3,658)$1,900$1,759$578,267
138 ($3,658)$1,894$1,765$576,503
139 ($3,658)$1,888$1,770$574,732
140 ($3,658)$1,882$1,776$572,956
141 ($3,658)$1,876$1,782$571,174
142 ($3,658)$1,871$1,788$569,387
143 ($3,658)$1,865$1,794$567,593
144 ($3,658)$1,859$1,799$565,794
Year 13 - 145 ($3,658)$1,853$1,805$563,988
146 ($3,658)$1,847$1,811$562,177
147 ($3,658)$1,841$1,817$560,360
148 ($3,658)$1,835$1,823$558,536
149 ($3,658)$1,829$1,829$556,707
150 ($3,658)$1,823$1,835$554,872
151 ($3,658)$1,817$1,841$553,031
152 ($3,658)$1,811$1,847$551,184
153 ($3,658)$1,805$1,853$549,331
154 ($3,658)$1,799$1,859$547,471
155 ($3,658)$1,793$1,865$545,606
156 ($3,658)$1,787$1,871$543,735
Year 14 - 157 ($3,658)$1,781$1,878$541,857
158 ($3,658)$1,775$1,884$539,973
159 ($3,658)$1,768$1,890$538,083
160 ($3,658)$1,762$1,896$536,187
161 ($3,658)$1,756$1,902$534,285
162 ($3,658)$1,750$1,909$532,376
163 ($3,658)$1,744$1,915$530,461
164 ($3,658)$1,737$1,921$528,540
165 ($3,658)$1,731$1,927$526,613
166 ($3,658)$1,725$1,934$524,679
167 ($3,658)$1,718$1,940$522,739
168 ($3,658)$1,712$1,946$520,793
Year 15 - 169 ($3,658)$1,706$1,953$518,840
170 ($3,658)$1,699$1,959$516,881
171 ($3,658)$1,693$1,966$514,915
172 ($3,658)$1,686$1,972$512,943
173 ($3,658)$1,680$1,978$510,965
174 ($3,658)$1,673$1,985$508,980
175 ($3,658)$1,667$1,991$506,989
176 ($3,658)$1,660$1,998$504,991
177 ($3,658)$1,654$2,005$502,986
178 ($3,658)$1,647$2,011$500,975
179 ($3,658)$1,641$2,018$498,957
180 ($3,658)$1,634$2,024$496,933
Year 16 - 181 ($3,658)$1,627$2,031$494,902
182 ($3,658)$1,621$2,038$492,865
183 ($3,658)$1,614$2,044$490,820
184 ($3,658)$1,607$2,051$488,770
185 ($3,658)$1,601$2,058$486,712
186 ($3,658)$1,594$2,064$484,648
187 ($3,658)$1,587$2,071$482,576
188 ($3,658)$1,580$2,078$480,498
189 ($3,658)$1,574$2,085$478,414
190 ($3,658)$1,567$2,092$476,322
191 ($3,658)$1,560$2,098$474,224
192 ($3,658)$1,553$2,105$472,119
Year 17 - 193 ($3,658)$1,546$2,112$470,006
194 ($3,658)$1,539$2,119$467,887
195 ($3,658)$1,532$2,126$465,761
196 ($3,658)$1,525$2,133$463,628
197 ($3,658)$1,518$2,140$461,488
198 ($3,658)$1,511$2,147$459,341
199 ($3,658)$1,504$2,154$457,187
200 ($3,658)$1,497$2,161$455,026
201 ($3,658)$1,490$2,168$452,858
202 ($3,658)$1,483$2,175$450,683
203 ($3,658)$1,476$2,182$448,501
204 ($3,658)$1,469$2,190$446,311
Year 18 - 205 ($3,658)$1,462$2,197$444,114
206 ($3,658)$1,454$2,204$441,911
207 ($3,658)$1,447$2,211$439,699
208 ($3,658)$1,440$2,218$437,481
209 ($3,658)$1,433$2,226$435,256
