« Back to all home prices

Mortgage Payment Schedule for a $981,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($196,200) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,693 360 $544,560 $1,329,360

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 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 #: 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 #: 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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $981,000
Down Payment $196,200$784,800
Year 1 - 1 ($3,693)$2,538$1,155$783,645
2 ($3,693)$2,534$1,159$782,486
3 ($3,693)$2,530$1,163$781,323
4 ($3,693)$2,526$1,166$780,157
5 ($3,693)$2,523$1,170$778,987
6 ($3,693)$2,519$1,174$777,813
7 ($3,693)$2,515$1,178$776,635
8 ($3,693)$2,511$1,182$775,454
9 ($3,693)$2,507$1,185$774,268
10 ($3,693)$2,503$1,189$773,079
11 ($3,693)$2,500$1,193$771,886
12 ($3,693)$2,496$1,197$770,689
Year 2 - 13 ($3,693)$2,492$1,201$769,488
14 ($3,693)$2,488$1,205$768,284
15 ($3,693)$2,484$1,209$767,075
16 ($3,693)$2,480$1,212$765,863
17 ($3,693)$2,476$1,216$764,646
18 ($3,693)$2,472$1,220$763,426
19 ($3,693)$2,468$1,224$762,202
20 ($3,693)$2,464$1,228$760,973
21 ($3,693)$2,460$1,232$759,741
22 ($3,693)$2,456$1,236$758,505
23 ($3,693)$2,452$1,240$757,265
24 ($3,693)$2,448$1,244$756,021
Year 3 - 25 ($3,693)$2,444$1,248$754,773
26 ($3,693)$2,440$1,252$753,520
27 ($3,693)$2,436$1,256$752,264
28 ($3,693)$2,432$1,260$751,004
29 ($3,693)$2,428$1,264$749,739
30 ($3,693)$2,424$1,269$748,471
31 ($3,693)$2,420$1,273$747,198
32 ($3,693)$2,416$1,277$745,921
33 ($3,693)$2,412$1,281$744,641
34 ($3,693)$2,408$1,285$743,356
35 ($3,693)$2,404$1,289$742,066
36 ($3,693)$2,399$1,293$740,773
Year 4 - 37 ($3,693)$2,395$1,297$739,476
38 ($3,693)$2,391$1,302$738,174
39 ($3,693)$2,387$1,306$736,868
40 ($3,693)$2,383$1,310$735,558
41 ($3,693)$2,378$1,314$734,244
42 ($3,693)$2,374$1,319$732,925
43 ($3,693)$2,370$1,323$731,602
44 ($3,693)$2,366$1,327$730,275
45 ($3,693)$2,361$1,331$728,943
46 ($3,693)$2,357$1,336$727,608
47 ($3,693)$2,353$1,340$726,268
48 ($3,693)$2,348$1,344$724,923
Year 5 - 49 ($3,693)$2,344$1,349$723,575
50 ($3,693)$2,340$1,353$722,221
51 ($3,693)$2,335$1,357$720,864
52 ($3,693)$2,331$1,362$719,502
53 ($3,693)$2,326$1,366$718,136
54 ($3,693)$2,322$1,371$716,765
55 ($3,693)$2,318$1,375$715,390
56 ($3,693)$2,313$1,380$714,010
57 ($3,693)$2,309$1,384$712,626
58 ($3,693)$2,304$1,389$711,238
59 ($3,693)$2,300$1,393$709,845
60 ($3,693)$2,295$1,398$708,447
Year 6 - 61 ($3,693)$2,291$1,402$707,045
62 ($3,693)$2,286$1,407$705,639
63 ($3,693)$2,282$1,411$704,228
64 ($3,693)$2,277$1,416$702,812
65 ($3,693)$2,272$1,420$701,392
66 ($3,693)$2,268$1,425$699,967
67 ($3,693)$2,263$1,429$698,538
68 ($3,693)$2,259$1,434$697,103
69 ($3,693)$2,254$1,439$695,665
70 ($3,693)$2,249$1,443$694,221
71 ($3,693)$2,245$1,448$692,773
72 ($3,693)$2,240$1,453$691,321
Year 7 - 73 ($3,693)$2,235$1,457$689,863
74 ($3,693)$2,231$1,462$688,401
75 ($3,693)$2,226$1,467$686,934
76 ($3,693)$2,221$1,472$685,463
77 ($3,693)$2,216$1,476$683,986
78 ($3,693)$2,212$1,481$682,505
79 ($3,693)$2,207$1,486$681,019
