« 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 October 19, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,640 360 $536,788 $1,310,388

Mortgage Providers

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


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 227765 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 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 #: 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 #: 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 #: 7706
$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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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 ($3,640)$2,501$1,139$772,461
2 ($3,640)$2,498$1,142$771,319
3 ($3,640)$2,494$1,146$770,173
4 ($3,640)$2,490$1,150$769,023
5 ($3,640)$2,487$1,153$767,870
6 ($3,640)$2,483$1,157$766,713
7 ($3,640)$2,479$1,161$765,552
8 ($3,640)$2,475$1,165$764,387
9 ($3,640)$2,472$1,168$763,219
10 ($3,640)$2,468$1,172$762,046
11 ($3,640)$2,464$1,176$760,870
12 ($3,640)$2,460$1,180$759,690
Year 2 - 13 ($3,640)$2,456$1,184$758,507
14 ($3,640)$2,453$1,187$757,319
15 ($3,640)$2,449$1,191$756,128
16 ($3,640)$2,445$1,195$754,933
17 ($3,640)$2,441$1,199$753,734
18 ($3,640)$2,437$1,203$752,531
19 ($3,640)$2,433$1,207$751,324
20 ($3,640)$2,429$1,211$750,114
21 ($3,640)$2,425$1,215$748,899
22 ($3,640)$2,421$1,219$747,680
23 ($3,640)$2,417$1,222$746,458
24 ($3,640)$2,414$1,226$745,232
Year 3 - 25 ($3,640)$2,410$1,230$744,001
26 ($3,640)$2,406$1,234$742,767
27 ($3,640)$2,402$1,238$741,528
28 ($3,640)$2,398$1,242$740,286
29 ($3,640)$2,394$1,246$739,040
30 ($3,640)$2,390$1,250$737,789
31 ($3,640)$2,386$1,254$736,535
32 ($3,640)$2,381$1,259$735,276
33 ($3,640)$2,377$1,263$734,014
34 ($3,640)$2,373$1,267$732,747
35 ($3,640)$2,369$1,271$731,476
36 ($3,640)$2,365$1,275$730,201
Year 4 - 37 ($3,640)$2,361$1,279$728,922
38 ($3,640)$2,357$1,283$727,639
39 ($3,640)$2,353$1,287$726,352
40 ($3,640)$2,349$1,291$725,061
41 ($3,640)$2,344$1,296$723,765
42 ($3,640)$2,340$1,300$722,465
43 ($3,640)$2,336$1,304$721,161
44 ($3,640)$2,332$1,308$719,853
45 ($3,640)$2,328$1,312$718,541
46 ($3,640)$2,323$1,317$717,224
47 ($3,640)$2,319$1,321$715,903
48 ($3,640)$2,315$1,325$714,578
Year 5 - 49 ($3,640)$2,310$1,329$713,248
50 ($3,640)$2,306$1,334$711,914
51 ($3,640)$2,302$1,338$710,576
52 ($3,640)$2,298$1,342$709,234
53 ($3,640)$2,293$1,347$707,887
54 ($3,640)$2,289$1,351$706,536
55 ($3,640)$2,284$1,356$705,181
56 ($3,640)$2,280$1,360$703,821
57 ($3,640)$2,276$1,364$702,456
58 ($3,640)$2,271$1,369$701,088
59 ($3,640)$2,267$1,373$699,715
60 ($3,640)$2,262$1,378$698,337
Year 6 - 61 ($3,640)$2,258$1,382$696,955
62 ($3,640)$2,253$1,386$695,569
63 ($3,640)$2,249$1,391$694,178
64 ($3,640)$2,245$1,395$692,782
65 ($3,640)$2,240$1,400$691,382
66 ($3,640)$2,235$1,404$689,978
67 ($3,640)$2,231$1,409$688,569
68 ($3,640)$2,226$1,414$687,155
69 ($3,640)$2,222$1,418$685,737
70 ($3,640)$2,217$1,423$684,314
71 ($3,640)$2,213$1,427$682,887
72 ($3,640)$2,208$1,432$681,455
Year 7 - 73 ($3,640)$2,203$1,437$680,018
74 ($3,640)$2,199$1,441$678,577
75 ($3,640)$2,194$1,446$677,131
76 ($3,640)$2,189$1,451$675,680
