« Back to all home prices

Mortgage Payment Schedule for a $979,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($195,800) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,757 360 $569,392 $1,352,592

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $979,000
Down Payment $195,800$783,200
Year 1 - 1 ($3,757)$2,637$1,120$782,080
2 ($3,757)$2,633$1,124$780,955
3 ($3,757)$2,629$1,128$779,827
4 ($3,757)$2,625$1,132$778,696
5 ($3,757)$2,622$1,136$777,560
6 ($3,757)$2,618$1,139$776,421
7 ($3,757)$2,614$1,143$775,277
8 ($3,757)$2,610$1,147$774,130
9 ($3,757)$2,606$1,151$772,979
10 ($3,757)$2,602$1,155$771,824
11 ($3,757)$2,598$1,159$770,666
12 ($3,757)$2,595$1,163$769,503
Year 2 - 13 ($3,757)$2,591$1,167$768,337
14 ($3,757)$2,587$1,170$767,166
15 ($3,757)$2,583$1,174$765,992
16 ($3,757)$2,579$1,178$764,813
17 ($3,757)$2,575$1,182$763,631
18 ($3,757)$2,571$1,186$762,445
19 ($3,757)$2,567$1,190$761,254
20 ($3,757)$2,563$1,194$760,060
21 ($3,757)$2,559$1,198$758,862
22 ($3,757)$2,555$1,202$757,659
23 ($3,757)$2,551$1,206$756,453
24 ($3,757)$2,547$1,210$755,242
Year 3 - 25 ($3,757)$2,543$1,215$754,028
26 ($3,757)$2,539$1,219$752,809
27 ($3,757)$2,534$1,223$751,587
28 ($3,757)$2,530$1,227$750,360
29 ($3,757)$2,526$1,231$749,129
30 ($3,757)$2,522$1,235$747,894
31 ($3,757)$2,518$1,239$746,654
32 ($3,757)$2,514$1,243$745,411
33 ($3,757)$2,510$1,248$744,163
34 ($3,757)$2,505$1,252$742,911
35 ($3,757)$2,501$1,256$741,655
36 ($3,757)$2,497$1,260$740,395
Year 4 - 37 ($3,757)$2,493$1,265$739,130
38 ($3,757)$2,488$1,269$737,862
39 ($3,757)$2,484$1,273$736,589
40 ($3,757)$2,480$1,277$735,311
41 ($3,757)$2,476$1,282$734,030
42 ($3,757)$2,471$1,286$732,744
43 ($3,757)$2,467$1,290$731,453
44 ($3,757)$2,463$1,295$730,159
45 ($3,757)$2,458$1,299$728,860
46 ($3,757)$2,454$1,303$727,556
47 ($3,757)$2,449$1,308$726,249
48 ($3,757)$2,445$1,312$724,936
Year 5 - 49 ($3,757)$2,441$1,317$723,620
50 ($3,757)$2,436$1,321$722,299
51 ($3,757)$2,432$1,325$720,973
52 ($3,757)$2,427$1,330$719,643
53 ($3,757)$2,423$1,334$718,309
54 ($3,757)$2,418$1,339$716,970
55 ($3,757)$2,414$1,343$715,627
56 ($3,757)$2,409$1,348$714,279
57 ($3,757)$2,405$1,352$712,926
58 ($3,757)$2,400$1,357$711,569
59 ($3,757)$2,396$1,362$710,208
60 ($3,757)$2,391$1,366$708,842
Year 6 - 61 ($3,757)$2,386$1,371$707,471
62 ($3,757)$2,382$1,375$706,095
63 ($3,757)$2,377$1,380$704,715
64 ($3,757)$2,373$1,385$703,331
65 ($3,757)$2,368$1,389$701,941
66 ($3,757)$2,363$1,394$700,547
67 ($3,757)$2,359$1,399$699,149
68 ($3,757)$2,354$1,403$697,745
69 ($3,757)$2,349$1,408$696,337
70 ($3,757)$2,344$1,413$694,924
71 ($3,757)$2,340$1,418$693,507
72 ($3,757)$2,335$1,422$692,084
Year 7 - 73 ($3,757)$2,330$1,427$690,657
74 ($3,757)$2,325$1,432$689,225
75 ($3,757)$2,320$1,437$687,788
76 ($3,757)$2,316$1,442$686,347
77 ($3,757)$2,311$1,446$684,900
78 ($3,757)$2,306$1,451$683,449
79 ($3,757)$2,301$1,456$681,993
80 ($3,757)$2,296$1,461$680,531
81 ($3,757)$2,291$1,466$679,065
82 ($3,757)$2,286$1,471$677,594
83 ($3,757)$2,281$1,476$676,118
84 ($3,757)$2,276$1,481$674,637
