« 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 November 30, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,664 360 $542,211 $1,319,011

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 #: 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 #: 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

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  $971,000
Down Payment $194,200$776,800
Year 1 - 1 ($3,664)$2,525$1,139$775,661
2 ($3,664)$2,521$1,143$774,518
3 ($3,664)$2,517$1,147$773,371
4 ($3,664)$2,513$1,150$772,220
5 ($3,664)$2,510$1,154$771,066
6 ($3,664)$2,506$1,158$769,908
7 ($3,664)$2,502$1,162$768,747
8 ($3,664)$2,498$1,165$767,581
9 ($3,664)$2,495$1,169$766,412
10 ($3,664)$2,491$1,173$765,239
11 ($3,664)$2,487$1,177$764,062
12 ($3,664)$2,483$1,181$762,881
Year 2 - 13 ($3,664)$2,479$1,185$761,697
14 ($3,664)$2,476$1,188$760,508
15 ($3,664)$2,472$1,192$759,316
16 ($3,664)$2,468$1,196$758,120
17 ($3,664)$2,464$1,200$756,920
18 ($3,664)$2,460$1,204$755,716
19 ($3,664)$2,456$1,208$754,508
20 ($3,664)$2,452$1,212$753,296
21 ($3,664)$2,448$1,216$752,080
22 ($3,664)$2,444$1,220$750,861
23 ($3,664)$2,440$1,224$749,637
24 ($3,664)$2,436$1,228$748,410
Year 3 - 25 ($3,664)$2,432$1,232$747,178
26 ($3,664)$2,428$1,236$745,942
27 ($3,664)$2,424$1,240$744,703
28 ($3,664)$2,420$1,244$743,459
29 ($3,664)$2,416$1,248$742,212
30 ($3,664)$2,412$1,252$740,960
31 ($3,664)$2,408$1,256$739,704
32 ($3,664)$2,404$1,260$738,444
33 ($3,664)$2,400$1,264$737,180
34 ($3,664)$2,396$1,268$735,912
35 ($3,664)$2,392$1,272$734,640
36 ($3,664)$2,388$1,276$733,363
Year 4 - 37 ($3,664)$2,383$1,280$732,083
38 ($3,664)$2,379$1,285$730,798
39 ($3,664)$2,375$1,289$729,510
40 ($3,664)$2,371$1,293$728,217
41 ($3,664)$2,367$1,297$726,919
42 ($3,664)$2,362$1,301$725,618
43 ($3,664)$2,358$1,306$724,312
44 ($3,664)$2,354$1,310$723,002
45 ($3,664)$2,350$1,314$721,688
46 ($3,664)$2,345$1,318$720,370
47 ($3,664)$2,341$1,323$719,047
48 ($3,664)$2,337$1,327$717,720
Year 5 - 49 ($3,664)$2,333$1,331$716,389
50 ($3,664)$2,328$1,336$715,053
51 ($3,664)$2,324$1,340$713,713
52 ($3,664)$2,320$1,344$712,369
53 ($3,664)$2,315$1,349$711,020
54 ($3,664)$2,311$1,353$709,667
55 ($3,664)$2,306$1,358$708,309
56 ($3,664)$2,302$1,362$706,947
57 ($3,664)$2,298$1,366$705,581
58 ($3,664)$2,293$1,371$704,210
59 ($3,664)$2,289$1,375$702,835
60 ($3,664)$2,284$1,380$701,455
Year 6 - 61 ($3,664)$2,280$1,384$700,071
62 ($3,664)$2,275$1,389$698,682
63 ($3,664)$2,271$1,393$697,289
64 ($3,664)$2,266$1,398$695,892
65 ($3,664)$2,262$1,402$694,489
66 ($3,664)$2,257$1,407$693,082
67 ($3,664)$2,253$1,411$691,671
68 ($3,664)$2,248$1,416$690,255
69 ($3,664)$2,243$1,421$688,834
70 ($3,664)$2,239$1,425$687,409
71 ($3,664)$2,234$1,430$685,979
72 ($3,664)$2,229$1,434$684,545
Year 7 - 73 ($3,664)$2,225$1,439$683,106
74 ($3,664)$2,220$1,444$681,662
75 ($3,664)$2,215$1,449$680,213
76 ($3,664)$2,211$1,453$678,760
77 ($3,664)$2,206$1,458$677,302
78 ($3,664)$2,201$1,463$675,840
79 ($3,664)$2,196$1,467$674,372
80 ($3,664)$2,192$1,472$672,900
81 ($3,664)$2,187$1,477$671,423
82 ($3,664)$2,182$1,482$669,941
