« Back to all home prices

Mortgage Payment Schedule for a $972,000 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 September 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($194,400) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,614 360 $523,597 $1,301,197

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 122701 | State Lic #: MC-1186
$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 #: 258821
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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: 3.993% | Rate: 3.990% | Fees: $102 | 30 day rate lock

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | 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
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  $972,000
Down Payment $194,400$777,600
Year 1 - 1 ($3,614)$2,449$1,165$776,435
2 ($3,614)$2,446$1,169$775,266
3 ($3,614)$2,442$1,172$774,094
4 ($3,614)$2,438$1,176$772,918
5 ($3,614)$2,435$1,180$771,738
6 ($3,614)$2,431$1,183$770,555
7 ($3,614)$2,427$1,187$769,368
8 ($3,614)$2,424$1,191$768,177
9 ($3,614)$2,420$1,195$766,982
10 ($3,614)$2,416$1,198$765,783
11 ($3,614)$2,412$1,202$764,581
12 ($3,614)$2,408$1,206$763,375
Year 2 - 13 ($3,614)$2,405$1,210$762,165
14 ($3,614)$2,401$1,214$760,952
15 ($3,614)$2,397$1,217$759,734
16 ($3,614)$2,393$1,221$758,513
17 ($3,614)$2,389$1,225$757,288
18 ($3,614)$2,385$1,229$756,059
19 ($3,614)$2,382$1,233$754,826
20 ($3,614)$2,378$1,237$753,589
21 ($3,614)$2,374$1,241$752,349
22 ($3,614)$2,370$1,245$751,104
23 ($3,614)$2,366$1,248$749,856
24 ($3,614)$2,362$1,252$748,603
Year 3 - 25 ($3,614)$2,358$1,256$747,347
26 ($3,614)$2,354$1,260$746,087
27 ($3,614)$2,350$1,264$744,823
28 ($3,614)$2,346$1,268$743,554
29 ($3,614)$2,342$1,272$742,282
30 ($3,614)$2,338$1,276$741,006
31 ($3,614)$2,334$1,280$739,726
32 ($3,614)$2,330$1,284$738,441
33 ($3,614)$2,326$1,288$737,153
34 ($3,614)$2,322$1,292$735,860
35 ($3,614)$2,318$1,296$734,564
36 ($3,614)$2,314$1,301$733,263
Year 4 - 37 ($3,614)$2,310$1,305$731,959
38 ($3,614)$2,306$1,309$730,650
39 ($3,614)$2,302$1,313$729,337
40 ($3,614)$2,297$1,317$728,020
41 ($3,614)$2,293$1,321$726,699
42 ($3,614)$2,289$1,325$725,374
43 ($3,614)$2,285$1,330$724,044
44 ($3,614)$2,281$1,334$722,710
45 ($3,614)$2,277$1,338$721,372
46 ($3,614)$2,272$1,342$720,030
47 ($3,614)$2,268$1,346$718,684
48 ($3,614)$2,264$1,351$717,333
Year 5 - 49 ($3,614)$2,260$1,355$715,979
50 ($3,614)$2,255$1,359$714,620
51 ($3,614)$2,251$1,363$713,256
52 ($3,614)$2,247$1,368$711,888
53 ($3,614)$2,242$1,372$710,516