Year 8 - 85 ($3,757)$2,271$1,486$673,151
86 ($3,757)$2,266$1,491$671,661
87 ($3,757)$2,261$1,496$670,165
88 ($3,757)$2,256$1,501$668,664
89 ($3,757)$2,251$1,506$667,158
90 ($3,757)$2,246$1,511$665,647
91 ($3,757)$2,241$1,516$664,130
92 ($3,757)$2,236$1,521$662,609
93 ($3,757)$2,231$1,526$661,083
94 ($3,757)$2,226$1,532$659,551
95 ($3,757)$2,220$1,537$658,014
96 ($3,757)$2,215$1,542$656,472
Year 9 - 97 ($3,757)$2,210$1,547$654,925
98 ($3,757)$2,205$1,552$653,373
99 ($3,757)$2,200$1,558$651,816
100 ($3,757)$2,194$1,563$650,253
101 ($3,757)$2,189$1,568$648,685
102 ($3,757)$2,184$1,573$647,112
103 ($3,757)$2,179$1,579$645,533
104 ($3,757)$2,173$1,584$643,949
105 ($3,757)$2,168$1,589$642,360
106 ($3,757)$2,163$1,595$640,765
107 ($3,757)$2,157$1,600$639,165
108 ($3,757)$2,152$1,605$637,560
Year 10 - 109 ($3,757)$2,146$1,611$635,949
110 ($3,757)$2,141$1,616$634,333
111 ($3,757)$2,136$1,622$632,711
112 ($3,757)$2,130$1,627$631,084
113 ($3,757)$2,125$1,633$629,452
114 ($3,757)$2,119$1,638$627,814
115 ($3,757)$2,114$1,644$626,170
116 ($3,757)$2,108$1,649$624,521
117 ($3,757)$2,103$1,655$622,866
118 ($3,757)$2,097$1,660$621,206
119 ($3,757)$2,091$1,666$619,540
120 ($3,757)$2,086$1,671$617,869
Year 11 - 121 ($3,757)$2,080$1,677$616,192
122 ($3,757)$2,075$1,683$614,509
123 ($3,757)$2,069$1,688$612,821
124 ($3,757)$2,063$1,694$611,127
125 ($3,757)$2,057$1,700$609,427
126 ($3,757)$2,052$1,705$607,722
127 ($3,757)$2,046$1,711$606,010
128 ($3,757)$2,040$1,717$604,293
129 ($3,757)$2,034$1,723$602,571
130 ($3,757)$2,029$1,729$600,842
131 ($3,757)$2,023$1,734$599,108
132 ($3,757)$2,017$1,740$597,368
Year 12 - 133 ($3,757)$2,011$1,746$595,622
134 ($3,757)$2,005$1,752$593,870
135 ($3,757)$1,999$1,758$592,112
136 ($3,757)$1,993$1,764$590,348
137 ($3,757)$1,988$1,770$588,578
138 ($3,757)$1,982$1,776$586,803
139 ($3,757)$1,976$1,782$585,021
140 ($3,757)$1,970$1,788$583,233
141 ($3,757)$1,964$1,794$581,440
142 ($3,757)$1,958$1,800$579,640
143 ($3,757)$1,951$1,806$577,834
144 ($3,757)$1,945$1,812$576,022
Year 13 - 145 ($3,757)$1,939$1,818$574,205
146 ($3,757)$1,933$1,824$572,381
147 ($3,757)$1,927$1,830$570,550
148 ($3,757)$1,921$1,836$568,714
149 ($3,757)$1,915$1,843$566,871
150 ($3,757)$1,908$1,849$565,023
151 ($3,757)$1,902$1,855$563,168
152 ($3,757)$1,896$1,861$561,307
153 ($3,757)$1,890$1,867$559,439
154 ($3,757)$1,883$1,874$557,565
155 ($3,757)$1,877$1,880$555,685
156 ($3,757)$1,871$1,886$553,799
Year 14 - 157 ($3,757)$1,864$1,893$551,906
158 ($3,757)$1,858$1,899$550,007
159 ($3,757)$1,852$1,906$548,102
160 ($3,757)$1,845$1,912$546,190
161 ($3,757)$1,839$1,918$544,271
162 ($3,757)$1,832$1,925$542,346
163 ($3,757)$1,826$1,931$540,415
164 ($3,757)$1,819$1,938$538,477
165 ($3,757)$1,813$1,944$536,533
166 ($3,757)$1,806$1,951$534,582
167 ($3,757)$1,800$1,957$532,625
168 ($3,757)$1,793$1,964$530,661
Year 15 - 169 ($3,757)$1,787$1,971$528,690
170 ($3,757)$1,780$1,977$526,713
171 ($3,757)$1,773$1,984$524,729
172 ($3,757)$1,767$1,991$522,738
173 ($3,757)$1,760$1,997$520,741
174 ($3,757)$1,753$2,004$518,737
175 ($3,757)$1,746$2,011$516,726
