« Back to all home prices

Mortgage Payment Schedule for a $974,000 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% ($194,800) 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
$3,698 360 $551,934 $1,331,134

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 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 #: 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: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 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 #: 424182
$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 #: 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: 3.990% | Rate: 3.990% | 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 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: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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  $974,000
Down Payment $194,800$779,200
Year 1 - 1 ($3,698)$2,565$1,133$778,067
2 ($3,698)$2,561$1,136$776,931
3 ($3,698)$2,557$1,140$775,791
4 ($3,698)$2,554$1,144$774,647
5 ($3,698)$2,550$1,148$773,499
6 ($3,698)$2,546$1,151$772,347
7 ($3,698)$2,542$1,155$771,192
8 ($3,698)$2,539$1,159$770,033
9 ($3,698)$2,535$1,163$768,870
10 ($3,698)$2,531$1,167$767,703
11 ($3,698)$2,527$1,171$766,533
12 ($3,698)$2,523$1,174$765,358
Year 2 - 13 ($3,698)$2,519$1,178$764,180
14 ($3,698)$2,515$1,182$762,998
15 ($3,698)$2,512$1,186$761,812
16 ($3,698)$2,508$1,190$760,622
17 ($3,698)$2,504$1,194$759,428
18 ($3,698)$2,500$1,198$758,230
19 ($3,698)$2,496$1,202$757,029
20 ($3,698)$2,492$1,206$755,823
21 ($3,698)$2,488$1,210$754,613
22 ($3,698)$2,484$1,214$753,399
23 ($3,698)$2,480$1,218$752,182
24 ($3,698)$2,476$1,222$750,960
Year 3 - 25 ($3,698)$2,472$1,226$749,734
26 ($3,698)$2,468$1,230$748,505
27 ($3,698)$2,464$1,234$747,271
28 ($3,698)$2,460$1,238$746,033
29 ($3,698)$2,456$1,242$744,791
30 ($3,698)$2,452$1,246$743,545
31 ($3,698)$2,448$1,250$742,295
32 ($3,698)$2,443$1,254$741,041
33 ($3,698)$2,439$1,258$739,783
34 ($3,698)$2,435$1,262$738,520
35 ($3,698)$2,431$1,267$737,254
36 ($3,698)$2,427$1,271$735,983
Year 4 - 37 ($3,698)$2,423$1,275$734,708
38 ($3,698)$2,418$1,279$733,429
39 ($3,698)$2,414$1,283$732,145
40 ($3,698)$2,410$1,288$730,858
41 ($3,698)$2,406$1,292$729,566
42 ($3,698)$2,401$1,296$728,270
43 ($3,698)$2,397$1,300$726,969
44 ($3,698)$2,393$1,305$725,665
45 ($3,698)$2,389$1,309$724,356
46 ($3,698)$2,384$1,313$723,042
47 ($3,698)$2,380$1,318$721,725
48 ($3,698)$2,376$1,322$720,403
Year 5 - 49 ($3,698)$2,371$1,326$719,077
50 ($3,698)$2,367$1,331$717,746
51 ($3,698)$2,363$1,335$716,411
