« Back to all home prices

Mortgage Payment Schedule for a $971,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($194,200) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,668 360 $543,813 $1,320,613

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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 #: 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 #: 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 #: 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 #: 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

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

NMLS #: 1838 | State Lic #: MC-4344
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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: $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  $971,000
Down Payment $194,200$776,800
Year 1 - 1 ($3,668)$2,531$1,137$775,663
2 ($3,668)$2,527$1,141$774,522
3 ($3,668)$2,524$1,145$773,377
4 ($3,668)$2,520$1,148$772,229
5 ($3,668)$2,516$1,152$771,076
6 ($3,668)$2,512$1,156$769,920
7 ($3,668)$2,509$1,160$768,761
8 ($3,668)$2,505$1,163$767,597
9 ($3,668)$2,501$1,167$766,430
10 ($3,668)$2,497$1,171$765,259
11 ($3,668)$2,493$1,175$764,084
12 ($3,668)$2,490$1,179$762,905
Year 2 - 13 ($3,668)$2,486$1,183$761,723
14 ($3,668)$2,482$1,186$760,536
15 ($3,668)$2,478$1,190$759,346
16 ($3,668)$2,474$1,194$758,152
17 ($3,668)$2,470$1,198$756,954
18 ($3,668)$2,466$1,202$755,752
19 ($3,668)$2,462$1,206$754,546
20 ($3,668)$2,459$1,210$753,336
21 ($3,668)$2,455$1,214$752,122
22 ($3,668)$2,451$1,218$750,905
23 ($3,668)$2,447$1,222$749,683
24 ($3,668)$2,443$1,226$748,457
Year 3 - 25 ($3,668)$2,439$1,230$747,228
26 ($3,668)$2,435$1,234$745,994
27 ($3,668)$2,431$1,238$744,756
28 ($3,668)$2,427$1,242$743,515
29 ($3,668)$2,423$1,246$742,269
30 ($3,668)$2,419$1,250$741,019
31 ($3,668)$2,414$1,254$739,765
32 ($3,668)$2,410$1,258$738,507
33 ($3,668)$2,406$1,262$737,245
34 ($3,668)$2,402$1,266$735,979
35 ($3,668)$2,398$1,270$734,709
36 ($3,668)$2,394$1,274$733,434
Year 4 - 37 ($3,668)$2,390$1,279$732,156
38 ($3,668)$2,386$1,283$730,873
39 ($3,668)$2,381$1,287$729,586
40 ($3,668)$2,377$1,291$728,295
41 ($3,668)$2,373$1,295$726,999
42 ($3,668)$2,369$1,300$725,700
43 ($3,668)$2,365$1,304$724,396
44 ($3,668)$2,360$1,308$723,088
45 ($3,668)$2,356$1,312$721,776
46 ($3,668)$2,352$1,317$720,459
47 ($3,668)$2,347$1,321$719,138
48 ($3,668)$2,343$1,325$717,813
Year 5 - 49 ($3,668)$2,339$1,329$716,484
50 ($3,668)$2,335$1,334$715,150
51 ($3,668)$2,330$1,338$713,812
52 ($3,668)$2,326$1,343$712,469