210 ($3,658)$1,425$2,233$433,023
211 ($3,658)$1,418$2,240$430,782
212 ($3,658)$1,411$2,248$428,535
213 ($3,658)$1,403$2,255$426,280
214 ($3,658)$1,396$2,262$424,018
215 ($3,658)$1,389$2,270$421,748
216 ($3,658)$1,381$2,277$419,471
Year 19 - 217 ($3,658)$1,374$2,285$417,186
218 ($3,658)$1,366$2,292$414,894
219 ($3,658)$1,359$2,300$412,595
220 ($3,658)$1,351$2,307$410,288
221 ($3,658)$1,344$2,315$407,973
222 ($3,658)$1,336$2,322$405,651
223 ($3,658)$1,329$2,330$403,321
224 ($3,658)$1,321$2,337$400,983
225 ($3,658)$1,313$2,345$398,638
226 ($3,658)$1,306$2,353$396,286
227 ($3,658)$1,298$2,361$393,925
228 ($3,658)$1,290$2,368$391,557
Year 20 - 229 ($3,658)$1,282$2,376$389,181
230 ($3,658)$1,275$2,384$386,797
231 ($3,658)$1,267$2,392$384,405
232 ($3,658)$1,259$2,399$382,006
233 ($3,658)$1,251$2,407$379,599
234 ($3,658)$1,243$2,415$377,184
235 ($3,658)$1,235$2,423$374,760
236 ($3,658)$1,227$2,431$372,329
237 ($3,658)$1,219$2,439$369,890
238 ($3,658)$1,211$2,447$367,444
239 ($3,658)$1,203$2,455$364,989
240 ($3,658)$1,195$2,463$362,526
Year 21 - 241 ($3,658)$1,187$2,471$360,054
242 ($3,658)$1,179$2,479$357,575
243 ($3,658)$1,171$2,487$355,088
244 ($3,658)$1,163$2,495$352,593
245 ($3,658)$1,155$2,504$350,089
246 ($3,658)$1,147$2,512$347,577
247 ($3,658)$1,138$2,520$345,057
248 ($3,658)$1,130$2,528$342,529
249 ($3,658)$1,122$2,537$339,992
250 ($3,658)$1,113$2,545$337,447
251 ($3,658)$1,105$2,553$334,894
252 ($3,658)$1,097$2,562$332,333
Year 22 - 253 ($3,658)$1,088$2,570$329,763
254 ($3,658)$1,080$2,578$327,184
255 ($3,658)$1,072$2,587$324,598
256 ($3,658)$1,063$2,595$322,002
257 ($3,658)$1,055$2,604$319,398
258 ($3,658)$1,046$2,612$316,786
259 ($3,658)$1,037$2,621$314,165
260 ($3,658)$1,029$2,629$311,536
261 ($3,658)$1,020$2,638$308,898
262 ($3,658)$1,012$2,647$306,251
263 ($3,658)$1,003$2,655$303,596
264 ($3,658)$994$2,664$300,932
Year 23 - 265 ($3,658)$986$2,673$298,259
266 ($3,658)$977$2,682$295,577
267 ($3,658)$968$2,690$292,887
268 ($3,658)$959$2,699$290,188
269 ($3,658)$950$2,708$287,480
270 ($3,658)$941$2,717$284,763
271 ($3,658)$933$2,726$282,037
272 ($3,658)$924$2,735$279,302
273 ($3,658)$915$2,744$276,559
274 ($3,658)$906$2,753$273,806
275 ($3,658)$897$2,762$271,045
276 ($3,658)$888$2,771$268,274
Year 24 - 277 ($3,658)$879$2,780$265,494
278 ($3,658)$869$2,789$262,705
279 ($3,658)$860$2,798$259,907
280 ($3,658)$851$2,807$257,100
281 ($3,658)$842$2,816$254,284
282 ($3,658)$833$2,826$251,458
283 ($3,658)$824$2,835$248,623
284 ($3,658)$814$2,844$245,779