80 ($3,693)$2,202$1,491$679,529
81 ($3,693)$2,197$1,496$678,033
82 ($3,693)$2,192$1,500$676,533
83 ($3,693)$2,187$1,505$675,028
84 ($3,693)$2,183$1,510$673,518
Year 8 - 85 ($3,693)$2,178$1,515$672,003
86 ($3,693)$2,173$1,520$670,483
87 ($3,693)$2,168$1,525$668,958
88 ($3,693)$2,163$1,530$667,428
89 ($3,693)$2,158$1,535$665,894
90 ($3,693)$2,153$1,540$664,354
91 ($3,693)$2,148$1,545$662,809
92 ($3,693)$2,143$1,550$661,260
93 ($3,693)$2,138$1,555$659,705
94 ($3,693)$2,133$1,560$658,146
95 ($3,693)$2,128$1,565$656,581
96 ($3,693)$2,123$1,570$655,011
Year 9 - 97 ($3,693)$2,118$1,575$653,436
98 ($3,693)$2,113$1,580$651,857
99 ($3,693)$2,108$1,585$650,272
100 ($3,693)$2,103$1,590$648,681
101 ($3,693)$2,097$1,595$647,086
102 ($3,693)$2,092$1,600$645,486
103 ($3,693)$2,087$1,606$643,880
104 ($3,693)$2,082$1,611$642,269
105 ($3,693)$2,077$1,616$640,653
106 ($3,693)$2,071$1,621$639,032
107 ($3,693)$2,066$1,626$637,406
108 ($3,693)$2,061$1,632$635,774
Year 10 - 109 ($3,693)$2,056$1,637$634,137
110 ($3,693)$2,050$1,642$632,495
111 ($3,693)$2,045$1,648$630,847
112 ($3,693)$2,040$1,653$629,194
113 ($3,693)$2,034$1,658$627,536
114 ($3,693)$2,029$1,664$625,872
115 ($3,693)$2,024$1,669$624,203
116 ($3,693)$2,018$1,674$622,529
117 ($3,693)$2,013$1,680$620,849
118 ($3,693)$2,007$1,685$619,164
119 ($3,693)$2,002$1,691$617,473
120 ($3,693)$1,996$1,696$615,777
Year 11 - 121 ($3,693)$1,991$1,702$614,075
122 ($3,693)$1,986$1,707$612,368
123 ($3,693)$1,980$1,713$610,655
124 ($3,693)$1,974$1,718$608,937
125 ($3,693)$1,969$1,724$607,213
126 ($3,693)$1,963$1,729$605,484
127 ($3,693)$1,958$1,735$603,749
128 ($3,693)$1,952$1,741$602,009
129 ($3,693)$1,946$1,746$600,262
130 ($3,693)$1,941$1,752$598,511
131 ($3,693)$1,935$1,757$596,753
132 ($3,693)$1,930$1,763$594,990
Year 12 - 133 ($3,693)$1,924$1,769$593,221
134 ($3,693)$1,918$1,775$591,447
135 ($3,693)$1,912$1,780$589,666
136 ($3,693)$1,907$1,786$587,880
137 ($3,693)$1,901$1,792$586,088
138 ($3,693)$1,895$1,798$584,291
139 ($3,693)$1,889$1,803$582,487
140 ($3,693)$1,883$1,809$580,678
141 ($3,693)$1,878$1,815$578,863
142 ($3,693)$1,872$1,821$577,042
143 ($3,693)$1,866$1,827$575,215
144 ($3,693)$1,860$1,833$573,382
Year 13 - 145 ($3,693)$1,854$1,839$571,543
146 ($3,693)$1,848$1,845$569,699
147 ($3,693)$1,842$1,851$567,848
148 ($3,693)$1,836$1,857$565,991
149 ($3,693)$1,830$1,863$564,129
150 ($3,693)$1,824$1,869$562,260
151 ($3,693)$1,818$1,875$560,385
152 ($3,693)$1,812$1,881$558,505
153 ($3,693)$1,806$1,887$556,618
154 ($3,693)$1,800$1,893$554,725
155 ($3,693)$1,794$1,899$552,826
156 ($3,693)$1,787$1,905$550,921
Year 14 - 157 ($3,693)$1,781$1,911$549,009
158 ($3,693)$1,775$1,918$547,092
159 ($3,693)$1,769$1,924$545,168
160 ($3,693)$1,763$1,930$543,238
161 ($3,693)$1,756$1,936$541,302
162 ($3,693)$1,750$1,942$539,359
163 ($3,693)$1,744$1,949$537,411
164 ($3,693)$1,738$1,955$535,456
165 ($3,693)$1,731$1,961$533,494
166 ($3,693)$1,725$1,968$531,527
167 ($3,693)$1,719$1,974$529,553
168 ($3,693)$1,712$1,980$527,572
Year 15 - 169 ($3,693)$1,706$1,987$525,585
170 ($3,693)$1,699$1,993$523,592
171 ($3,693)$1,693$2,000$521,592
172 ($3,693)$1,686$2,006$519,586