53 ($3,668)$2,321$1,347$711,122
54 ($3,668)$2,317$1,351$709,771
55 ($3,668)$2,313$1,356$708,415
56 ($3,668)$2,308$1,360$707,055
57 ($3,668)$2,304$1,365$705,690
58 ($3,668)$2,299$1,369$704,321
59 ($3,668)$2,295$1,373$702,948
60 ($3,668)$2,290$1,378$701,570
Year 6 - 61 ($3,668)$2,286$1,382$700,188
62 ($3,668)$2,281$1,387$698,801
63 ($3,668)$2,277$1,391$697,409
64 ($3,668)$2,272$1,396$696,013
65 ($3,668)$2,268$1,401$694,613
66 ($3,668)$2,263$1,405$693,208
67 ($3,668)$2,259$1,410$691,798
68 ($3,668)$2,254$1,414$690,384
69 ($3,668)$2,250$1,419$688,965
70 ($3,668)$2,245$1,423$687,541
71 ($3,668)$2,240$1,428$686,113
72 ($3,668)$2,236$1,433$684,680
Year 7 - 73 ($3,668)$2,231$1,437$683,243
74 ($3,668)$2,226$1,442$681,801
75 ($3,668)$2,222$1,447$680,354
76 ($3,668)$2,217$1,452$678,902
77 ($3,668)$2,212$1,456$677,446
78 ($3,668)$2,207$1,461$675,985
79 ($3,668)$2,203$1,466$674,519
80 ($3,668)$2,198$1,471$673,049
81 ($3,668)$2,193$1,475$671,573
82 ($3,668)$2,188$1,480$670,093
83 ($3,668)$2,183$1,485$668,608
84 ($3,668)$2,179$1,490$667,118
Year 8 - 85 ($3,668)$2,174$1,495$665,624
86 ($3,668)$2,169$1,500$664,124
87 ($3,668)$2,164$1,504$662,620
88 ($3,668)$2,159$1,509$661,110
89 ($3,668)$2,154$1,514$659,596
90 ($3,668)$2,149$1,519$658,077
91 ($3,668)$2,144$1,524$656,553
92 ($3,668)$2,139$1,529$655,024
93 ($3,668)$2,134$1,534$653,490
94 ($3,668)$2,129$1,539$651,951
95 ($3,668)$2,124$1,544$650,407
96 ($3,668)$2,119$1,549$648,857
Year 9 - 97 ($3,668)$2,114$1,554$647,303
98 ($3,668)$2,109$1,559$645,744
99 ($3,668)$2,104$1,564$644,180
100 ($3,668)$2,099$1,569$642,610
101 ($3,668)$2,094$1,575$641,036
102 ($3,668)$2,089$1,580$639,456
103 ($3,668)$2,084$1,585$637,871
104 ($3,668)$2,078$1,590$636,281
105 ($3,668)$2,073$1,595$634,686
106 ($3,668)$2,068$1,600$633,086
107 ($3,668)$2,063$1,606$631,480
108 ($3,668)$2,058$1,611$629,869
Year 10 - 109 ($3,668)$2,052$1,616$628,253
110 ($3,668)$2,047$1,621$626,632
111 ($3,668)$2,042$1,627$625,005
112 ($3,668)$2,036$1,632$623,374
113 ($3,668)$2,031$1,637$621,736
114 ($3,668)$2,026$1,643$620,094
115 ($3,668)$2,020$1,648$618,446
116 ($3,668)$2,015$1,653$616,793
117 ($3,668)$2,010$1,659$615,134
118 ($3,668)$2,004$1,664$613,470
119 ($3,668)$1,999$1,669$611,800
120 ($3,668)$1,993$1,675$610,126
Year 11 - 121 ($3,668)$1,988$1,680$608,445
122 ($3,668)$1,983$1,686$606,759
123 ($3,668)$1,977$1,691$605,068
124 ($3,668)$1,972$1,697$603,371
125 ($3,668)$1,966$1,702$601,669
126 ($3,668)$1,960$1,708$599,961
127 ($3,668)$1,955$1,713$598,247
128 ($3,668)$1,949$1,719$596,528
129 ($3,668)$1,944$1,725$594,804