77 ($3,640)$2,185$1,455$674,225
78 ($3,640)$2,180$1,460$672,765
79 ($3,640)$2,175$1,465$671,301
80 ($3,640)$2,171$1,469$669,831
81 ($3,640)$2,166$1,474$668,357
82 ($3,640)$2,161$1,479$666,878
83 ($3,640)$2,156$1,484$665,394
84 ($3,640)$2,151$1,489$663,906
Year 8 - 85 ($3,640)$2,147$1,493$662,412
86 ($3,640)$2,142$1,498$660,914
87 ($3,640)$2,137$1,503$659,411
88 ($3,640)$2,132$1,508$657,903
89 ($3,640)$2,127$1,513$656,391
90 ($3,640)$2,122$1,518$654,873
91 ($3,640)$2,117$1,523$653,350
92 ($3,640)$2,112$1,527$651,823
93 ($3,640)$2,108$1,532$650,291
94 ($3,640)$2,103$1,537$648,753
95 ($3,640)$2,098$1,542$647,211
96 ($3,640)$2,093$1,547$645,664
Year 9 - 97 ($3,640)$2,088$1,552$644,111
98 ($3,640)$2,083$1,557$642,554
99 ($3,640)$2,078$1,562$640,991
100 ($3,640)$2,073$1,567$639,424
101 ($3,640)$2,067$1,572$637,852
102 ($3,640)$2,062$1,578$636,274
103 ($3,640)$2,057$1,583$634,691
104 ($3,640)$2,052$1,588$633,103
105 ($3,640)$2,047$1,593$631,511
106 ($3,640)$2,042$1,598$629,912
107 ($3,640)$2,037$1,603$628,309
108 ($3,640)$2,032$1,608$626,701
Year 10 - 109 ($3,640)$2,026$1,614$625,087
110 ($3,640)$2,021$1,619$623,468
111 ($3,640)$2,016$1,624$621,844
112 ($3,640)$2,011$1,629$620,215
113 ($3,640)$2,005$1,635$618,580
114 ($3,640)$2,000$1,640$616,940
115 ($3,640)$1,995$1,645$615,295
116 ($3,640)$1,989$1,651$613,645
117 ($3,640)$1,984$1,656$611,989
118 ($3,640)$1,979$1,661$610,328
119 ($3,640)$1,973$1,667$608,661
120 ($3,640)$1,968$1,672$606,989
Year 11 - 121 ($3,640)$1,963$1,677$605,312
122 ($3,640)$1,957$1,683$603,629
123 ($3,640)$1,952$1,688$601,941
124 ($3,640)$1,946$1,694$600,247
125 ($3,640)$1,941$1,699$598,548
126 ($3,640)$1,935$1,705$596,843
127 ($3,640)$1,930$1,710$595,133
128 ($3,640)$1,924$1,716$593,417
129 ($3,640)$1,919$1,721$591,696
130 ($3,640)$1,913$1,727$589,969
131 ($3,640)$1,908$1,732$588,237
132 ($3,640)$1,902$1,738$586,499
Year 12 - 133 ($3,640)$1,896$1,744$584,755
134 ($3,640)$1,891$1,749$583,006
135 ($3,640)$1,885$1,755$581,251
136 ($3,640)$1,879$1,761$579,490
137 ($3,640)$1,874$1,766$577,724
138 ($3,640)$1,868$1,772$575,952
139 ($3,640)$1,862$1,778$574,174
140 ($3,640)$1,856$1,783$572,391
141 ($3,640)$1,851$1,789$570,602
142 ($3,640)$1,845$1,795$568,807
143 ($3,640)$1,839$1,801$567,006
144 ($3,640)$1,833$1,807$565,199
Year 13 - 145 ($3,640)$1,827$1,812$563,387
146 ($3,640)$1,822$1,818$561,568
147 ($3,640)$1,816$1,824$559,744
148 ($3,640)$1,810$1,830$557,914
149 ($3,640)$1,804$1,836$556,078
150 ($3,640)$1,798$1,842$554,236
151 ($3,640)$1,792$1,848$552,388
152 ($3,640)$1,786$1,854$550,534
153 ($3,640)$1,780$1,860$548,674
154 ($3,640)$1,774$1,866$546,808
155 ($3,640)$1,768$1,872$544,936
156 ($3,640)$1,762$1,878$543,058
Year 14 - 157 ($3,640)$1,756$1,884$541,174
158 ($3,640)$1,750$1,890$539,284
159 ($3,640)$1,744$1,896$537,388
160 ($3,640)$1,738$1,902$535,485
161 ($3,640)$1,731$1,909$533,577
162 ($3,640)$1,725$1,915$531,662
163 ($3,640)$1,719$1,921$529,741
164 ($3,640)$1,713$1,927$527,814
165 ($3,640)$1,707$1,933$525,881
166 ($3,640)$1,700$1,940$523,941
167 ($3,640)$1,694$1,946$521,995
168 ($3,640)$1,688$1,952$520,043
Year 15 - 169 ($3,640)$1,681$1,958$518,085