52 ($3,698)$2,358$1,339$715,072
53 ($3,698)$2,354$1,344$713,728
54 ($3,698)$2,349$1,348$712,380
55 ($3,698)$2,345$1,353$711,027
56 ($3,698)$2,340$1,357$709,670
57 ($3,698)$2,336$1,362$708,308
58 ($3,698)$2,332$1,366$706,942
59 ($3,698)$2,327$1,371$705,571
60 ($3,698)$2,323$1,375$704,196
Year 6 - 61 ($3,698)$2,318$1,380$702,817
62 ($3,698)$2,313$1,384$701,433
63 ($3,698)$2,309$1,389$700,044
64 ($3,698)$2,304$1,393$698,651
65 ($3,698)$2,300$1,398$697,253
66 ($3,698)$2,295$1,402$695,850
67 ($3,698)$2,291$1,407$694,443
68 ($3,698)$2,286$1,412$693,031
69 ($3,698)$2,281$1,416$691,615
70 ($3,698)$2,277$1,421$690,194
71 ($3,698)$2,272$1,426$688,768
72 ($3,698)$2,267$1,430$687,338
Year 7 - 73 ($3,698)$2,262$1,435$685,903
74 ($3,698)$2,258$1,440$684,463
75 ($3,698)$2,253$1,445$683,018
76 ($3,698)$2,248$1,449$681,569
77 ($3,698)$2,243$1,454$680,115
78 ($3,698)$2,239$1,459$678,656
79 ($3,698)$2,234$1,464$677,192
80 ($3,698)$2,229$1,469$675,724
81 ($3,698)$2,224$1,473$674,251
82 ($3,698)$2,219$1,478$672,772
83 ($3,698)$2,215$1,483$671,289
84 ($3,698)$2,210$1,488$669,801
Year 8 - 85 ($3,698)$2,205$1,493$668,309
86 ($3,698)$2,200$1,498$666,811
87 ($3,698)$2,195$1,503$665,308
88 ($3,698)$2,190$1,508$663,801
89 ($3,698)$2,185$1,513$662,288
90 ($3,698)$2,180$1,518$660,770
91 ($3,698)$2,175$1,523$659,248
92 ($3,698)$2,170$1,528$657,720
93 ($3,698)$2,165$1,533$656,188
94 ($3,698)$2,160$1,538$654,650
95 ($3,698)$2,155$1,543$653,107
96 ($3,698)$2,150$1,548$651,560
Year 9 - 97 ($3,698)$2,145$1,553$650,007
98 ($3,698)$2,140$1,558$648,449
99 ($3,698)$2,134$1,563$646,886
100 ($3,698)$2,129$1,568$645,317
101 ($3,698)$2,124$1,573$643,744
102 ($3,698)$2,119$1,579$642,165
103 ($3,698)$2,114$1,584$640,582
104 ($3,698)$2,109$1,589$638,992
105 ($3,698)$2,103$1,594$637,398
106 ($3,698)$2,098$1,599$635,799
107 ($3,698)$2,093$1,605$634,194
108 ($3,698)$2,088$1,610$632,584
Year 10 - 109 ($3,698)$2,082$1,615$630,969
110 ($3,698)$2,077$1,621$629,348
111 ($3,698)$2,072$1,626$627,722
112 ($3,698)$2,066$1,631$626,091
113 ($3,698)$2,061$1,637$624,454
114 ($3,698)$2,055$1,642$622,812
115 ($3,698)$2,050$1,648$621,164
116 ($3,698)$2,045$1,653$619,511
117 ($3,698)$2,039$1,658$617,853
118 ($3,698)$2,034$1,664$616,189
119 ($3,698)$2,028$1,669$614,520
120 ($3,698)$2,023$1,675$612,845
Year 11 - 121 ($3,698)$2,017$1,680$611,165
122 ($3,698)$2,012$1,686$609,479
123 ($3,698)$2,006$1,691$607,788
124 ($3,698)$2,001$1,697$606,091
125 ($3,698)$1,995$1,703$604,388
126 ($3,698)$1,989$1,708$602,680
127 ($3,698)$1,984$1,714$600,966
128 ($3,698)$1,978$1,719$599,247
