« Back to all home prices

Mortgage Payment Schedule for a $967,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($193,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,649 360 $539,977 $1,313,577

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 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 #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 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 #: 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

$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: 3.776% | Rate: 3.750% | Fees: $795 | 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 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
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  $967,000
Down Payment $193,400$773,600
Year 1 - 1 ($3,649)$2,514$1,135$772,465
2 ($3,649)$2,511$1,138$771,327
3 ($3,649)$2,507$1,142$770,185
4 ($3,649)$2,503$1,146$769,039
5 ($3,649)$2,499$1,149$767,890
6 ($3,649)$2,496$1,153$766,737
7 ($3,649)$2,492$1,157$765,580
8 ($3,649)$2,488$1,161$764,419
9 ($3,649)$2,484$1,164$763,255
10 ($3,649)$2,481$1,168$762,086
11 ($3,649)$2,477$1,172$760,914
12 ($3,649)$2,473$1,176$759,738
Year 2 - 13 ($3,649)$2,469$1,180$758,559
14 ($3,649)$2,465$1,184$757,375
15 ($3,649)$2,461$1,187$756,188
16 ($3,649)$2,458$1,191$754,997
17 ($3,649)$2,454$1,195$753,802
18 ($3,649)$2,450$1,199$752,603
19 ($3,649)$2,446$1,203$751,400
20 ($3,649)$2,442$1,207$750,193
21 ($3,649)$2,438$1,211$748,982
22 ($3,649)$2,434$1,215$747,768
23 ($3,649)$2,430$1,219$746,549
24 ($3,649)$2,426$1,223$745,327
Year 3 - 25 ($3,649)$2,422$1,227$744,100
26 ($3,649)$2,418$1,231$742,870
27 ($3,649)$2,414$1,234$741,635
28 ($3,649)$2,410$1,239$740,397
29 ($3,649)$2,406$1,243$739,154
30 ($3,649)$2,402$1,247$737,907
31 ($3,649)$2,398$1,251$736,657
32 ($3,649)$2,394$1,255$735,402
33 ($3,649)$2,390$1,259$734,143
34 ($3,649)$2,386$1,263$732,880
35 ($3,649)$2,382$1,267$731,614
36 ($3,649)$2,378$1,271$730,342
Year 4 - 37 ($3,649)$2,374$1,275$729,067
38 ($3,649)$2,369$1,279$727,788
39 ($3,649)$2,365$1,284$726,504
40 ($3,649)$2,361$1,288$725,217
41 ($3,649)$2,357$1,292$723,925
42 ($3,649)$2,353$1,296$722,629
43 ($3,649)$2,349$1,300$721,328
44 ($3,649)$2,344$1,305$720,024
45 ($3,649)$2,340$1,309$718,715
46 ($3,649)$2,336$1,313$717,402
47 ($3,649)$2,332$1,317$716,085
48 ($3,649)$2,327$1,322$714,763
Year 5 - 49 ($3,649)$2,323$1,326$713,438
50 ($3,649)$2,319$1,330$712,107
51 ($3,649)$2,314$1,334$710,773
52 ($3,649)$2,310$1,339$709,434
53 ($3,649)$2,306$1,343$708,091
54 ($3,649)$2,301$1,348$706,743