176 ($3,757)$1,740$2,018$514,708
177 ($3,757)$1,733$2,024$512,684
178 ($3,757)$1,726$2,031$510,653
179 ($3,757)$1,719$2,038$508,615
180 ($3,757)$1,712$2,045$506,570
Year 16 - 181 ($3,757)$1,705$2,052$504,518
182 ($3,757)$1,699$2,059$502,460
183 ($3,757)$1,692$2,066$500,394
184 ($3,757)$1,685$2,073$498,322
185 ($3,757)$1,678$2,080$496,242
186 ($3,757)$1,671$2,087$494,156
187 ($3,757)$1,664$2,094$492,062
188 ($3,757)$1,657$2,101$489,961
189 ($3,757)$1,650$2,108$487,854
190 ($3,757)$1,642$2,115$485,739
191 ($3,757)$1,635$2,122$483,617
192 ($3,757)$1,628$2,129$481,488
Year 17 - 193 ($3,757)$1,621$2,136$479,352
194 ($3,757)$1,614$2,143$477,209
195 ($3,757)$1,607$2,151$475,058
196 ($3,757)$1,599$2,158$472,900
197 ($3,757)$1,592$2,165$470,735
198 ($3,757)$1,585$2,172$468,563
199 ($3,757)$1,577$2,180$466,383
200 ($3,757)$1,570$2,187$464,196
201 ($3,757)$1,563$2,194$462,001
202 ($3,757)$1,555$2,202$459,800
203 ($3,757)$1,548$2,209$457,590
204 ($3,757)$1,541$2,217$455,374
Year 18 - 205 ($3,757)$1,533$2,224$453,150
206 ($3,757)$1,526$2,232$450,918
207 ($3,757)$1,518$2,239$448,679
208 ($3,757)$1,511$2,247$446,432
209 ($3,757)$1,503$2,254$444,178
210 ($3,757)$1,495$2,262$441,916
211 ($3,757)$1,488$2,269$439,647
212 ($3,757)$1,480$2,277$437,370
213 ($3,757)$1,472$2,285$435,085
214 ($3,757)$1,465$2,292$432,793
215 ($3,757)$1,457$2,300$430,493
216 ($3,757)$1,449$2,308$428,185
Year 19 - 217 ($3,757)$1,442$2,316$425,869
218 ($3,757)$1,434$2,323$423,546
219 ($3,757)$1,426$2,331$421,214
220 ($3,757)$1,418$2,339$418,875
221 ($3,757)$1,410$2,347$416,528
222 ($3,757)$1,402$2,355$414,173
223 ($3,757)$1,394$2,363$411,811
224 ($3,757)$1,386$2,371$409,440
225 ($3,757)$1,378$2,379$407,061
226 ($3,757)$1,370$2,387$404,674
227 ($3,757)$1,362$2,395$402,279
228 ($3,757)$1,354$2,403$399,877
Year 20 - 229 ($3,757)$1,346$2,411$397,466
230 ($3,757)$1,338$2,419$395,047
231 ($3,757)$1,330$2,427$392,619
232 ($3,757)$1,322$2,435$390,184
233 ($3,757)$1,314$2,444$387,740
234 ($3,757)$1,305$2,452$385,289
235 ($3,757)$1,297$2,460$382,829
236 ($3,757)$1,289$2,468$380,360
237 ($3,757)$1,281$2,477$377,884
238 ($3,757)$1,272$2,485$375,399
239 ($3,757)$1,264$2,493$372,905
240 ($3,757)$1,255$2,502$370,403
Year 21 - 241 ($3,757)$1,247$2,510$367,893
242 ($3,757)$1,239$2,519$365,375
243 ($3,757)$1,230$2,527$362,848
244 ($3,757)$1,222$2,536$360,312
245 ($3,757)$1,213$2,544$357,768
246 ($3,757)$1,204$2,553$355,215
247 ($3,757)$1,196$2,561$352,654
248 ($3,757)$1,187$2,570$350,084
249 ($3,757)$1,179$2,579$347,505
250 ($3,757)$1,170$2,587$344,918
251 ($3,757)$1,161$2,596$342,322
252 ($3,757)$1,152$2,605$339,717
Year 22 - 253 ($3,757)$1,144$2,613$337,104
254 ($3,757)$1,135$2,622$334,481
255 ($3,757)$1,126$2,631$331,850
256 ($3,757)$1,117$2,640$329,210
257 ($3,757)$1,108$2,649$326,562
258 ($3,757)$1,099$2,658$323,904
259 ($3,757)$1,090$2,667$321,237
260 ($3,757)$1,081$2,676$318,561
261 ($3,757)$1,072$2,685$315,877
262 ($3,757)$1,063$2,694$313,183
263 ($3,757)$1,054$2,703$310,480
264 ($3,757)$1,045$2,712$307,768
Year 23 - 265 ($3,757)$1,036$2,721$305,047