170 ($3,640)$1,675$1,965$516,120
171 ($3,640)$1,669$1,971$514,149
172 ($3,640)$1,662$1,978$512,171
173 ($3,640)$1,656$1,984$510,187
174 ($3,640)$1,650$1,990$508,197
175 ($3,640)$1,643$1,997$506,200
176 ($3,640)$1,637$2,003$504,197
177 ($3,640)$1,630$2,010$502,187
178 ($3,640)$1,624$2,016$500,171
179 ($3,640)$1,617$2,023$498,148
180 ($3,640)$1,611$2,029$496,119
Year 16 - 181 ($3,640)$1,604$2,036$494,083
182 ($3,640)$1,598$2,042$492,040
183 ($3,640)$1,591$2,049$489,991
184 ($3,640)$1,584$2,056$487,936
185 ($3,640)$1,578$2,062$485,873
186 ($3,640)$1,571$2,069$483,804
187 ($3,640)$1,564$2,076$481,729
188 ($3,640)$1,558$2,082$479,646
189 ($3,640)$1,551$2,089$477,557
190 ($3,640)$1,544$2,096$475,461
191 ($3,640)$1,537$2,103$473,359
192 ($3,640)$1,531$2,109$471,249
Year 17 - 193 ($3,640)$1,524$2,116$469,133
194 ($3,640)$1,517$2,123$467,010
195 ($3,640)$1,510$2,130$464,880
196 ($3,640)$1,503$2,137$462,743
197 ($3,640)$1,496$2,144$460,599
198 ($3,640)$1,489$2,151$458,449
199 ($3,640)$1,482$2,158$456,291
200 ($3,640)$1,475$2,165$454,126
201 ($3,640)$1,468$2,172$451,955
202 ($3,640)$1,461$2,179$449,776
203 ($3,640)$1,454$2,186$447,590
204 ($3,640)$1,447$2,193$445,398
Year 18 - 205 ($3,640)$1,440$2,200$443,198
206 ($3,640)$1,433$2,207$440,991
207 ($3,640)$1,426$2,214$438,777
208 ($3,640)$1,419$2,221$436,555
209 ($3,640)$1,412$2,228$434,327
210 ($3,640)$1,404$2,236$432,091
211 ($3,640)$1,397$2,243$429,848
212 ($3,640)$1,390$2,250$427,598
213 ($3,640)$1,383$2,257$425,341
214 ($3,640)$1,375$2,265$423,076
215 ($3,640)$1,368$2,272$420,804
216 ($3,640)$1,361$2,279$418,525
Year 19 - 217 ($3,640)$1,353$2,287$416,238
218 ($3,640)$1,346$2,294$413,944
219 ($3,640)$1,338$2,302$411,642
220 ($3,640)$1,331$2,309$409,333
221 ($3,640)$1,324$2,316$407,017
222 ($3,640)$1,316$2,324$404,693
223 ($3,640)$1,309$2,331$402,362
224 ($3,640)$1,301$2,339$400,023
225 ($3,640)$1,293$2,347$397,676
226 ($3,640)$1,286$2,354$395,322
227 ($3,640)$1,278$2,362$392,960
228 ($3,640)$1,271$2,369$390,591
Year 20 - 229 ($3,640)$1,263$2,377$388,214
230 ($3,640)$1,255$2,385$385,829
231 ($3,640)$1,248$2,392$383,436
232 ($3,640)$1,240$2,400$381,036
233 ($3,640)$1,232$2,408$378,628
234 ($3,640)$1,224$2,416$376,213
235 ($3,640)$1,216$2,424$373,789
236 ($3,640)$1,209$2,431$371,358
237 ($3,640)$1,201$2,439$368,918
238 ($3,640)$1,193$2,447$366,471
239 ($3,640)$1,185$2,455$364,016
240 ($3,640)$1,177$2,463$361,553
Year 21 - 241 ($3,640)$1,169$2,471$359,082
242 ($3,640)$1,161$2,479$356,603
243 ($3,640)$1,153$2,487$354,116
244 ($3,640)$1,145$2,495$351,621
245 ($3,640)$1,137$2,503$349,118
246 ($3,640)$1,129$2,511$346,607
247 ($3,640)$1,121$2,519$344,088
248 ($3,640)$1,113$2,527$341,561
249 ($3,640)$1,104$2,536$339,025
250 ($3,640)$1,096$2,544$336,481
251 ($3,640)$1,088$2,552$333,929
252 ($3,640)$1,080$2,560$331,369
Year 22 - 253 ($3,640)$1,071$2,569$328,800
254 ($3,640)$1,063$2,577$326,224
255 ($3,640)$1,055$2,585$323,638
256 ($3,640)$1,046$2,594$321,045
257 ($3,640)$1,038$2,602$318,443
258 ($3,640)$1,030$2,610$315,833
259 ($3,640)$1,021$2,619$313,214
260 ($3,640)$1,013$2,627$310,587
261 ($3,640)$1,004$2,636$307,951
262 ($3,640)$996$2,644$305,307
263 ($3,640)$987$2,653$302,654