55 ($3,649)$2,297$1,352$705,391
56 ($3,649)$2,293$1,356$704,035
57 ($3,649)$2,288$1,361$702,674
58 ($3,649)$2,284$1,365$701,309
59 ($3,649)$2,279$1,370$699,940
60 ($3,649)$2,275$1,374$698,566
Year 6 - 61 ($3,649)$2,270$1,378$697,187
62 ($3,649)$2,266$1,383$695,804
63 ($3,649)$2,261$1,387$694,417
64 ($3,649)$2,257$1,392$693,025
65 ($3,649)$2,252$1,396$691,628
66 ($3,649)$2,248$1,401$690,227
67 ($3,649)$2,243$1,406$688,822
68 ($3,649)$2,239$1,410$687,412
69 ($3,649)$2,234$1,415$685,997
70 ($3,649)$2,229$1,419$684,578
71 ($3,649)$2,225$1,424$683,154
72 ($3,649)$2,220$1,429$681,725
Year 7 - 73 ($3,649)$2,216$1,433$680,292
74 ($3,649)$2,211$1,438$678,854
75 ($3,649)$2,206$1,443$677,411
76 ($3,649)$2,202$1,447$675,964
77 ($3,649)$2,197$1,452$674,512
78 ($3,649)$2,192$1,457$673,056
79 ($3,649)$2,187$1,461$671,594
80 ($3,649)$2,183$1,466$670,128
81 ($3,649)$2,178$1,471$668,657
82 ($3,649)$2,173$1,476$667,181
83 ($3,649)$2,168$1,480$665,701
84 ($3,649)$2,164$1,485$664,216
Year 8 - 85 ($3,649)$2,159$1,490$662,725
86 ($3,649)$2,154$1,495$661,230
87 ($3,649)$2,149$1,500$659,731
88 ($3,649)$2,144$1,505$658,226
89 ($3,649)$2,139$1,510$656,716
90 ($3,649)$2,134$1,514$655,202
91 ($3,649)$2,129$1,519$653,682
92 ($3,649)$2,124$1,524$652,158
93 ($3,649)$2,120$1,529$650,629
94 ($3,649)$2,115$1,534$649,095
95 ($3,649)$2,110$1,539$647,555
96 ($3,649)$2,105$1,544$646,011
Year 9 - 97 ($3,649)$2,100$1,549$644,462
98 ($3,649)$2,095$1,554$642,907
99 ($3,649)$2,089$1,559$641,348
100 ($3,649)$2,084$1,564$639,784
101 ($3,649)$2,079$1,570$638,214
102 ($3,649)$2,074$1,575$636,639
103 ($3,649)$2,069$1,580$635,060
104 ($3,649)$2,064$1,585$633,475
105 ($3,649)$2,059$1,590$631,885
106 ($3,649)$2,054$1,595$630,290
107 ($3,649)$2,048$1,600$628,689
108 ($3,649)$2,043$1,606$627,084
Year 10 - 109 ($3,649)$2,038$1,611$625,473
110 ($3,649)$2,033$1,616$623,857
111 ($3,649)$2,028$1,621$622,235
112 ($3,649)$2,022$1,627$620,609
113 ($3,649)$2,017$1,632$618,977
114 ($3,649)$2,012$1,637$617,340
115 ($3,649)$2,006$1,642$615,697
116 ($3,649)$2,001$1,648$614,050
117 ($3,649)$1,996$1,653$612,396
118 ($3,649)$1,990$1,659$610,738
119 ($3,649)$1,985$1,664$609,074
120 ($3,649)$1,979$1,669$607,405
Year 11 - 121 ($3,649)$1,974$1,675$605,730
122 ($3,649)$1,969$1,680$604,050
123 ($3,649)$1,963$1,686$602,364
124 ($3,649)$1,958$1,691$600,673
125 ($3,649)$1,952$1,697$598,976
126 ($3,649)$1,947$1,702$597,274
127 ($3,649)$1,941$1,708$595,566
128 ($3,649)$1,936$1,713$593,853
129 ($3,649)$1,930$1,719$592,134
130 ($3,649)$1,924$1,724$590,410
