« Back to all home prices

Mortgage Payment Schedule for a $970,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($194,000) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,682 360 $549,667 $1,325,667

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 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 #: 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 #: 258821
$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: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.374% | Rate: 4.374% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $970,000
Down Payment $194,000$776,000
Year 1 - 1 ($3,682)$2,554$1,128$774,872
2 ($3,682)$2,551$1,132$773,740
3 ($3,682)$2,547$1,136$772,605
4 ($3,682)$2,543$1,139$771,465
5 ($3,682)$2,539$1,143$770,322
6 ($3,682)$2,536$1,147$769,176
7 ($3,682)$2,532$1,151$768,025
8 ($3,682)$2,528$1,154$766,871
9 ($3,682)$2,524$1,158$765,713
10 ($3,682)$2,520$1,162$764,551
11 ($3,682)$2,517$1,166$763,385
12 ($3,682)$2,513$1,170$762,215
Year 2 - 13 ($3,682)$2,509$1,173$761,042
14 ($3,682)$2,505$1,177$759,865
15 ($3,682)$2,501$1,181$758,683
16 ($3,682)$2,497$1,185$757,498
17 ($3,682)$2,493$1,189$756,309
18 ($3,682)$2,490$1,193$755,116
19 ($3,682)$2,486$1,197$753,920
20 ($3,682)$2,482$1,201$752,719
21 ($3,682)$2,478$1,205$751,514
22 ($3,682)$2,474$1,209$750,305
23 ($3,682)$2,470$1,213$749,093
24 ($3,682)$2,466$1,217$747,876
Year 3 - 25 ($3,682)$2,462$1,221$746,656
26 ($3,682)$2,458$1,225$745,431
27 ($3,682)$2,454$1,229$744,202
28 ($3,682)$2,450$1,233$742,969
29 ($3,682)$2,446$1,237$741,733
30 ($3,682)$2,442$1,241$740,492
31 ($3,682)$2,437$1,245$739,247
32 ($3,682)$2,433$1,249$737,998
33 ($3,682)$2,429$1,253$736,745
34 ($3,682)$2,425$1,257$735,487
35 ($3,682)$2,421$1,261$734,226
36 ($3,682)$2,417$1,266$732,960
Year 4 - 37 ($3,682)$2,413$1,270$731,690
38 ($3,682)$2,408$1,274$730,417
39 ($3,682)$2,404$1,278$729,138
40 ($3,682)$2,400$1,282$727,856
41 ($3,682)$2,396$1,287$726,570
42 ($3,682)$2,392$1,291$725,279
43 ($3,682)$2,387$1,295$723,984
44 ($3,682)$2,383$1,299$722,684
45 ($3,682)$2,379$1,304$721,381
46 ($3,682)$2,375$1,308$720,073
47 ($3,682)$2,370$1,312$718,761
48 ($3,682)$2,366$1,316$717,444
Year 5 - 49 ($3,682)$2,362$1,321$716,124
50 ($3,682)$2,357$1,325$714,798
51 ($3,682)$2,353$1,330$713,469
52 ($3,682)$2,349$1,334$712,135
53 ($3,682)$2,344$1,338$710,797
54 ($3,682)$2,340$1,343$709,454
55 ($3,682)$2,335$1,347$708,107
56 ($3,682)$2,331$1,352$706,755
57 ($3,682)$2,326$1,356$705,399
58 ($3,682)$2,322$1,360$704,039