54 ($3,614)$2,238$1,376$709,140
55 ($3,614)$2,234$1,381$707,760
56 ($3,614)$2,229$1,385$706,375
57 ($3,614)$2,225$1,389$704,985
58 ($3,614)$2,221$1,394$703,591
59 ($3,614)$2,216$1,398$702,193
60 ($3,614)$2,212$1,403$700,791
Year 6 - 61 ($3,614)$2,207$1,407$699,384
62 ($3,614)$2,203$1,411$697,972
63 ($3,614)$2,199$1,416$696,557
64 ($3,614)$2,194$1,420$695,136
65 ($3,614)$2,190$1,425$693,712
66 ($3,614)$2,185$1,429$692,282
67 ($3,614)$2,181$1,434$690,849
68 ($3,614)$2,176$1,438$689,410
69 ($3,614)$2,172$1,443$687,968
70 ($3,614)$2,167$1,447$686,520
71 ($3,614)$2,163$1,452$685,068
72 ($3,614)$2,158$1,456$683,612
Year 7 - 73 ($3,614)$2,153$1,461$682,151
74 ($3,614)$2,149$1,466$680,685
75 ($3,614)$2,144$1,470$679,215
76 ($3,614)$2,140$1,475$677,740
77 ($3,614)$2,135$1,480$676,260
78 ($3,614)$2,130$1,484$674,776
79 ($3,614)$2,126$1,489$673,287
80 ($3,614)$2,121$1,494$671,794
81 ($3,614)$2,116$1,498$670,295
82 ($3,614)$2,111$1,503$668,792
83 ($3,614)$2,107$1,508$667,285
84 ($3,614)$2,102$1,512$665,772
Year 8 - 85 ($3,614)$2,097$1,517$664,255
86 ($3,614)$2,092$1,522$662,733
87 ($3,614)$2,088$1,527$661,206
88 ($3,614)$2,083$1,532$659,674
89 ($3,614)$2,078$1,536$658,138
90 ($3,614)$2,073$1,541$656,597
91 ($3,614)$2,068$1,546$655,050
92 ($3,614)$2,063$1,551$653,499
93 ($3,614)$2,059$1,556$651,944
94 ($3,614)$2,054$1,561$650,383
95 ($3,614)$2,049$1,566$648,817
96 ($3,614)$2,044$1,571$647,246
Year 9 - 97 ($3,614)$2,039$1,576$645,671
98 ($3,614)$2,034$1,581$644,090
99 ($3,614)$2,029$1,586$642,505
100 ($3,614)$2,024$1,591$640,914
101 ($3,614)$2,019$1,596$639,318
102 ($3,614)$2,014$1,601$637,718
103 ($3,614)$2,009$1,606$636,112
104 ($3,614)$2,004$1,611$634,502
105 ($3,614)$1,999$1,616$632,886
106 ($3,614)$1,994$1,621$631,265
107 ($3,614)$1,988$1,626$629,639
108 ($3,614)$1,983$1,631$628,008
Year 10 - 109 ($3,614)$1,978$1,636$626,372
110 ($3,614)$1,973$1,641$624,730
111 ($3,614)$1,968$1,647$623,084
112 ($3,614)$1,963$1,652$621,432
113 ($3,614)$1,958$1,657$619,775
114 ($3,614)$1,952$1,662$618,113
115 ($3,614)$1,947$1,667$616,446
116 ($3,614)$1,942$1,673$614,773
117 ($3,614)$1,937$1,678$613,095
118 ($3,614)$1,931$1,683$611,412
119 ($3,614)$1,926$1,688$609,723
120 ($3,614)$1,921$1,694$608,030
Year 11 - 121 ($3,614)$1,915$1,699$606,331
122 ($3,614)$1,910$1,704$604,626
123 ($3,614)$1,905$1,710$602,916
124 ($3,614)$1,899$1,715$601,201
125 ($3,614)$1,894$1,721$599,480
126 ($3,614)$1,888$1,726$597,754
127 ($3,614)$1,883$1,732$596,023
128 ($3,614)$1,877$1,737$594,286
129 ($3,614)$1,872$1,742$592,543
130 ($3,614)$1,867$1,748$590,795