131 ($3,649)$1,919$1,730$588,680
132 ($3,649)$1,913$1,736$586,944
Year 12 - 133 ($3,649)$1,908$1,741$585,203
134 ($3,649)$1,902$1,747$583,456
135 ($3,649)$1,896$1,753$581,704
136 ($3,649)$1,891$1,758$579,945
137 ($3,649)$1,885$1,764$578,181
138 ($3,649)$1,879$1,770$576,412
139 ($3,649)$1,873$1,775$574,636
140 ($3,649)$1,868$1,781$572,855
141 ($3,649)$1,862$1,787$571,068
142 ($3,649)$1,856$1,793$569,275
143 ($3,649)$1,850$1,799$567,476
144 ($3,649)$1,844$1,805$565,672
Year 13 - 145 ($3,649)$1,838$1,810$563,861
146 ($3,649)$1,833$1,816$562,045
147 ($3,649)$1,827$1,822$560,223
148 ($3,649)$1,821$1,828$558,395
149 ($3,649)$1,815$1,834$556,561
150 ($3,649)$1,809$1,840$554,721
151 ($3,649)$1,803$1,846$552,875
152 ($3,649)$1,797$1,852$551,023
153 ($3,649)$1,791$1,858$549,165
154 ($3,649)$1,785$1,864$547,301
155 ($3,649)$1,779$1,870$545,431
156 ($3,649)$1,773$1,876$543,554
Year 14 - 157 ($3,649)$1,767$1,882$541,672
158 ($3,649)$1,760$1,888$539,784
159 ($3,649)$1,754$1,895$537,889
160 ($3,649)$1,748$1,901$535,989
161 ($3,649)$1,742$1,907$534,082
162 ($3,649)$1,736$1,913$532,169
163 ($3,649)$1,730$1,919$530,249
164 ($3,649)$1,723$1,926$528,324
165 ($3,649)$1,717$1,932$526,392
166 ($3,649)$1,711$1,938$524,454
167 ($3,649)$1,704$1,944$522,510
168 ($3,649)$1,698$1,951$520,559
Year 15 - 169 ($3,649)$1,692$1,957$518,602
170 ($3,649)$1,685$1,963$516,639
171 ($3,649)$1,679$1,970$514,669
172 ($3,649)$1,673$1,976$512,693
173 ($3,649)$1,666$1,983$510,710
174 ($3,649)$1,660$1,989$508,721
175 ($3,649)$1,653$1,995$506,726
176 ($3,649)$1,647$2,002$504,724
177 ($3,649)$1,640$2,008$502,715
178 ($3,649)$1,634$2,015$500,700
179 ($3,649)$1,627$2,022$498,679
180 ($3,649)$1,621$2,028$496,651
Year 16 - 181 ($3,649)$1,614$2,035$494,616
182 ($3,649)$1,608$2,041$492,574
183 ($3,649)$1,601$2,048$490,527
184 ($3,649)$1,594$2,055$488,472
185 ($3,649)$1,588$2,061$486,411
186 ($3,649)$1,581$2,068$484,343
187 ($3,649)$1,574$2,075$482,268
188 ($3,649)$1,567$2,081$480,186
189 ($3,649)$1,561$2,088$478,098
190 ($3,649)$1,554$2,095$476,003
191 ($3,649)$1,547$2,102$473,901
192 ($3,649)$1,540$2,109$471,793
Year 17 - 193 ($3,649)$1,533$2,115$469,677
194 ($3,649)$1,526$2,122$467,555
195 ($3,649)$1,520$2,129$465,426
196 ($3,649)$1,513$2,136$463,289
197 ($3,649)$1,506$2,143$461,146
198 ($3,649)$1,499$2,150$458,996
199 ($3,649)$1,492$2,157$456,839
200 ($3,649)$1,485$2,164$454,675
201 ($3,649)$1,478$2,171$452,504
202 ($3,649)$1,471$2,178$450,326
203 ($3,649)$1,464$2,185$448,140
204 ($3,649)$1,456$2,192$445,948
Year 18 - 205 ($3,649)$1,449$2,199$443,749