173 ($3,693)$1,680$2,013$517,573
174 ($3,693)$1,673$2,019$515,554
175 ($3,693)$1,667$2,026$513,528
176 ($3,693)$1,660$2,032$511,496
177 ($3,693)$1,654$2,039$509,457
178 ($3,693)$1,647$2,045$507,412
179 ($3,693)$1,641$2,052$505,360
180 ($3,693)$1,634$2,059$503,301
Year 16 - 181 ($3,693)$1,627$2,065$501,236
182 ($3,693)$1,621$2,072$499,164
183 ($3,693)$1,614$2,079$497,085
184 ($3,693)$1,607$2,085$495,000
185 ($3,693)$1,600$2,092$492,908
186 ($3,693)$1,594$2,099$490,809
187 ($3,693)$1,587$2,106$488,703
188 ($3,693)$1,580$2,113$486,591
189 ($3,693)$1,573$2,119$484,471
190 ($3,693)$1,566$2,126$482,345
191 ($3,693)$1,560$2,133$480,212
192 ($3,693)$1,553$2,140$478,072
Year 17 - 193 ($3,693)$1,546$2,147$475,925
194 ($3,693)$1,539$2,154$473,771
195 ($3,693)$1,532$2,161$471,610
196 ($3,693)$1,525$2,168$469,443
197 ($3,693)$1,518$2,175$467,268
198 ($3,693)$1,511$2,182$465,086
199 ($3,693)$1,504$2,189$462,897
200 ($3,693)$1,497$2,196$460,701
201 ($3,693)$1,490$2,203$458,498
202 ($3,693)$1,482$2,210$456,288
203 ($3,693)$1,475$2,217$454,070
204 ($3,693)$1,468$2,225$451,846
Year 18 - 205 ($3,693)$1,461$2,232$449,614
206 ($3,693)$1,454$2,239$447,375
207 ($3,693)$1,447$2,246$445,129
208 ($3,693)$1,439$2,253$442,876
209 ($3,693)$1,432$2,261$440,615
210 ($3,693)$1,425$2,268$438,347
211 ($3,693)$1,417$2,275$436,072
212 ($3,693)$1,410$2,283$433,789
213 ($3,693)$1,403$2,290$431,499
214 ($3,693)$1,395$2,297$429,201
215 ($3,693)$1,388$2,305$426,897
216 ($3,693)$1,380$2,312$424,584
Year 19 - 217 ($3,693)$1,373$2,320$422,264
218 ($3,693)$1,365$2,327$419,937
219 ($3,693)$1,358$2,335$417,602
220 ($3,693)$1,350$2,342$415,260
221 ($3,693)$1,343$2,350$412,910
222 ($3,693)$1,335$2,358$410,552
223 ($3,693)$1,327$2,365$408,187
224 ($3,693)$1,320$2,373$405,814
225 ($3,693)$1,312$2,381$403,434
226 ($3,693)$1,304$2,388$401,045
227 ($3,693)$1,297$2,396$398,649
228 ($3,693)$1,289$2,404$396,246
Year 20 - 229 ($3,693)$1,281$2,411$393,834
230 ($3,693)$1,273$2,419$391,415
231 ($3,693)$1,266$2,427$388,988
232 ($3,693)$1,258$2,435$386,553
233 ($3,693)$1,250$2,443$384,110
234 ($3,693)$1,242$2,451$381,659
235 ($3,693)$1,234$2,459$379,201
236 ($3,693)$1,226$2,467$376,734
237 ($3,693)$1,218$2,475$374,260
238 ($3,693)$1,210$2,483$371,777
239 ($3,693)$1,202$2,491$369,286
240 ($3,693)$1,194$2,499$366,788
Year 21 - 241 ($3,693)$1,186$2,507$364,281
242 ($3,693)$1,178$2,515$361,766
243 ($3,693)$1,170$2,523$359,243
244 ($3,693)$1,162$2,531$356,712
245 ($3,693)$1,153$2,539$354,173
246 ($3,693)$1,145$2,548$351,625
247 ($3,693)$1,137$2,556$349,070
248 ($3,693)$1,129$2,564$346,506
249 ($3,693)$1,120$2,572$343,933
250 ($3,693)$1,112$2,581$341,353
251 ($3,693)$1,104$2,589$338,764
252 ($3,693)$1,095$2,597$336,166
Year 22 - 253 ($3,693)$1,087$2,606$333,561
254 ($3,693)$1,079$2,614$330,947
255 ($3,693)$1,070$2,623$328,324
256 ($3,693)$1,062$2,631$325,693
257 ($3,693)$1,053$2,640$323,053
258 ($3,693)$1,045$2,648$320,405
259 ($3,693)$1,036$2,657$317,748
260 ($3,693)$1,027$2,665$315,083
261 ($3,693)$1,019$2,674$312,409
262 ($3,693)$1,010$2,683$309,727
263 ($3,693)$1,001$2,691$307,036
264 ($3,693)$993$2,700$304,336