129 ($3,698)$1,973$1,725$597,522
130 ($3,698)$1,967$1,731$595,791
131 ($3,698)$1,961$1,736$594,054
132 ($3,698)$1,955$1,742$592,312
Year 12 - 133 ($3,698)$1,950$1,748$590,564
134 ($3,698)$1,944$1,754$588,811
135 ($3,698)$1,938$1,759$587,051
136 ($3,698)$1,932$1,765$585,286
137 ($3,698)$1,927$1,771$583,515
138 ($3,698)$1,921$1,777$581,738
139 ($3,698)$1,915$1,783$579,955
140 ($3,698)$1,909$1,789$578,167
141 ($3,698)$1,903$1,794$576,372
142 ($3,698)$1,897$1,800$574,572
143 ($3,698)$1,891$1,806$572,766
144 ($3,698)$1,885$1,812$570,954
Year 13 - 145 ($3,698)$1,879$1,818$569,135
146 ($3,698)$1,873$1,824$567,311
147 ($3,698)$1,867$1,830$565,481
148 ($3,698)$1,861$1,836$563,645
149 ($3,698)$1,855$1,842$561,802
150 ($3,698)$1,849$1,848$559,954
151 ($3,698)$1,843$1,854$558,100
152 ($3,698)$1,837$1,861$556,239
153 ($3,698)$1,831$1,867$554,373
154 ($3,698)$1,825$1,873$552,500
155 ($3,698)$1,819$1,879$550,621
156 ($3,698)$1,812$1,885$548,736
Year 14 - 157 ($3,698)$1,806$1,891$546,844
158 ($3,698)$1,800$1,898$544,947
159 ($3,698)$1,794$1,904$543,043
160 ($3,698)$1,788$1,910$541,133
161 ($3,698)$1,781$1,916$539,217
162 ($3,698)$1,775$1,923$537,294
163 ($3,698)$1,769$1,929$535,365
164 ($3,698)$1,762$1,935$533,430
165 ($3,698)$1,756$1,942$531,488
166 ($3,698)$1,749$1,948$529,540
167 ($3,698)$1,743$1,955$527,585
168 ($3,698)$1,737$1,961$525,624
Year 15 - 169 ($3,698)$1,730$1,967$523,657
170 ($3,698)$1,724$1,974$521,683
171 ($3,698)$1,717$1,980$519,702
172 ($3,698)$1,711$1,987$517,716
173 ($3,698)$1,704$1,993$515,722
174 ($3,698)$1,698$2,000$513,722
175 ($3,698)$1,691$2,007$511,716
176 ($3,698)$1,684$2,013$509,702
177 ($3,698)$1,678$2,020$507,683
178 ($3,698)$1,671$2,026$505,656
179 ($3,698)$1,664$2,033$503,623
180 ($3,698)$1,658$2,040$501,583
Year 16 - 181 ($3,698)$1,651$2,047$499,537
182 ($3,698)$1,644$2,053$497,483
183 ($3,698)$1,638$2,060$495,423
184 ($3,698)$1,631$2,067$493,356
185 ($3,698)$1,624$2,074$491,283
186 ($3,698)$1,617$2,080$489,202
187 ($3,698)$1,610$2,087$487,115
188 ($3,698)$1,603$2,094$485,021
189 ($3,698)$1,597$2,101$482,920
190 ($3,698)$1,590$2,108$480,812
191 ($3,698)$1,583$2,115$478,697
192 ($3,698)$1,576$2,122$476,575
Year 17 - 193 ($3,698)$1,569$2,129$474,446
194 ($3,698)$1,562$2,136$472,310
195 ($3,698)$1,555$2,143$470,167
196 ($3,698)$1,548$2,150$468,017
197 ($3,698)$1,541$2,157$465,860
198 ($3,698)$1,533$2,164$463,696
199 ($3,698)$1,526$2,171$461,525
200 ($3,698)$1,519$2,178$459,346
201 ($3,698)$1,512$2,186$457,161
202 ($3,698)$1,505$2,193$454,968
203 ($3,698)$1,498$2,200$452,768
204 ($3,698)$1,490$2,207$450,561