266 ($3,757)$1,027$2,730$302,317
267 ($3,757)$1,018$2,739$299,577
268 ($3,757)$1,009$2,749$296,829
269 ($3,757)$999$2,758$294,071
270 ($3,757)$990$2,767$291,304
271 ($3,757)$981$2,776$288,527
272 ($3,757)$971$2,786$285,742
273 ($3,757)$962$2,795$282,946
274 ($3,757)$953$2,805$280,142
275 ($3,757)$943$2,814$277,328
276 ($3,757)$934$2,824$274,504
Year 24 - 277 ($3,757)$924$2,833$271,671
278 ($3,757)$915$2,843$268,829
279 ($3,757)$905$2,852$265,976
280 ($3,757)$895$2,862$263,115
281 ($3,757)$886$2,871$260,243
282 ($3,757)$876$2,881$257,362
283 ($3,757)$866$2,891$254,471
284 ($3,757)$857$2,900$251,571
285 ($3,757)$847$2,910$248,661
286 ($3,757)$837$2,920$245,741
287 ($3,757)$827$2,930$242,811
288 ($3,757)$817$2,940$239,871
Year 25 - 289 ($3,757)$808$2,950$236,921
290 ($3,757)$798$2,960$233,962
291 ($3,757)$788$2,970$230,992
292 ($3,757)$778$2,980$228,013
293 ($3,757)$768$2,990$225,023
294 ($3,757)$758$3,000$222,024
295 ($3,757)$747$3,010$219,014
296 ($3,757)$737$3,020$215,994
297 ($3,757)$727$3,030$212,964
298 ($3,757)$717$3,040$209,924
299 ($3,757)$707$3,050$206,873
300 ($3,757)$696$3,061$203,813
Year 26 - 301 ($3,757)$686$3,071$200,742
302 ($3,757)$676$3,081$197,660
303 ($3,757)$665$3,092$194,568
304 ($3,757)$655$3,102$191,466
305 ($3,757)$645$3,113$188,354
306 ($3,757)$634$3,123$185,231
307 ($3,757)$624$3,134$182,097
308 ($3,757)$613$3,144$178,953
309 ($3,757)$602$3,155$175,798
310 ($3,757)$592$3,165$172,633
311 ($3,757)$581$3,176$169,457
312 ($3,757)$571$3,187$166,270
Year 27 - 313 ($3,757)$560$3,197$163,073
314 ($3,757)$549$3,208$159,865
315 ($3,757)$538$3,219$156,646
316 ($3,757)$527$3,230$153,416
317 ($3,757)$516$3,241$150,175
318 ($3,757)$506$3,252$146,923
319 ($3,757)$495$3,263$143,661
320 ($3,757)$484$3,274$140,387
321 ($3,757)$473$3,285$137,103
322 ($3,757)$462$3,296$133,807
323 ($3,757)$450$3,307$130,500
324 ($3,757)$439$3,318$127,183
Year 28 - 325 ($3,757)$428$3,329$123,854
326 ($3,757)$417$3,340$120,513
327 ($3,757)$406$3,351$117,162
328 ($3,757)$394$3,363$113,799
329 ($3,757)$383$3,374$110,425
330 ($3,757)$372$3,385$107,040
331 ($3,757)$360$3,397$103,643
332 ($3,757)$349$3,408$100,234
333 ($3,757)$337$3,420$96,815
334 ($3,757)$326$3,431$93,383
335 ($3,757)$314$3,443$89,941
336 ($3,757)$303$3,454$86,486
Year 29 - 337 ($3,757)$291$3,466$83,020
338 ($3,757)$280$3,478$79,543
339 ($3,757)$268$3,489$76,053
340 ($3,757)$256$3,501$72,552
341 ($3,757)$244$3,513$69,039
342 ($3,757)$232$3,525$65,514
343 ($3,757)$221$3,537$61,978
344 ($3,757)$209$3,549$58,429
345 ($3,757)$197$3,560$54,869
346 ($3,757)$185$3,572$51,296
347 ($3,757)$173$3,585$47,712
348 ($3,757)$161$3,597$44,115
Year 30 - 349 ($3,757)$149$3,609$40,506
350 ($3,757)$136$3,621$36,886
351 ($3,757)$124$3,633$33,253
352 ($3,757)$112$3,645$29,607
353 ($3,757)$100$3,658$25,950
354 ($3,757)$87$3,670$22,280
355 ($3,757)$75$3,682$18,598
356 ($3,757)$63$3,695$14,903
357 ($3,757)$50$3,707$11,196
358 ($3,757)$38$3,720$7,477
359 ($3,757)$25$3,732$3,745
360 ($3,757)$13$3,745$0
TOTALS$569,392$783,200$1,352,592

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.