130 ($3,668)$1,938$1,730$593,073
131 ($3,668)$1,932$1,736$591,337
132 ($3,668)$1,927$1,742$589,596
Year 12 - 133 ($3,668)$1,921$1,747$587,848
134 ($3,668)$1,915$1,753$586,095
135 ($3,668)$1,910$1,759$584,337
136 ($3,668)$1,904$1,764$582,572
137 ($3,668)$1,898$1,770$580,802
138 ($3,668)$1,892$1,776$579,026
139 ($3,668)$1,887$1,782$577,245
140 ($3,668)$1,881$1,788$575,457
141 ($3,668)$1,875$1,793$573,664
142 ($3,668)$1,869$1,799$571,865
143 ($3,668)$1,863$1,805$570,059
144 ($3,668)$1,857$1,811$568,249
Year 13 - 145 ($3,668)$1,852$1,817$566,432
146 ($3,668)$1,846$1,823$564,609
147 ($3,668)$1,840$1,829$562,780
148 ($3,668)$1,834$1,835$560,946
149 ($3,668)$1,828$1,841$559,105
150 ($3,668)$1,822$1,847$557,258
151 ($3,668)$1,816$1,853$555,406
152 ($3,668)$1,810$1,859$553,547
153 ($3,668)$1,804$1,865$551,682
154 ($3,668)$1,798$1,871$549,812
155 ($3,668)$1,791$1,877$547,935
156 ($3,668)$1,785$1,883$546,052
Year 14 - 157 ($3,668)$1,779$1,889$544,162
158 ($3,668)$1,773$1,895$542,267
159 ($3,668)$1,767$1,901$540,366
160 ($3,668)$1,761$1,908$538,458
161 ($3,668)$1,754$1,914$536,544
162 ($3,668)$1,748$1,920$534,624
163 ($3,668)$1,742$1,926$532,698
164 ($3,668)$1,736$1,933$530,765
165 ($3,668)$1,729$1,939$528,826
166 ($3,668)$1,723$1,945$526,881
167 ($3,668)$1,717$1,952$524,929
168 ($3,668)$1,710$1,958$522,971
Year 15 - 169 ($3,668)$1,704$1,964$521,007
170 ($3,668)$1,698$1,971$519,036
171 ($3,668)$1,691$1,977$517,059
172 ($3,668)$1,685$1,984$515,075
173 ($3,668)$1,678$1,990$513,085
174 ($3,668)$1,672$1,997$511,089
175 ($3,668)$1,665$2,003$509,085
176 ($3,668)$1,659$2,010$507,076
177 ($3,668)$1,652$2,016$505,060
178 ($3,668)$1,646$2,023$503,037
179 ($3,668)$1,639$2,029$501,008
180 ($3,668)$1,632$2,036$498,972
Year 16 - 181 ($3,668)$1,626$2,043$496,929
182 ($3,668)$1,619$2,049$494,880
183 ($3,668)$1,612$2,056$492,824
184 ($3,668)$1,606$2,063$490,762
185 ($3,668)$1,599$2,069$488,692
186 ($3,668)$1,592$2,076$486,616
187 ($3,668)$1,586$2,083$484,533
188 ($3,668)$1,579$2,090$482,444
189 ($3,668)$1,572$2,096$480,347
190 ($3,668)$1,565$2,103$478,244
191 ($3,668)$1,558$2,110$476,134
192 ($3,668)$1,551$2,117$474,017
Year 17 - 193 ($3,668)$1,545$2,124$471,893
194 ($3,668)$1,538$2,131$469,762
195 ($3,668)$1,531$2,138$467,625
196 ($3,668)$1,524$2,145$465,480
197 ($3,668)$1,517$2,152$463,328
198 ($3,668)$1,510$2,159$461,170
199 ($3,668)$1,503$2,166$459,004
200 ($3,668)$1,496$2,173$456,831
201 ($3,668)$1,489$2,180$454,651
202 ($3,668)$1,481$2,187$452,464
203 ($3,668)$1,474$2,194$450,270
204 ($3,668)$1,467$2,201$448,069
Year 18 - 205 ($3,668)$1,460$2,208$445,861