206 ($3,649)$1,442$2,207$441,542
207 ($3,649)$1,435$2,214$439,328
208 ($3,649)$1,428$2,221$437,107
209 ($3,649)$1,421$2,228$434,879
210 ($3,649)$1,413$2,235$432,643
211 ($3,649)$1,406$2,243$430,401
212 ($3,649)$1,399$2,250$428,151
213 ($3,649)$1,391$2,257$425,893
214 ($3,649)$1,384$2,265$423,629
215 ($3,649)$1,377$2,272$421,357
216 ($3,649)$1,369$2,279$419,077
Year 19 - 217 ($3,649)$1,362$2,287$416,790
218 ($3,649)$1,355$2,294$414,496
219 ($3,649)$1,347$2,302$412,194
220 ($3,649)$1,340$2,309$409,885
221 ($3,649)$1,332$2,317$407,569
222 ($3,649)$1,325$2,324$405,244
223 ($3,649)$1,317$2,332$402,912
224 ($3,649)$1,309$2,339$400,573
225 ($3,649)$1,302$2,347$398,226
226 ($3,649)$1,294$2,355$395,872
227 ($3,649)$1,287$2,362$393,509
228 ($3,649)$1,279$2,370$391,139
Year 20 - 229 ($3,649)$1,271$2,378$388,762
230 ($3,649)$1,263$2,385$386,376
231 ($3,649)$1,256$2,393$383,983
232 ($3,649)$1,248$2,401$381,582
233 ($3,649)$1,240$2,409$379,174
234 ($3,649)$1,232$2,417$376,757
235 ($3,649)$1,224$2,424$374,333
236 ($3,649)$1,217$2,432$371,901
237 ($3,649)$1,209$2,440$369,461
238 ($3,649)$1,201$2,448$367,012
239 ($3,649)$1,193$2,456$364,556
240 ($3,649)$1,185$2,464$362,092
Year 21 - 241 ($3,649)$1,177$2,472$359,620
242 ($3,649)$1,169$2,480$357,140
243 ($3,649)$1,161$2,488$354,652
244 ($3,649)$1,153$2,496$352,156
245 ($3,649)$1,145$2,504$349,652
246 ($3,649)$1,136$2,512$347,139
247 ($3,649)$1,128$2,521$344,619
248 ($3,649)$1,120$2,529$342,090
249 ($3,649)$1,112$2,537$339,553
250 ($3,649)$1,104$2,545$337,007
251 ($3,649)$1,095$2,554$334,454
252 ($3,649)$1,087$2,562$331,892
Year 22 - 253 ($3,649)$1,079$2,570$329,322
254 ($3,649)$1,070$2,579$326,743
255 ($3,649)$1,062$2,587$324,156
256 ($3,649)$1,054$2,595$321,561
257 ($3,649)$1,045$2,604$318,957
258 ($3,649)$1,037$2,612$316,345
259 ($3,649)$1,028$2,621$313,724
260 ($3,649)$1,020$2,629$311,095
261 ($3,649)$1,011$2,638$308,457
262 ($3,649)$1,002$2,646$305,811
263 ($3,649)$994$2,655$303,156
264 ($3,649)$985$2,664$300,493
Year 23 - 265 ($3,649)$977$2,672$297,820
266 ($3,649)$968$2,681$295,139
267 ($3,649)$959$2,690$292,450
268 ($3,649)$950$2,698$289,752
269 ($3,649)$942$2,707$287,044
270 ($3,649)$933$2,716$284,328
271 ($3,649)$924$2,725$281,604
272 ($3,649)$915$2,734$278,870
273 ($3,649)$906$2,742$276,128
274 ($3,649)$897$2,751$273,376
275 ($3,649)$888$2,760$270,616
276 ($3,649)$880$2,769$267,846
Year 24 - 277 ($3,649)$871$2,778$265,068
278 ($3,649)$861$2,787$262,281
279 ($3,649)$852$2,796$259,484
280 ($3,649)$843$2,806$256,679
281 ($3,649)$834$2,815$253,864
282 ($3,649)$825$2,824$251,041