285 ($3,658)$805$2,853$242,926
286 ($3,658)$796$2,863$240,063
287 ($3,658)$786$2,872$237,191
288 ($3,658)$777$2,882$234,310
Year 25 - 289 ($3,658)$767$2,891$231,419
290 ($3,658)$758$2,900$228,518
291 ($3,658)$748$2,910$225,608
292 ($3,658)$739$2,919$222,689
293 ($3,658)$729$2,929$219,760
294 ($3,658)$720$2,939$216,821
295 ($3,658)$710$2,948$213,873
296 ($3,658)$700$2,958$210,915
297 ($3,658)$691$2,968$207,947
298 ($3,658)$681$2,977$204,970
299 ($3,658)$671$2,987$201,983
300 ($3,658)$661$2,997$198,986
Year 26 - 301 ($3,658)$652$3,007$195,979
302 ($3,658)$642$3,017$192,963
303 ($3,658)$632$3,026$189,936
304 ($3,658)$622$3,036$186,900
305 ($3,658)$612$3,046$183,854
306 ($3,658)$602$3,056$180,798
307 ($3,658)$592$3,066$177,731
308 ($3,658)$582$3,076$174,655
309 ($3,658)$572$3,086$171,569
310 ($3,658)$562$3,096$168,472
311 ($3,658)$552$3,107$165,366
312 ($3,658)$542$3,117$162,249
Year 27 - 313 ($3,658)$531$3,127$159,122
314 ($3,658)$521$3,137$155,985
315 ($3,658)$511$3,147$152,837
316 ($3,658)$501$3,158$149,679
317 ($3,658)$490$3,168$146,511
318 ($3,658)$480$3,179$143,333
319 ($3,658)$469$3,189$140,144
320 ($3,658)$459$3,199$136,944
321 ($3,658)$448$3,210$133,735
322 ($3,658)$438$3,220$130,514
323 ($3,658)$427$3,231$127,283
324 ($3,658)$417$3,241$124,042
Year 28 - 325 ($3,658)$406$3,252$120,790
326 ($3,658)$396$3,263$117,527
327 ($3,658)$385$3,273$114,253
328 ($3,658)$374$3,284$110,969
329 ($3,658)$363$3,295$107,674
330 ($3,658)$353$3,306$104,369
331 ($3,658)$342$3,317$101,052
332 ($3,658)$331$3,327$97,725
333 ($3,658)$320$3,338$94,386
334 ($3,658)$309$3,349$91,037
335 ($3,658)$298$3,360$87,677
336 ($3,658)$287$3,371$84,306
Year 29 - 337 ($3,658)$276$3,382$80,924
338 ($3,658)$265$3,393$77,530
339 ($3,658)$254$3,404$74,126
340 ($3,658)$243$3,416$70,710
341 ($3,658)$232$3,427$67,283
342 ($3,658)$220$3,438$63,845
343 ($3,658)$209$3,449$60,396
344 ($3,658)$198$3,461$56,936
345 ($3,658)$186$3,472$53,464
346 ($3,658)$175$3,483$49,981
347 ($3,658)$164$3,495$46,486
348 ($3,658)$152$3,506$42,980
Year 30 - 349 ($3,658)$141$3,518$39,462
350 ($3,658)$129$3,529$35,933
351 ($3,658)$118$3,541$32,392
352 ($3,658)$106$3,552$28,840
353 ($3,658)$94$3,564$25,276
354 ($3,658)$83$3,576$21,701
355 ($3,658)$71$3,587$18,113
356 ($3,658)$59$3,599$14,514
357 ($3,658)$48$3,611$10,904
358 ($3,658)$36$3,623$7,281
359 ($3,658)$24$3,635$3,646
360 ($3,658)$12$3,646$0
TOTALS$544,205$772,800$1,317,005

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.