206 ($3,668)$1,453$2,216$443,645
207 ($3,668)$1,446$2,223$441,422
208 ($3,668)$1,438$2,230$439,192
209 ($3,668)$1,431$2,237$436,955
210 ($3,668)$1,424$2,245$434,710
211 ($3,668)$1,416$2,252$432,458
212 ($3,668)$1,409$2,259$430,199
213 ($3,668)$1,402$2,267$427,932
214 ($3,668)$1,394$2,274$425,658
215 ($3,668)$1,387$2,281$423,377
216 ($3,668)$1,380$2,289$421,088
Year 19 - 217 ($3,668)$1,372$2,296$418,792
218 ($3,668)$1,365$2,304$416,488
219 ($3,668)$1,357$2,311$414,176
220 ($3,668)$1,350$2,319$411,858
221 ($3,668)$1,342$2,326$409,531
222 ($3,668)$1,334$2,334$407,197
223 ($3,668)$1,327$2,342$404,856
224 ($3,668)$1,319$2,349$402,506
225 ($3,668)$1,312$2,357$400,150
226 ($3,668)$1,304$2,365$397,785
227 ($3,668)$1,296$2,372$395,413
228 ($3,668)$1,288$2,380$393,033
Year 20 - 229 ($3,668)$1,281$2,388$390,645
230 ($3,668)$1,273$2,396$388,250
231 ($3,668)$1,265$2,403$385,846
232 ($3,668)$1,257$2,411$383,435
233 ($3,668)$1,249$2,419$381,016
234 ($3,668)$1,241$2,427$378,589
235 ($3,668)$1,234$2,435$376,154
236 ($3,668)$1,226$2,443$373,712
237 ($3,668)$1,218$2,451$371,261
238 ($3,668)$1,210$2,459$368,802
239 ($3,668)$1,202$2,467$366,336
240 ($3,668)$1,194$2,475$363,861
Year 21 - 241 ($3,668)$1,186$2,483$361,378
242 ($3,668)$1,177$2,491$358,887
243 ($3,668)$1,169$2,499$356,388
244 ($3,668)$1,161$2,507$353,881
245 ($3,668)$1,153$2,515$351,366
246 ($3,668)$1,145$2,524$348,842
247 ($3,668)$1,137$2,532$346,310
248 ($3,668)$1,128$2,540$343,770
249 ($3,668)$1,120$2,548$341,222
250 ($3,668)$1,112$2,557$338,666
251 ($3,668)$1,103$2,565$336,101
252 ($3,668)$1,095$2,573$333,528
Year 22 - 253 ($3,668)$1,087$2,582$330,946
254 ($3,668)$1,078$2,590$328,356
255 ($3,668)$1,070$2,598$325,757
256 ($3,668)$1,061$2,607$323,150
257 ($3,668)$1,053$2,615$320,535
258 ($3,668)$1,044$2,624$317,911
259 ($3,668)$1,036$2,633$315,279
260 ($3,668)$1,027$2,641$312,637
261 ($3,668)$1,019$2,650$309,988
262 ($3,668)$1,010$2,658$307,329
263 ($3,668)$1,001$2,667$304,662
264 ($3,668)$993$2,676$301,987
Year 23 - 265 ($3,668)$984$2,684$299,302
266 ($3,668)$975$2,693$296,609
267 ($3,668)$966$2,702$293,907
268 ($3,668)$958$2,711$291,197
269 ($3,668)$949$2,720$288,477
270 ($3,668)$940$2,728$285,749
271 ($3,668)$931$2,737$283,011
272 ($3,668)$922$2,746$280,265
273 ($3,668)$913$2,755$277,510
274 ($3,668)$904$2,764$274,746
275 ($3,668)$895$2,773$271,973
276 ($3,668)$886$2,782$269,190
Year 24 - 277 ($3,668)$877$2,791$266,399
278 ($3,668)$868$2,800$263,599
279 ($3,668)$859$2,809$260,789
280 ($3,668)$850$2,819$257,971
281 ($3,668)$841$2,828$255,143