83 ($3,664)$2,177$1,487$668,455
84 ($3,664)$2,172$1,491$666,963
Year 8 - 85 ($3,664)$2,168$1,496$665,467
86 ($3,664)$2,163$1,501$663,966
87 ($3,664)$2,158$1,506$662,460
88 ($3,664)$2,153$1,511$660,949
89 ($3,664)$2,148$1,516$659,433
90 ($3,664)$2,143$1,521$657,912
91 ($3,664)$2,138$1,526$656,386
92 ($3,664)$2,133$1,531$654,856
93 ($3,664)$2,128$1,536$653,320
94 ($3,664)$2,123$1,541$651,779
95 ($3,664)$2,118$1,546$650,234
96 ($3,664)$2,113$1,551$648,683
Year 9 - 97 ($3,664)$2,108$1,556$647,127
98 ($3,664)$2,103$1,561$645,567
99 ($3,664)$2,098$1,566$644,001
100 ($3,664)$2,093$1,571$642,430
101 ($3,664)$2,088$1,576$640,854
102 ($3,664)$2,083$1,581$639,273
103 ($3,664)$2,078$1,586$637,687
104 ($3,664)$2,072$1,591$636,095
105 ($3,664)$2,067$1,597$634,499
106 ($3,664)$2,062$1,602$632,897
107 ($3,664)$2,057$1,607$631,290
108 ($3,664)$2,052$1,612$629,677
Year 10 - 109 ($3,664)$2,046$1,617$628,060
110 ($3,664)$2,041$1,623$626,437
111 ($3,664)$2,036$1,628$624,809
112 ($3,664)$2,031$1,633$623,176
113 ($3,664)$2,025$1,639$621,537
114 ($3,664)$2,020$1,644$619,893
115 ($3,664)$2,015$1,649$618,244
116 ($3,664)$2,009$1,655$616,590
117 ($3,664)$2,004$1,660$614,930
118 ($3,664)$1,999$1,665$613,264
119 ($3,664)$1,993$1,671$611,593
120 ($3,664)$1,988$1,676$609,917
Year 11 - 121 ($3,664)$1,982$1,682$608,235
122 ($3,664)$1,977$1,687$606,548
123 ($3,664)$1,971$1,693$604,856
124 ($3,664)$1,966$1,698$603,158
125 ($3,664)$1,960$1,704$601,454
126 ($3,664)$1,955$1,709$599,745
127 ($3,664)$1,949$1,715$598,030
128 ($3,664)$1,944$1,720$596,310
129 ($3,664)$1,938$1,726$594,584
130 ($3,664)$1,932$1,732$592,852
131 ($3,664)$1,927$1,737$591,115
132 ($3,664)$1,921$1,743$589,372
Year 12 - 133 ($3,664)$1,915$1,748$587,624
134 ($3,664)$1,910$1,754$585,870
135 ($3,664)$1,904$1,760$584,110
136 ($3,664)$1,898$1,766$582,344
137 ($3,664)$1,893$1,771$580,573
138 ($3,664)$1,887$1,777$578,796
139 ($3,664)$1,881$1,783$577,013
140 ($3,664)$1,875$1,789$575,224
141 ($3,664)$1,869$1,794$573,430
142 ($3,664)$1,864$1,800$571,630
143 ($3,664)$1,858$1,806$569,824
144 ($3,664)$1,852$1,812$568,012
Year 13 - 145 ($3,664)$1,846$1,818$566,194
146 ($3,664)$1,840$1,824$564,370
147 ($3,664)$1,834$1,830$562,540
148 ($3,664)$1,828$1,836$560,705
149 ($3,664)$1,822$1,842$558,863
150 ($3,664)$1,816$1,848$557,015
151 ($3,664)$1,810$1,854$555,162
152 ($3,664)$1,804$1,860$553,302
153 ($3,664)$1,798$1,866$551,436
154 ($3,664)$1,792$1,872$549,565
155 ($3,664)$1,786$1,878$547,687
156 ($3,664)$1,780$1,884$545,803
Year 14 - 157 ($3,664)$1,774$1,890$543,913
158 ($3,664)$1,768$1,896$542,017
159 ($3,664)$1,762$1,902$540,114
160 ($3,664)$1,755$1,909$538,206
161 ($3,664)$1,749$1,915$536,291
162 ($3,664)$1,743$1,921$534,370
163 ($3,664)$1,737$1,927$532,443
164 ($3,664)$1,730$1,933$530,509
165 ($3,664)$1,724$1,940$528,569
166 ($3,664)$1,718$1,946$526,623
167 ($3,664)$1,712$1,952$524,671
168 ($3,664)$1,705$1,959$522,712
Year 15 - 169 ($3,664)$1,699$1,965$520,747
170 ($3,664)$1,692$1,971$518,776
171 ($3,664)$1,686$1,978$516,798
172 ($3,664)$1,680$1,984$514,813
173 ($3,664)$1,673$1,991$512,823