131 ($3,614)$1,861$1,753$589,042
132 ($3,614)$1,855$1,759$587,283
Year 12 - 133 ($3,614)$1,850$1,764$585,518
134 ($3,614)$1,844$1,770$583,748
135 ($3,614)$1,839$1,776$581,973
136 ($3,614)$1,833$1,781$580,192
137 ($3,614)$1,828$1,787$578,405
138 ($3,614)$1,822$1,792$576,612
139 ($3,614)$1,816$1,798$574,814
140 ($3,614)$1,811$1,804$573,010
141 ($3,614)$1,805$1,809$571,201
142 ($3,614)$1,799$1,815$569,386
143 ($3,614)$1,794$1,821$567,565
144 ($3,614)$1,788$1,827$565,738
Year 13 - 145 ($3,614)$1,782$1,832$563,906
146 ($3,614)$1,776$1,838$562,068
147 ($3,614)$1,771$1,844$560,224
148 ($3,614)$1,765$1,850$558,374
149 ($3,614)$1,759$1,856$556,519
150 ($3,614)$1,753$1,861$554,657
151 ($3,614)$1,747$1,867$552,790
152 ($3,614)$1,741$1,873$550,917
153 ($3,614)$1,735$1,879$549,038
154 ($3,614)$1,729$1,885$547,153
155 ($3,614)$1,724$1,891$545,262
156 ($3,614)$1,718$1,897$543,365
Year 14 - 157 ($3,614)$1,712$1,903$541,462
158 ($3,614)$1,706$1,909$539,553
159 ($3,614)$1,700$1,915$537,638
160 ($3,614)$1,694$1,921$535,718
161 ($3,614)$1,688$1,927$533,791
162 ($3,614)$1,681$1,933$531,858
163 ($3,614)$1,675$1,939$529,919
164 ($3,614)$1,669$1,945$527,973
165 ($3,614)$1,663$1,951$526,022
166 ($3,614)$1,657$1,957$524,065
167 ($3,614)$1,651$1,964$522,101
168 ($3,614)$1,645$1,970$520,131
Year 15 - 169 ($3,614)$1,638$1,976$518,155
170 ($3,614)$1,632$1,982$516,173
171 ($3,614)$1,626$1,988$514,184
172 ($3,614)$1,620$1,995$512,190
173 ($3,614)$1,613$2,001$510,189
174 ($3,614)$1,607$2,007$508,181
175 ($3,614)$1,601$2,014$506,168
176 ($3,614)$1,594$2,020$504,148
177 ($3,614)$1,588$2,026$502,121
178 ($3,614)$1,582$2,033$500,088
179 ($3,614)$1,575$2,039$498,049
180 ($3,614)$1,569$2,046$496,004
Year 16 - 181 ($3,614)$1,562$2,052$493,952
182 ($3,614)$1,556$2,058$491,893
183 ($3,614)$1,549$2,065$489,828
184 ($3,614)$1,543$2,071$487,757
185 ($3,614)$1,536$2,078$485,679
186 ($3,614)$1,530$2,085$483,594
187 ($3,614)$1,523$2,091$481,503
188 ($3,614)$1,517$2,098$479,405
189 ($3,614)$1,510$2,104$477,301
190 ($3,614)$1,503$2,111$475,190
191 ($3,614)$1,497$2,118$473,073
192 ($3,614)$1,490$2,124$470,948
Year 17 - 193 ($3,614)$1,483$2,131$468,817
194 ($3,614)$1,477$2,138$466,680
195 ($3,614)$1,470$2,144$464,535
196 ($3,614)$1,463$2,151$462,384
197 ($3,614)$1,457$2,158$460,226
198 ($3,614)$1,450$2,165$458,061
199 ($3,614)$1,443$2,172$455,890
200 ($3,614)$1,436$2,178$453,712
201 ($3,614)$1,429$2,185$451,526
202 ($3,614)$1,422$2,192$449,334
203 ($3,614)$1,415$2,199$447,135
204 ($3,614)$1,408$2,206$444,929
Year 18 - 205 ($3,614)$1,402$2,213$442,716