Year 23 - 265 ($3,693)$984$2,709$301,627
266 ($3,693)$975$2,717$298,910
267 ($3,693)$966$2,726$296,183
268 ($3,693)$958$2,735$293,448
269 ($3,693)$949$2,744$290,704
270 ($3,693)$940$2,753$287,952
271 ($3,693)$931$2,762$285,190
272 ($3,693)$922$2,771$282,420
273 ($3,693)$913$2,780$279,640
274 ($3,693)$904$2,788$276,852
275 ($3,693)$895$2,798$274,054
276 ($3,693)$886$2,807$271,248
Year 24 - 277 ($3,693)$877$2,816$268,432
278 ($3,693)$868$2,825$265,607
279 ($3,693)$859$2,834$262,773
280 ($3,693)$850$2,843$259,930
281 ($3,693)$840$2,852$257,078
282 ($3,693)$831$2,861$254,217
283 ($3,693)$822$2,871$251,346
284 ($3,693)$813$2,880$248,466
285 ($3,693)$803$2,889$245,577
286 ($3,693)$794$2,899$242,678
287 ($3,693)$785$2,908$239,770
288 ($3,693)$775$2,917$236,853
Year 25 - 289 ($3,693)$766$2,927$233,926
290 ($3,693)$756$2,936$230,989
291 ($3,693)$747$2,946$228,044
292 ($3,693)$737$2,955$225,088
293 ($3,693)$728$2,965$222,123
294 ($3,693)$718$2,974$219,149
295 ($3,693)$709$2,984$216,165
296 ($3,693)$699$2,994$213,171
297 ($3,693)$689$3,003$210,168
298 ($3,693)$680$3,013$207,155
299 ($3,693)$670$3,023$204,132
300 ($3,693)$660$3,033$201,099
Year 26 - 301 ($3,693)$650$3,042$198,057
302 ($3,693)$640$3,052$195,004
303 ($3,693)$631$3,062$191,942
304 ($3,693)$621$3,072$188,870
305 ($3,693)$611$3,082$185,788
306 ($3,693)$601$3,092$182,696
307 ($3,693)$591$3,102$179,594
308 ($3,693)$581$3,112$176,482
309 ($3,693)$571$3,122$173,360
310 ($3,693)$561$3,132$170,228
311 ($3,693)$550$3,142$167,086
312 ($3,693)$540$3,152$163,933
Year 27 - 313 ($3,693)$530$3,163$160,771
314 ($3,693)$520$3,173$157,598
315 ($3,693)$510$3,183$154,415
316 ($3,693)$499$3,193$151,221
317 ($3,693)$489$3,204$148,018
318 ($3,693)$479$3,214$144,804
319 ($3,693)$468$3,224$141,579
320 ($3,693)$458$3,235$138,344
321 ($3,693)$447$3,245$135,099
322 ($3,693)$437$3,256$131,843
323 ($3,693)$426$3,266$128,577
324 ($3,693)$416$3,277$125,300
Year 28 - 325 ($3,693)$405$3,288$122,012
326 ($3,693)$395$3,298$118,714
327 ($3,693)$384$3,309$115,405
328 ($3,693)$373$3,320$112,086
329 ($3,693)$362$3,330$108,756
330 ($3,693)$352$3,341$105,415
331 ($3,693)$341$3,352$102,063
332 ($3,693)$330$3,363$98,700
333 ($3,693)$319$3,374$95,327
334 ($3,693)$308$3,384$91,942
335 ($3,693)$297$3,395$88,547
336 ($3,693)$286$3,406$85,140
Year 29 - 337 ($3,693)$275$3,417$81,723
338 ($3,693)$264$3,428$78,295
339 ($3,693)$253$3,440$74,855
340 ($3,693)$242$3,451$71,404
341 ($3,693)$231$3,462$67,943
342 ($3,693)$220$3,473$64,470
343 ($3,693)$208$3,484$60,985
344 ($3,693)$197$3,495$57,490
345 ($3,693)$186$3,507$53,983
346 ($3,693)$175$3,518$50,465
347 ($3,693)$163$3,529$46,935
348 ($3,693)$152$3,541$43,395
Year 30 - 349 ($3,693)$140$3,552$39,842
350 ($3,693)$129$3,564$36,278
351 ($3,693)$117$3,575$32,703
352 ($3,693)$106$3,587$29,116
353 ($3,693)$94$3,599$25,518
354 ($3,693)$83$3,610$21,907
355 ($3,693)$71$3,622$18,286
356 ($3,693)$59$3,634$14,652
357 ($3,693)$47$3,645$11,007
358 ($3,693)$36$3,657$7,350
359 ($3,693)$24$3,669$3,681
360 ($3,693)$12$3,681$0
TOTALS$544,560$784,800$1,329,360

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.