283 ($3,649)$816$2,833$248,208
284 ($3,649)$807$2,842$245,365
285 ($3,649)$797$2,851$242,514
286 ($3,649)$788$2,861$239,653
287 ($3,649)$779$2,870$236,783
288 ($3,649)$770$2,879$233,904
Year 25 - 289 ($3,649)$760$2,889$231,016
290 ($3,649)$751$2,898$228,117
291 ($3,649)$741$2,907$225,210
292 ($3,649)$732$2,917$222,293
293 ($3,649)$722$2,926$219,367
294 ($3,649)$713$2,936$216,431
295 ($3,649)$703$2,945$213,485
296 ($3,649)$694$2,955$210,530
297 ($3,649)$684$2,965$207,566
298 ($3,649)$675$2,974$204,592
299 ($3,649)$665$2,984$201,608
300 ($3,649)$655$2,994$198,614
Year 26 - 301 ($3,649)$645$3,003$195,611
302 ($3,649)$636$3,013$192,598
303 ($3,649)$626$3,023$189,575
304 ($3,649)$616$3,033$186,542
305 ($3,649)$606$3,043$183,500
306 ($3,649)$596$3,052$180,447
307 ($3,649)$586$3,062$177,385
308 ($3,649)$577$3,072$174,312
309 ($3,649)$567$3,082$171,230
310 ($3,649)$556$3,092$168,138
311 ($3,649)$546$3,102$165,035
312 ($3,649)$536$3,112$161,923
Year 27 - 313 ($3,649)$526$3,123$158,800
314 ($3,649)$516$3,133$155,668
315 ($3,649)$506$3,143$152,525
316 ($3,649)$496$3,153$149,372
317 ($3,649)$485$3,163$146,208
318 ($3,649)$475$3,174$143,035
319 ($3,649)$465$3,184$139,851
320 ($3,649)$455$3,194$136,656
321 ($3,649)$444$3,205$133,452
322 ($3,649)$434$3,215$130,237
323 ($3,649)$423$3,226$127,011
324 ($3,649)$413$3,236$123,775
Year 28 - 325 ($3,649)$402$3,247$120,528
326 ($3,649)$392$3,257$117,271
327 ($3,649)$381$3,268$114,004
328 ($3,649)$371$3,278$110,725
329 ($3,649)$360$3,289$107,436
330 ($3,649)$349$3,300$104,137
331 ($3,649)$338$3,310$100,826
332 ($3,649)$328$3,321$97,505
333 ($3,649)$317$3,332$94,173
334 ($3,649)$306$3,343$90,830
335 ($3,649)$295$3,354$87,477
336 ($3,649)$284$3,365$84,112
Year 29 - 337 ($3,649)$273$3,375$80,737
338 ($3,649)$262$3,386$77,350
339 ($3,649)$251$3,397$73,953
340 ($3,649)$240$3,408$70,544
341 ($3,649)$229$3,420$67,125
342 ($3,649)$218$3,431$63,694
343 ($3,649)$207$3,442$60,252
344 ($3,649)$196$3,453$56,799
345 ($3,649)$185$3,464$53,335
346 ($3,649)$173$3,475$49,860
347 ($3,649)$162$3,487$46,373
348 ($3,649)$151$3,498$42,875
Year 30 - 349 ($3,649)$139$3,509$39,365
350 ($3,649)$128$3,521$35,844
351 ($3,649)$116$3,532$32,312
352 ($3,649)$105$3,544$28,768
353 ($3,649)$93$3,555$25,213
354 ($3,649)$82$3,567$21,646
355 ($3,649)$70$3,578$18,068
356 ($3,649)$59$3,590$14,477
357 ($3,649)$47$3,602$10,876
358 ($3,649)$35$3,613$7,262
359 ($3,649)$24$3,625$3,637
360 ($3,649)$12$3,637$0
TOTALS$539,977$773,600$1,313,577

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.