174 ($3,664)$1,667$1,997$510,825
175 ($3,664)$1,660$2,004$508,822
176 ($3,664)$1,654$2,010$506,811
177 ($3,664)$1,647$2,017$504,795
178 ($3,664)$1,641$2,023$502,771
179 ($3,664)$1,634$2,030$500,741
180 ($3,664)$1,627$2,037$498,705
Year 16 - 181 ($3,664)$1,621$2,043$496,662
182 ($3,664)$1,614$2,050$494,612
183 ($3,664)$1,607$2,056$492,556
184 ($3,664)$1,601$2,063$490,492
185 ($3,664)$1,594$2,070$488,423
186 ($3,664)$1,587$2,077$486,346
187 ($3,664)$1,581$2,083$484,263
188 ($3,664)$1,574$2,090$482,173
189 ($3,664)$1,567$2,097$480,076
190 ($3,664)$1,560$2,104$477,972
191 ($3,664)$1,553$2,111$475,862
192 ($3,664)$1,547$2,117$473,744
Year 17 - 193 ($3,664)$1,540$2,124$471,620
194 ($3,664)$1,533$2,131$469,489
195 ($3,664)$1,526$2,138$467,351
196 ($3,664)$1,519$2,145$465,206
197 ($3,664)$1,512$2,152$463,054
198 ($3,664)$1,505$2,159$460,895
199 ($3,664)$1,498$2,166$458,729
200 ($3,664)$1,491$2,173$456,556
201 ($3,664)$1,484$2,180$454,376
202 ($3,664)$1,477$2,187$452,188
203 ($3,664)$1,470$2,194$449,994
204 ($3,664)$1,462$2,201$447,793
Year 18 - 205 ($3,664)$1,455$2,209$445,584
206 ($3,664)$1,448$2,216$443,368
207 ($3,664)$1,441$2,223$441,145
208 ($3,664)$1,434$2,230$438,915
209 ($3,664)$1,426$2,237$436,678
210 ($3,664)$1,419$2,245$434,433
211 ($3,664)$1,412$2,252$432,181
212 ($3,664)$1,405$2,259$429,922
213 ($3,664)$1,397$2,267$427,655
214 ($3,664)$1,390$2,274$425,381
215 ($3,664)$1,382$2,281$423,100
216 ($3,664)$1,375$2,289$420,811
Year 19 - 217 ($3,664)$1,368$2,296$418,514
218 ($3,664)$1,360$2,304$416,211
219 ($3,664)$1,353$2,311$413,899
220 ($3,664)$1,345$2,319$411,581
221 ($3,664)$1,338$2,326$409,254
222 ($3,664)$1,330$2,334$406,921
223 ($3,664)$1,322$2,341$404,579
224 ($3,664)$1,315$2,349$402,230
225 ($3,664)$1,307$2,357$399,873
226 ($3,664)$1,300$2,364$397,509
227 ($3,664)$1,292$2,372$395,137
228 ($3,664)$1,284$2,380$392,757
Year 20 - 229 ($3,664)$1,276$2,387$390,370
230 ($3,664)$1,269$2,395$387,975
231 ($3,664)$1,261$2,403$385,572
232 ($3,664)$1,253$2,411$383,161
233 ($3,664)$1,245$2,419$380,742
234 ($3,664)$1,237$2,427$378,316
235 ($3,664)$1,230$2,434$375,881
236 ($3,664)$1,222$2,442$373,439
237 ($3,664)$1,214$2,450$370,989
238 ($3,664)$1,206$2,458$368,531
239 ($3,664)$1,198$2,466$366,064
240 ($3,664)$1,190$2,474$363,590
Year 21 - 241 ($3,664)$1,182$2,482$361,108
242 ($3,664)$1,174$2,490$358,618
243 ($3,664)$1,166$2,498$356,119
244 ($3,664)$1,157$2,507$353,613
245 ($3,664)$1,149$2,515$351,098
246 ($3,664)$1,141$2,523$348,575
247 ($3,664)$1,133$2,531$346,044
248 ($3,664)$1,125$2,539$343,505
249 ($3,664)$1,116$2,548$340,957
250 ($3,664)$1,108$2,556$338,401
251 ($3,664)$1,100$2,564$335,837
252 ($3,664)$1,091$2,572$333,265
Year 22 - 253 ($3,664)$1,083$2,581$330,684
254 ($3,664)$1,075$2,589$328,095
255 ($3,664)$1,066$2,598$325,497
256 ($3,664)$1,058$2,606$322,891
257 ($3,664)$1,049$2,615$320,277
258 ($3,664)$1,041$2,623$317,654
259 ($3,664)$1,032$2,632$315,022
260 ($3,664)$1,024$2,640$312,382
261 ($3,664)$1,015$2,649$309,733
262 ($3,664)$1,007$2,657$307,076
263 ($3,664)$998$2,666$304,410
264 ($3,664)$989$2,675$301,736