206 ($3,614)$1,395$2,220$440,496
207 ($3,614)$1,388$2,227$438,269
208 ($3,614)$1,381$2,234$436,036
209 ($3,614)$1,374$2,241$433,795
210 ($3,614)$1,366$2,248$431,547
211 ($3,614)$1,359$2,255$429,292
212 ($3,614)$1,352$2,262$427,029
213 ($3,614)$1,345$2,269$424,760
214 ($3,614)$1,338$2,276$422,484
215 ($3,614)$1,331$2,284$420,200
216 ($3,614)$1,324$2,291$417,909
Year 19 - 217 ($3,614)$1,316$2,298$415,611
218 ($3,614)$1,309$2,305$413,306
219 ($3,614)$1,302$2,313$410,993
220 ($3,614)$1,295$2,320$408,674
221 ($3,614)$1,287$2,327$406,347
222 ($3,614)$1,280$2,334$404,012
223 ($3,614)$1,273$2,342$401,670
224 ($3,614)$1,265$2,349$399,321
225 ($3,614)$1,258$2,357$396,965
226 ($3,614)$1,250$2,364$394,601
227 ($3,614)$1,243$2,371$392,229
228 ($3,614)$1,236$2,379$389,850
Year 20 - 229 ($3,614)$1,228$2,386$387,464
230 ($3,614)$1,221$2,394$385,070
231 ($3,614)$1,213$2,401$382,668
232 ($3,614)$1,205$2,409$380,259
233 ($3,614)$1,198$2,417$377,843
234 ($3,614)$1,190$2,424$375,419
235 ($3,614)$1,183$2,432$372,987
236 ($3,614)$1,175$2,440$370,547
237 ($3,614)$1,167$2,447$368,100
238 ($3,614)$1,160$2,455$365,645
239 ($3,614)$1,152$2,463$363,182
240 ($3,614)$1,144$2,470$360,712
Year 21 - 241 ($3,614)$1,136$2,478$358,234
242 ($3,614)$1,128$2,486$355,748
243 ($3,614)$1,121$2,494$353,254
244 ($3,614)$1,113$2,502$350,752
245 ($3,614)$1,105$2,510$348,243
246 ($3,614)$1,097$2,517$345,725
247 ($3,614)$1,089$2,525$343,200
248 ($3,614)$1,081$2,533$340,666
249 ($3,614)$1,073$2,541$338,125
250 ($3,614)$1,065$2,549$335,576
251 ($3,614)$1,057$2,557$333,018
252 ($3,614)$1,049$2,565$330,453
Year 22 - 253 ($3,614)$1,041$2,574$327,879
254 ($3,614)$1,033$2,582$325,298
255 ($3,614)$1,025$2,590$322,708
256 ($3,614)$1,017$2,598$320,110
257 ($3,614)$1,008$2,606$317,504
258 ($3,614)$1,000$2,614$314,890
259 ($3,614)$992$2,623$312,267
260 ($3,614)$984$2,631$309,636
261 ($3,614)$975$2,639$306,997
262 ($3,614)$967$2,647$304,350
263 ($3,614)$959$2,656$301,694
264 ($3,614)$950$2,664$299,030
Year 23 - 265 ($3,614)$942$2,672$296,358
266 ($3,614)$934$2,681$293,677
267 ($3,614)$925$2,689$290,987
268 ($3,614)$917$2,698$288,290
269 ($3,614)$908$2,706$285,583
270 ($3,614)$900$2,715$282,868
271 ($3,614)$891$2,723$280,145
272 ($3,614)$882$2,732$277,413
273 ($3,614)$874$2,741$274,672
274 ($3,614)$865$2,749$271,923
275 ($3,614)$857$2,758$269,165
276 ($3,614)$848$2,767$266,399
Year 24 - 277 ($3,614)$839$2,775$263,623
278 ($3,614)$830$2,784$260,839
279 ($3,614)$822$2,793$258,047
280 ($3,614)$813$2,802$255,245
281 ($3,614)$804$2,810$252,435