59 ($3,682)$2,317$1,365$702,674
60 ($3,682)$2,313$1,369$701,304
Year 6 - 61 ($3,682)$2,308$1,374$699,930
62 ($3,682)$2,304$1,378$698,552
63 ($3,682)$2,299$1,383$697,169
64 ($3,682)$2,295$1,388$695,781
65 ($3,682)$2,290$1,392$694,389
66 ($3,682)$2,286$1,397$692,993
67 ($3,682)$2,281$1,401$691,591
68 ($3,682)$2,276$1,406$690,185
69 ($3,682)$2,272$1,411$688,775
70 ($3,682)$2,267$1,415$687,360
71 ($3,682)$2,263$1,420$685,940
72 ($3,682)$2,258$1,425$684,515
Year 7 - 73 ($3,682)$2,253$1,429$683,086
74 ($3,682)$2,248$1,434$681,652
75 ($3,682)$2,244$1,439$680,213
76 ($3,682)$2,239$1,443$678,770
77 ($3,682)$2,234$1,448$677,322
78 ($3,682)$2,230$1,453$675,869
79 ($3,682)$2,225$1,458$674,411
80 ($3,682)$2,220$1,462$672,949
81 ($3,682)$2,215$1,467$671,482
82 ($3,682)$2,210$1,472$670,010
83 ($3,682)$2,205$1,477$668,533
84 ($3,682)$2,201$1,482$667,051
Year 8 - 85 ($3,682)$2,196$1,487$665,564
86 ($3,682)$2,191$1,492$664,072
87 ($3,682)$2,186$1,497$662,576
88 ($3,682)$2,181$1,501$661,074
89 ($3,682)$2,176$1,506$659,568
90 ($3,682)$2,171$1,511$658,057
91 ($3,682)$2,166$1,516$656,540
92 ($3,682)$2,161$1,521$655,019
93 ($3,682)$2,156$1,526$653,493
94 ($3,682)$2,151$1,531$651,962
95 ($3,682)$2,146$1,536$650,425
96 ($3,682)$2,141$1,541$648,884
Year 9 - 97 ($3,682)$2,136$1,546$647,337
98 ($3,682)$2,131$1,552$645,786
99 ($3,682)$2,126$1,557$644,229
100 ($3,682)$2,121$1,562$642,667
101 ($3,682)$2,115$1,567$641,100
102 ($3,682)$2,110$1,572$639,528
103 ($3,682)$2,105$1,577$637,951
104 ($3,682)$2,100$1,582$636,368
105 ($3,682)$2,095$1,588$634,781
106 ($3,682)$2,089$1,593$633,188
107 ($3,682)$2,084$1,598$631,590
108 ($3,682)$2,079$1,603$629,986
Year 10 - 109 ($3,682)$2,074$1,609$628,377
110 ($3,682)$2,068$1,614$626,763
111 ($3,682)$2,063$1,619$625,144
112 ($3,682)$2,058$1,625$623,519
113 ($3,682)$2,052$1,630$621,889
114 ($3,682)$2,047$1,635$620,254
115 ($3,682)$2,042$1,641$618,613
116 ($3,682)$2,036$1,646$616,967
117 ($3,682)$2,031$1,652$615,316
118 ($3,682)$2,025$1,657$613,659
119 ($3,682)$2,020$1,662$611,996
120 ($3,682)$2,014$1,668$610,328
Year 11 - 121 ($3,682)$2,009$1,673$608,655
122 ($3,682)$2,003$1,679$606,976
123 ($3,682)$1,998$1,684$605,291
124 ($3,682)$1,992$1,690$603,601
125 ($3,682)$1,987$1,696$601,906
126 ($3,682)$1,981$1,701$600,205
127 ($3,682)$1,976$1,707$598,498
128 ($3,682)$1,970$1,712$596,786
129 ($3,682)$1,964$1,718$595,068
130 ($3,682)$1,959$1,724$593,344
131 ($3,682)$1,953$1,729$591,615
132 ($3,682)$1,947$1,735$589,880
Year 12 - 133 ($3,682)$1,942$1,741$588,139