Year 18 - 205 ($3,698)$1,483$2,214$448,346
206 ($3,698)$1,476$2,222$446,125
207 ($3,698)$1,468$2,229$443,896
208 ($3,698)$1,461$2,236$441,659
209 ($3,698)$1,454$2,244$439,415
210 ($3,698)$1,446$2,251$437,164
211 ($3,698)$1,439$2,259$434,906
212 ($3,698)$1,432$2,266$432,639
213 ($3,698)$1,424$2,273$430,366
214 ($3,698)$1,417$2,281$428,085
215 ($3,698)$1,409$2,288$425,797
216 ($3,698)$1,402$2,296$423,501
Year 19 - 217 ($3,698)$1,394$2,304$421,197
218 ($3,698)$1,386$2,311$418,886
219 ($3,698)$1,379$2,319$416,567
220 ($3,698)$1,371$2,326$414,241
221 ($3,698)$1,364$2,334$411,907
222 ($3,698)$1,356$2,342$409,565
223 ($3,698)$1,348$2,349$407,215
224 ($3,698)$1,340$2,357$404,858
225 ($3,698)$1,333$2,365$402,493
226 ($3,698)$1,325$2,373$400,121
227 ($3,698)$1,317$2,381$397,740
228 ($3,698)$1,309$2,388$395,352
Year 20 - 229 ($3,698)$1,301$2,396$392,955
230 ($3,698)$1,293$2,404$390,551
231 ($3,698)$1,286$2,412$388,139
232 ($3,698)$1,278$2,420$385,719
233 ($3,698)$1,270$2,428$383,291
234 ($3,698)$1,262$2,436$380,855
235 ($3,698)$1,254$2,444$378,412
236 ($3,698)$1,246$2,452$375,960
237 ($3,698)$1,238$2,460$373,499
238 ($3,698)$1,229$2,468$371,031
239 ($3,698)$1,221$2,476$368,555
240 ($3,698)$1,213$2,484$366,071
Year 21 - 241 ($3,698)$1,205$2,493$363,578
242 ($3,698)$1,197$2,501$361,077
243 ($3,698)$1,189$2,509$358,568
244 ($3,698)$1,180$2,517$356,051
245 ($3,698)$1,172$2,526$353,525
246 ($3,698)$1,164$2,534$350,991
247 ($3,698)$1,155$2,542$348,449
248 ($3,698)$1,147$2,551$345,898
249 ($3,698)$1,139$2,559$343,339
250 ($3,698)$1,130$2,567$340,772
251 ($3,698)$1,122$2,576$338,196
252 ($3,698)$1,113$2,584$335,612
Year 22 - 253 ($3,698)$1,105$2,593$333,019
254 ($3,698)$1,096$2,601$330,417
255 ($3,698)$1,088$2,610$327,808
256 ($3,698)$1,079$2,619$325,189
257 ($3,698)$1,070$2,627$322,562
258 ($3,698)$1,062$2,636$319,926
259 ($3,698)$1,053$2,645$317,281
260 ($3,698)$1,044$2,653$314,628
261 ($3,698)$1,036$2,662$311,966
262 ($3,698)$1,027$2,671$309,296
263 ($3,698)$1,018$2,679$306,616
264 ($3,698)$1,009$2,688$303,928
Year 23 - 265 ($3,698)$1,000$2,697$301,231
266 ($3,698)$992$2,706$298,525
267 ($3,698)$983$2,715$295,810
268 ($3,698)$974$2,724$293,086
269 ($3,698)$965$2,733$290,353
270 ($3,698)$956$2,742$287,611
271 ($3,698)$947$2,751$284,860
272 ($3,698)$938$2,760$282,100
273 ($3,698)$929$2,769$279,331
274 ($3,698)$919$2,778$276,553
275 ($3,698)$910$2,787$273,766
276 ($3,698)$901$2,796$270,969
Year 24 - 277 ($3,698)$892$2,806$268,164
278 ($3,698)$883$2,815$265,349
279 ($3,698)$873$2,824$262,525
280 ($3,698)$864$2,833$259,691
281 ($3,698)$855$2,843$256,848