Year 23 - 265 ($3,664)$981$2,683$299,052
266 ($3,664)$972$2,692$296,360
267 ($3,664)$963$2,701$293,660
268 ($3,664)$954$2,710$290,950
269 ($3,664)$946$2,718$288,232
270 ($3,664)$937$2,727$285,505
271 ($3,664)$928$2,736$282,769
272 ($3,664)$919$2,745$280,024
273 ($3,664)$910$2,754$277,270
274 ($3,664)$901$2,763$274,507
275 ($3,664)$892$2,772$271,735
276 ($3,664)$883$2,781$268,954
Year 24 - 277 ($3,664)$874$2,790$266,165
278 ($3,664)$865$2,799$263,366
279 ($3,664)$856$2,808$260,558
280 ($3,664)$847$2,817$257,741
281 ($3,664)$838$2,826$254,914
282 ($3,664)$828$2,835$252,079
283 ($3,664)$819$2,845$249,234
284 ($3,664)$810$2,854$246,380
285 ($3,664)$801$2,863$243,517
286 ($3,664)$791$2,872$240,645
287 ($3,664)$782$2,882$237,763
288 ($3,664)$773$2,891$234,872
Year 25 - 289 ($3,664)$763$2,901$231,971
290 ($3,664)$754$2,910$229,061
291 ($3,664)$744$2,919$226,142
292 ($3,664)$735$2,929$223,213
293 ($3,664)$725$2,938$220,274
294 ($3,664)$716$2,948$217,326
295 ($3,664)$706$2,958$214,369
296 ($3,664)$697$2,967$211,401
297 ($3,664)$687$2,977$208,424
298 ($3,664)$677$2,987$205,438
299 ($3,664)$668$2,996$202,442
300 ($3,664)$658$3,006$199,436
Year 26 - 301 ($3,664)$648$3,016$196,420
302 ($3,664)$638$3,026$193,394
303 ($3,664)$629$3,035$190,359
304 ($3,664)$619$3,045$187,314
305 ($3,664)$609$3,055$184,259
306 ($3,664)$599$3,065$181,194
307 ($3,664)$589$3,075$178,118
308 ($3,664)$579$3,085$175,033
309 ($3,664)$569$3,095$171,938
310 ($3,664)$559$3,105$168,833
311 ($3,664)$549$3,115$165,718
312 ($3,664)$539$3,125$162,593
Year 27 - 313 ($3,664)$528$3,135$159,457
314 ($3,664)$518$3,146$156,312
315 ($3,664)$508$3,156$153,156
316 ($3,664)$498$3,166$149,989
317 ($3,664)$487$3,176$146,813
318 ($3,664)$477$3,187$143,626
319 ($3,664)$467$3,197$140,429
320 ($3,664)$456$3,208$137,222
321 ($3,664)$446$3,218$134,004
322 ($3,664)$436$3,228$130,775
323 ($3,664)$425$3,239$127,536
324 ($3,664)$414$3,249$124,287
Year 28 - 325 ($3,664)$404$3,260$121,027
326 ($3,664)$393$3,271$117,756
327 ($3,664)$383$3,281$114,475
328 ($3,664)$372$3,292$111,183
329 ($3,664)$361$3,303$107,881
330 ($3,664)$351$3,313$104,567
331 ($3,664)$340$3,324$101,243
332 ($3,664)$329$3,335$97,908
333 ($3,664)$318$3,346$94,563
334 ($3,664)$307$3,357$91,206
335 ($3,664)$296$3,367$87,839
336 ($3,664)$285$3,378$84,460
Year 29 - 337 ($3,664)$274$3,389$81,071
338 ($3,664)$263$3,400$77,670
339 ($3,664)$252$3,411$74,259
340 ($3,664)$241$3,423$70,836
341 ($3,664)$230$3,434$67,403
342 ($3,664)$219$3,445$63,958
343 ($3,664)$208$3,456$60,502
344 ($3,664)$197$3,467$57,034
345 ($3,664)$185$3,479$53,556
346 ($3,664)$174$3,490$50,066
347 ($3,664)$163$3,501$46,565
348 ($3,664)$151$3,513$43,052
Year 30 - 349 ($3,664)$140$3,524$39,528
350 ($3,664)$128$3,535$35,993
351 ($3,664)$117$3,547$32,446
352 ($3,664)$105$3,558$28,887
353 ($3,664)$94$3,570$25,317
354 ($3,664)$82$3,582$21,736
355 ($3,664)$71$3,593$18,142
356 ($3,664)$59$3,605$14,537
357 ($3,664)$47$3,617$10,921
358 ($3,664)$35$3,628$7,292
359 ($3,664)$24$3,640$3,652
360 ($3,664)$12$3,652$0
TOTALS$542,211$776,800$1,319,011

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.