134 ($3,682)$1,936$1,746$586,393
135 ($3,682)$1,930$1,752$584,640
136 ($3,682)$1,924$1,758$582,882
137 ($3,682)$1,919$1,764$581,119
138 ($3,682)$1,913$1,770$579,349
139 ($3,682)$1,907$1,775$577,574
140 ($3,682)$1,901$1,781$575,792
141 ($3,682)$1,895$1,787$574,005
142 ($3,682)$1,889$1,793$572,212
143 ($3,682)$1,884$1,799$570,414
144 ($3,682)$1,878$1,805$568,609
Year 13 - 145 ($3,682)$1,872$1,811$566,798
146 ($3,682)$1,866$1,817$564,981
147 ($3,682)$1,860$1,823$563,159
148 ($3,682)$1,854$1,829$561,330
149 ($3,682)$1,848$1,835$559,495
150 ($3,682)$1,842$1,841$557,655
151 ($3,682)$1,836$1,847$555,808
152 ($3,682)$1,830$1,853$553,955
153 ($3,682)$1,823$1,859$552,096
154 ($3,682)$1,817$1,865$550,231
155 ($3,682)$1,811$1,871$548,360
156 ($3,682)$1,805$1,877$546,482
Year 14 - 157 ($3,682)$1,799$1,884$544,599
158 ($3,682)$1,793$1,890$542,709
159 ($3,682)$1,786$1,896$540,813
160 ($3,682)$1,780$1,902$538,911
161 ($3,682)$1,774$1,908$537,002
162 ($3,682)$1,768$1,915$535,087
163 ($3,682)$1,761$1,921$533,166
164 ($3,682)$1,755$1,927$531,239
165 ($3,682)$1,749$1,934$529,305
166 ($3,682)$1,742$1,940$527,365
167 ($3,682)$1,736$1,946$525,418
168 ($3,682)$1,730$1,953$523,466
Year 15 - 169 ($3,682)$1,723$1,959$521,506
170 ($3,682)$1,717$1,966$519,540
171 ($3,682)$1,710$1,972$517,568
172 ($3,682)$1,704$1,979$515,589
173 ($3,682)$1,697$1,985$513,604
174 ($3,682)$1,691$1,992$511,612
175 ($3,682)$1,684$1,998$509,614
176 ($3,682)$1,677$2,005$507,609
177 ($3,682)$1,671$2,012$505,598
178 ($3,682)$1,664$2,018$503,579
179 ($3,682)$1,658$2,025$501,555
180 ($3,682)$1,651$2,031$499,523
Year 16 - 181 ($3,682)$1,644$2,038$497,485
182 ($3,682)$1,638$2,045$495,440
183 ($3,682)$1,631$2,052$493,389
184 ($3,682)$1,624$2,058$491,330
185 ($3,682)$1,617$2,065$489,265
186 ($3,682)$1,610$2,072$487,193
187 ($3,682)$1,604$2,079$485,114
188 ($3,682)$1,597$2,086$483,029
189 ($3,682)$1,590$2,092$480,936
190 ($3,682)$1,583$2,099$478,837
191 ($3,682)$1,576$2,106$476,731
192 ($3,682)$1,569$2,113$474,618
Year 17 - 193 ($3,682)$1,562$2,120$472,498
194 ($3,682)$1,555$2,127$470,371
195 ($3,682)$1,548$2,134$468,236
196 ($3,682)$1,541$2,141$466,095
197 ($3,682)$1,534$2,148$463,947
198 ($3,682)$1,527$2,155$461,792
199 ($3,682)$1,520$2,162$459,630
200 ($3,682)$1,513$2,169$457,460
201 ($3,682)$1,506$2,177$455,283
202 ($3,682)$1,499$2,184$453,100
203 ($3,682)$1,491$2,191$450,909
204 ($3,682)$1,484$2,198$448,711
Year 18 - 205 ($3,682)$1,477$2,205$446,505
206 ($3,682)$1,470$2,213$444,292
207 ($3,682)$1,462$2,220$442,073