282 ($3,698)$845$2,852$253,996
283 ($3,698)$836$2,862$251,135
284 ($3,698)$827$2,871$248,264
285 ($3,698)$817$2,880$245,383
286 ($3,698)$808$2,890$242,494
287 ($3,698)$798$2,899$239,594
288 ($3,698)$789$2,909$236,685
Year 25 - 289 ($3,698)$779$2,919$233,767
290 ($3,698)$769$2,928$230,839
291 ($3,698)$760$2,938$227,901
292 ($3,698)$750$2,947$224,953
293 ($3,698)$740$2,957$221,996
294 ($3,698)$731$2,967$219,029
295 ($3,698)$721$2,977$216,053
296 ($3,698)$711$2,986$213,066
297 ($3,698)$701$2,996$210,070
298 ($3,698)$691$3,006$207,064
299 ($3,698)$682$3,016$204,048
300 ($3,698)$672$3,026$201,022
Year 26 - 301 ($3,698)$662$3,036$197,986
302 ($3,698)$652$3,046$194,940
303 ($3,698)$642$3,056$191,884
304 ($3,698)$632$3,066$188,818
305 ($3,698)$622$3,076$185,742
306 ($3,698)$611$3,086$182,656
307 ($3,698)$601$3,096$179,560
308 ($3,698)$591$3,107$176,453
309 ($3,698)$581$3,117$173,337
310 ($3,698)$571$3,127$170,209
311 ($3,698)$560$3,137$167,072
312 ($3,698)$550$3,148$163,925
Year 27 - 313 ($3,698)$540$3,158$160,767
314 ($3,698)$529$3,168$157,598
315 ($3,698)$519$3,179$154,419
316 ($3,698)$508$3,189$151,230
317 ($3,698)$498$3,200$148,030
318 ($3,698)$487$3,210$144,820
319 ($3,698)$477$3,221$141,599
320 ($3,698)$466$3,231$138,367
321 ($3,698)$455$3,242$135,125
322 ($3,698)$445$3,253$131,873
323 ($3,698)$434$3,264$128,609
324 ($3,698)$423$3,274$125,335
Year 28 - 325 ($3,698)$413$3,285$122,050
326 ($3,698)$402$3,296$118,754
327 ($3,698)$391$3,307$115,447
328 ($3,698)$380$3,318$112,130
329 ($3,698)$369$3,329$108,801
330 ($3,698)$358$3,339$105,462
331 ($3,698)$347$3,350$102,111
332 ($3,698)$336$3,361$98,750
333 ($3,698)$325$3,373$95,377
334 ($3,698)$314$3,384$91,994
335 ($3,698)$303$3,395$88,599
336 ($3,698)$292$3,406$85,193
Year 29 - 337 ($3,698)$280$3,417$81,776
338 ($3,698)$269$3,428$78,347
339 ($3,698)$258$3,440$74,907
340 ($3,698)$247$3,451$71,456
341 ($3,698)$235$3,462$67,994
342 ($3,698)$224$3,474$64,520
343 ($3,698)$212$3,485$61,035
344 ($3,698)$201$3,497$57,538
345 ($3,698)$189$3,508$54,030
346 ($3,698)$178$3,520$50,510
347 ($3,698)$166$3,531$46,979
348 ($3,698)$155$3,543$43,436
Year 30 - 349 ($3,698)$143$3,555$39,882
350 ($3,698)$131$3,566$36,315
351 ($3,698)$120$3,578$32,737
352 ($3,698)$108$3,590$29,147
353 ($3,698)$96$3,602$25,546
354 ($3,698)$84$3,614$21,932
355 ($3,698)$72$3,625$18,307
356 ($3,698)$60$3,637$14,669
357 ($3,698)$48$3,649$11,020
358 ($3,698)$36$3,661$7,359
359 ($3,698)$24$3,673$3,685
360 ($3,698)$12$3,685$0
TOTALS$551,934$779,200$1,331,134

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.