282 ($3,668)$831$2,837$252,306
283 ($3,668)$822$2,846$249,460
284 ($3,668)$813$2,856$246,604
285 ($3,668)$804$2,865$243,739
286 ($3,668)$794$2,874$240,865
287 ($3,668)$785$2,884$237,981
288 ($3,668)$775$2,893$235,089
Year 25 - 289 ($3,668)$766$2,902$232,186
290 ($3,668)$757$2,912$229,274
291 ($3,668)$747$2,921$226,353
292 ($3,668)$738$2,931$223,422
293 ($3,668)$728$2,940$220,482
294 ($3,668)$718$2,950$217,532
295 ($3,668)$709$2,960$214,572
296 ($3,668)$699$2,969$211,603
297 ($3,668)$689$2,979$208,624
298 ($3,668)$680$2,989$205,635
299 ($3,668)$670$2,998$202,637
300 ($3,668)$660$3,008$199,629
Year 26 - 301 ($3,668)$650$3,018$196,611
302 ($3,668)$641$3,028$193,583
303 ($3,668)$631$3,038$190,546
304 ($3,668)$621$3,048$187,498
305 ($3,668)$611$3,057$184,441
306 ($3,668)$601$3,067$181,373
307 ($3,668)$591$3,077$178,296
308 ($3,668)$581$3,087$175,209
309 ($3,668)$571$3,097$172,111
310 ($3,668)$561$3,108$169,004
311 ($3,668)$551$3,118$165,886
312 ($3,668)$541$3,128$162,758
Year 27 - 313 ($3,668)$530$3,138$159,620
314 ($3,668)$520$3,148$156,472
315 ($3,668)$510$3,159$153,313
316 ($3,668)$500$3,169$150,144
317 ($3,668)$489$3,179$146,965
318 ($3,668)$479$3,190$143,776
319 ($3,668)$468$3,200$140,576
320 ($3,668)$458$3,210$137,365
321 ($3,668)$448$3,221$134,145
322 ($3,668)$437$3,231$130,913
323 ($3,668)$427$3,242$127,672
324 ($3,668)$416$3,252$124,419
Year 28 - 325 ($3,668)$405$3,263$121,156
326 ($3,668)$395$3,274$117,883
327 ($3,668)$384$3,284$114,598
328 ($3,668)$373$3,295$111,303
329 ($3,668)$363$3,306$107,998
330 ($3,668)$352$3,316$104,681
331 ($3,668)$341$3,327$101,354
332 ($3,668)$330$3,338$98,016
333 ($3,668)$319$3,349$94,667
334 ($3,668)$308$3,360$91,307
335 ($3,668)$298$3,371$87,936
336 ($3,668)$287$3,382$84,554
Year 29 - 337 ($3,668)$276$3,393$81,161
338 ($3,668)$264$3,404$77,757
339 ($3,668)$253$3,415$74,342
340 ($3,668)$242$3,426$70,916
341 ($3,668)$231$3,437$67,479
342 ($3,668)$220$3,449$64,030
343 ($3,668)$209$3,460$60,571
344 ($3,668)$197$3,471$57,100
345 ($3,668)$186$3,482$53,617
346 ($3,668)$175$3,494$50,124
347 ($3,668)$163$3,505$46,619
348 ($3,668)$152$3,516$43,102
Year 30 - 349 ($3,668)$140$3,528$39,574
350 ($3,668)$129$3,539$36,035
351 ($3,668)$117$3,551$32,484
352 ($3,668)$106$3,563$28,921
353 ($3,668)$94$3,574$25,347
354 ($3,668)$83$3,586$21,761
355 ($3,668)$71$3,597$18,164
356 ($3,668)$59$3,609$14,555
357 ($3,668)$47$3,621$10,934
358 ($3,668)$36$3,633$7,301
359 ($3,668)$24$3,645$3,656
360 ($3,668)$12$3,656$0
TOTALS$543,813$776,800$1,320,613

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.