208 ($3,682)$1,455$2,227$439,845
209 ($3,682)$1,448$2,235$437,611
210 ($3,682)$1,440$2,242$435,369
211 ($3,682)$1,433$2,249$433,119
212 ($3,682)$1,426$2,257$430,863
213 ($3,682)$1,418$2,264$428,599
214 ($3,682)$1,411$2,272$426,327
215 ($3,682)$1,403$2,279$424,048
216 ($3,682)$1,396$2,287$421,761
Year 19 - 217 ($3,682)$1,388$2,294$419,467
218 ($3,682)$1,381$2,302$417,166
219 ($3,682)$1,373$2,309$414,856
220 ($3,682)$1,366$2,317$412,539
221 ($3,682)$1,358$2,324$410,215
222 ($3,682)$1,350$2,332$407,883
223 ($3,682)$1,343$2,340$405,543
224 ($3,682)$1,335$2,347$403,196
225 ($3,682)$1,327$2,355$400,840
226 ($3,682)$1,319$2,363$398,477
227 ($3,682)$1,312$2,371$396,107
228 ($3,682)$1,304$2,379$393,728
Year 20 - 229 ($3,682)$1,296$2,386$391,342
230 ($3,682)$1,288$2,394$388,947
231 ($3,682)$1,280$2,402$386,545
232 ($3,682)$1,272$2,410$384,135
233 ($3,682)$1,264$2,418$381,717
234 ($3,682)$1,256$2,426$379,291
235 ($3,682)$1,249$2,434$376,857
236 ($3,682)$1,240$2,442$374,416
237 ($3,682)$1,232$2,450$371,966
238 ($3,682)$1,224$2,458$369,508
239 ($3,682)$1,216$2,466$367,041
240 ($3,682)$1,208$2,474$364,567
Year 21 - 241 ($3,682)$1,200$2,482$362,085
242 ($3,682)$1,192$2,491$359,594
243 ($3,682)$1,184$2,499$357,096
244 ($3,682)$1,175$2,507$354,589
245 ($3,682)$1,167$2,515$352,073
246 ($3,682)$1,159$2,524$349,550
247 ($3,682)$1,151$2,532$347,018
248 ($3,682)$1,142$2,540$344,478
249 ($3,682)$1,134$2,549$341,929
250 ($3,682)$1,126$2,557$339,373
251 ($3,682)$1,117$2,565$336,807
252 ($3,682)$1,109$2,574$334,233
Year 22 - 253 ($3,682)$1,100$2,582$331,651
254 ($3,682)$1,092$2,591$329,061
255 ($3,682)$1,083$2,599$326,461
256 ($3,682)$1,075$2,608$323,853
257 ($3,682)$1,066$2,616$321,237
258 ($3,682)$1,057$2,625$318,612
259 ($3,682)$1,049$2,634$315,978
260 ($3,682)$1,040$2,642$313,336
261 ($3,682)$1,031$2,651$310,685
262 ($3,682)$1,023$2,660$308,025
263 ($3,682)$1,014$2,668$305,357
264 ($3,682)$1,005$2,677$302,680
Year 23 - 265 ($3,682)$996$2,686$299,994
266 ($3,682)$987$2,695$297,299
267 ($3,682)$979$2,704$294,595
268 ($3,682)$970$2,713$291,882
269 ($3,682)$961$2,722$289,160
270 ($3,682)$952$2,731$286,430
271 ($3,682)$943$2,740$283,690
272 ($3,682)$934$2,749$280,942
273 ($3,682)$925$2,758$278,184
274 ($3,682)$916$2,767$275,417
275 ($3,682)$907$2,776$272,641
276 ($3,682)$897$2,785$269,857
Year 24 - 277 ($3,682)$888$2,794$267,062
278 ($3,682)$879$2,803$264,259
279 ($3,682)$870$2,813$261,447
280 ($3,682)$861$2,822$258,625
281 ($3,682)$851$2,831$255,794
282 ($3,682)$842$2,840$252,953
283 ($3,682)$833$2,850$250,103