282 ($3,614)$795$2,819$249,615
283 ($3,614)$786$2,828$246,787
284 ($3,614)$777$2,837$243,950
285 ($3,614)$768$2,846$241,104
286 ($3,614)$759$2,855$238,249
287 ($3,614)$750$2,864$235,385
288 ($3,614)$741$2,873$232,512
Year 25 - 289 ($3,614)$732$2,882$229,630
290 ($3,614)$723$2,891$226,739
291 ($3,614)$714$2,900$223,839
292 ($3,614)$705$2,909$220,930
293 ($3,614)$696$2,919$218,011
294 ($3,614)$687$2,928$215,083
295 ($3,614)$678$2,937$212,146
296 ($3,614)$668$2,946$209,200
297 ($3,614)$659$2,955$206,245
298 ($3,614)$650$2,965$203,280
299 ($3,614)$640$2,974$200,306
300 ($3,614)$631$2,983$197,323
Year 26 - 301 ($3,614)$622$2,993$194,330
302 ($3,614)$612$3,002$191,327
303 ($3,614)$603$3,012$188,316
304 ($3,614)$593$3,021$185,294
305 ($3,614)$584$3,031$182,264
306 ($3,614)$574$3,040$179,223
307 ($3,614)$565$3,050$176,173
308 ($3,614)$555$3,059$173,114
309 ($3,614)$545$3,069$170,045
310 ($3,614)$536$3,079$166,966
311 ($3,614)$526$3,088$163,877
312 ($3,614)$516$3,098$160,779
Year 27 - 313 ($3,614)$506$3,108$157,671
314 ($3,614)$497$3,118$154,554
315 ($3,614)$487$3,128$151,426
316 ($3,614)$477$3,137$148,288
317 ($3,614)$467$3,147$145,141
318 ($3,614)$457$3,157$141,984
319 ($3,614)$447$3,167$138,817
320 ($3,614)$437$3,177$135,640
321 ($3,614)$427$3,187$132,452
322 ($3,614)$417$3,197$129,255
323 ($3,614)$407$3,207$126,048
324 ($3,614)$397$3,217$122,830
Year 28 - 325 ($3,614)$387$3,228$119,603
326 ($3,614)$377$3,238$116,365
327 ($3,614)$367$3,248$113,117
328 ($3,614)$356$3,258$109,859
329 ($3,614)$346$3,268$106,591
330 ($3,614)$336$3,279$103,312
331 ($3,614)$325$3,289$100,023
332 ($3,614)$315$3,299$96,724
333 ($3,614)$305$3,310$93,414
334 ($3,614)$294$3,320$90,094
335 ($3,614)$284$3,331$86,763
336 ($3,614)$273$3,341$83,422
Year 29 - 337 ($3,614)$263$3,352$80,070
338 ($3,614)$252$3,362$76,708
339 ($3,614)$242$3,373$73,335
340 ($3,614)$231$3,383$69,952
341 ($3,614)$220$3,394$66,558
342 ($3,614)$210$3,405$63,153
343 ($3,614)$199$3,416$59,738
344 ($3,614)$188$3,426$56,311
345 ($3,614)$177$3,437$52,874
346 ($3,614)$167$3,448$49,426
347 ($3,614)$156$3,459$45,968
348 ($3,614)$145$3,470$42,498
Year 30 - 349 ($3,614)$134$3,481$39,018
350 ($3,614)$123$3,492$35,526
351 ($3,614)$112$3,503$32,023
352 ($3,614)$101$3,514$28,510
353 ($3,614)$90$3,525$24,985
354 ($3,614)$79$3,536$21,450
355 ($3,614)$68$3,547$17,903
356 ($3,614)$56$3,558$14,345
357 ($3,614)$45$3,569$10,775
358 ($3,614)$34$3,580$7,195
359 ($3,614)$23$3,592$3,603
360 ($3,614)$11$3,603$0
TOTALS$523,597$777,600$1,301,197

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.