264 ($3,640)$979$2,661$299,992
Year 23 - 265 ($3,640)$970$2,670$297,322
266 ($3,640)$961$2,679$294,644
267 ($3,640)$953$2,687$291,956
268 ($3,640)$944$2,696$289,260
269 ($3,640)$935$2,705$286,556
270 ($3,640)$927$2,713$283,842
271 ($3,640)$918$2,722$281,120
272 ($3,640)$909$2,731$278,389
273 ($3,640)$900$2,740$275,649
274 ($3,640)$891$2,749$272,901
275 ($3,640)$882$2,758$270,143
276 ($3,640)$873$2,767$267,377
Year 24 - 277 ($3,640)$865$2,775$264,601
278 ($3,640)$856$2,784$261,817
279 ($3,640)$847$2,793$259,023
280 ($3,640)$838$2,802$256,221
281 ($3,640)$828$2,812$253,409
282 ($3,640)$819$2,821$250,589
283 ($3,640)$810$2,830$247,759
284 ($3,640)$801$2,839$244,920
285 ($3,640)$792$2,848$242,072
286 ($3,640)$783$2,857$239,215
287 ($3,640)$773$2,867$236,348
288 ($3,640)$764$2,876$233,472
Year 25 - 289 ($3,640)$755$2,885$230,587
290 ($3,640)$746$2,894$227,693
291 ($3,640)$736$2,904$224,789
292 ($3,640)$727$2,913$221,876
293 ($3,640)$717$2,923$218,953
294 ($3,640)$708$2,932$216,021
295 ($3,640)$698$2,941$213,080
296 ($3,640)$689$2,951$210,129
297 ($3,640)$679$2,961$207,168
298 ($3,640)$670$2,970$204,198
299 ($3,640)$660$2,980$201,219
300 ($3,640)$651$2,989$198,229
Year 26 - 301 ($3,640)$641$2,999$195,230
302 ($3,640)$631$3,009$192,221
303 ($3,640)$622$3,018$189,203
304 ($3,640)$612$3,028$186,175
305 ($3,640)$602$3,038$183,137
306 ($3,640)$592$3,048$180,089
307 ($3,640)$582$3,058$177,031
308 ($3,640)$572$3,068$173,964
309 ($3,640)$562$3,077$170,886
310 ($3,640)$553$3,087$167,799
311 ($3,640)$543$3,097$164,701
312 ($3,640)$533$3,107$161,594
Year 27 - 313 ($3,640)$522$3,117$158,476
314 ($3,640)$512$3,128$155,349
315 ($3,640)$502$3,138$152,211
316 ($3,640)$492$3,148$149,063
317 ($3,640)$482$3,158$145,905
318 ($3,640)$472$3,168$142,737
319 ($3,640)$462$3,178$139,559
320 ($3,640)$451$3,189$136,370
321 ($3,640)$441$3,199$133,171
322 ($3,640)$431$3,209$129,962
323 ($3,640)$420$3,220$126,742
324 ($3,640)$410$3,230$123,512
Year 28 - 325 ($3,640)$399$3,241$120,271
326 ($3,640)$389$3,251$117,020
327 ($3,640)$378$3,262$113,758
328 ($3,640)$368$3,272$110,486
329 ($3,640)$357$3,283$107,203
330 ($3,640)$347$3,293$103,910
331 ($3,640)$336$3,304$100,606
332 ($3,640)$325$3,315$97,291
333 ($3,640)$315$3,325$93,966
334 ($3,640)$304$3,336$90,630
335 ($3,640)$293$3,347$87,283
336 ($3,640)$282$3,358$83,925
Year 29 - 337 ($3,640)$271$3,369$80,557
338 ($3,640)$260$3,380$77,177
339 ($3,640)$250$3,390$73,787
340 ($3,640)$239$3,401$70,385
341 ($3,640)$228$3,412$66,973
342 ($3,640)$217$3,423$63,550
343 ($3,640)$205$3,434$60,115
344 ($3,640)$194$3,446$56,669
345 ($3,640)$183$3,457$53,213
346 ($3,640)$172$3,468$49,745
347 ($3,640)$161$3,479$46,266
348 ($3,640)$150$3,490$42,775
Year 30 - 349 ($3,640)$138$3,502$39,274
350 ($3,640)$127$3,513$35,761
351 ($3,640)$116$3,524$32,236
352 ($3,640)$104$3,536$28,701
353 ($3,640)$93$3,547$25,153
354 ($3,640)$81$3,559$21,595
355 ($3,640)$70$3,570$18,025
356 ($3,640)$58$3,582$14,443
357 ($3,640)$47$3,593$10,850
358 ($3,640)$35$3,605$7,245
359 ($3,640)$23$3,617$3,628
360 ($3,640)$12$3,628$0
TOTALS$536,788$773,600$1,310,388

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.