284 ($3,682)$823$2,859$247,244
285 ($3,682)$814$2,869$244,376
286 ($3,682)$804$2,878$241,498
287 ($3,682)$795$2,887$238,610
288 ($3,682)$785$2,897$235,713
Year 25 - 289 ($3,682)$776$2,907$232,807
290 ($3,682)$766$2,916$229,891
291 ($3,682)$757$2,926$226,965
292 ($3,682)$747$2,935$224,030
293 ($3,682)$737$2,945$221,085
294 ($3,682)$728$2,955$218,130
295 ($3,682)$718$2,964$215,166
296 ($3,682)$708$2,974$212,191
297 ($3,682)$698$2,984$209,207
298 ($3,682)$689$2,994$206,214
299 ($3,682)$679$3,004$203,210
300 ($3,682)$669$3,014$200,197
Year 26 - 301 ($3,682)$659$3,023$197,173
302 ($3,682)$649$3,033$194,140
303 ($3,682)$639$3,043$191,096
304 ($3,682)$629$3,053$188,043
305 ($3,682)$619$3,063$184,980
306 ($3,682)$609$3,074$181,906
307 ($3,682)$599$3,084$178,822
308 ($3,682)$589$3,094$175,729
309 ($3,682)$578$3,104$172,625
310 ($3,682)$568$3,114$169,510
311 ($3,682)$558$3,124$166,386
312 ($3,682)$548$3,135$163,251
Year 27 - 313 ($3,682)$537$3,145$160,106
314 ($3,682)$527$3,155$156,951
315 ($3,682)$517$3,166$153,785
316 ($3,682)$506$3,176$150,609
317 ($3,682)$496$3,187$147,422
318 ($3,682)$485$3,197$144,225
319 ($3,682)$475$3,208$141,017
320 ($3,682)$464$3,218$137,799
321 ($3,682)$454$3,229$134,570
322 ($3,682)$443$3,239$131,331
323 ($3,682)$432$3,250$128,081
324 ($3,682)$422$3,261$124,820
Year 28 - 325 ($3,682)$411$3,272$121,548
326 ($3,682)$400$3,282$118,266
327 ($3,682)$389$3,293$114,973
328 ($3,682)$378$3,304$111,669
329 ($3,682)$368$3,315$108,354
330 ($3,682)$357$3,326$105,029
331 ($3,682)$346$3,337$101,692
332 ($3,682)$335$3,348$98,344
333 ($3,682)$324$3,359$94,985
334 ($3,682)$313$3,370$91,616
335 ($3,682)$302$3,381$88,235
336 ($3,682)$290$3,392$84,843
Year 29 - 337 ($3,682)$279$3,403$81,440
338 ($3,682)$268$3,414$78,025
339 ($3,682)$257$3,426$74,600
340 ($3,682)$246$3,437$71,163
341 ($3,682)$234$3,448$67,715
342 ($3,682)$223$3,460$64,255
343 ($3,682)$212$3,471$60,784
344 ($3,682)$200$3,482$57,302
345 ($3,682)$189$3,494$53,808
346 ($3,682)$177$3,505$50,303
347 ($3,682)$166$3,517$46,786
348 ($3,682)$154$3,528$43,258
Year 30 - 349 ($3,682)$142$3,540$39,718
350 ($3,682)$131$3,552$36,166
351 ($3,682)$119$3,563$32,603
352 ($3,682)$107$3,575$29,028
353 ($3,682)$96$3,587$25,441
354 ($3,682)$84$3,599$21,842
355 ($3,682)$72$3,611$18,232
356 ($3,682)$60$3,622$14,609
357 ($3,682)$48$3,634$10,975
358 ($3,682)$36$3,646$7,329
359 ($3,682)$24$3,658$3,670
360 ($3,682)$12$3,670$0
TOTALS$549,667$776,000$1,325,667

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.