« Back to all home prices

Mortgage Payment Schedule for a $982,000 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% ($196,400) 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
$3,728 360 $556,467 $1,342,067

Mortgage Providers

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


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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
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  $982,000
Down Payment $196,400$785,600
Year 1 - 1 ($3,728)$2,586$1,142$784,458
2 ($3,728)$2,582$1,146$783,312
3 ($3,728)$2,578$1,150$782,163
4 ($3,728)$2,575$1,153$781,009
5 ($3,728)$2,571$1,157$779,852
6 ($3,728)$2,567$1,161$778,691
7 ($3,728)$2,563$1,165$777,526
8 ($3,728)$2,559$1,169$776,358
9 ($3,728)$2,556$1,172$775,185
10 ($3,728)$2,552$1,176$774,009
11 ($3,728)$2,548$1,180$772,829
12 ($3,728)$2,544$1,184$771,645
Year 2 - 13 ($3,728)$2,540$1,188$770,457
14 ($3,728)$2,536$1,192$769,265
15 ($3,728)$2,532$1,196$768,069
16 ($3,728)$2,528$1,200$766,869
17 ($3,728)$2,524$1,204$765,666
18 ($3,728)$2,520$1,208$764,458
19 ($3,728)$2,516$1,212$763,246
20 ($3,728)$2,512$1,216$762,031
21 ($3,728)$2,508$1,220$760,811
22 ($3,728)$2,504$1,224$759,588
23 ($3,728)$2,500$1,228$758,360
24 ($3,728)$2,496$1,232$757,128
Year 3 - 25 ($3,728)$2,492$1,236$755,892
26 ($3,728)$2,488$1,240$754,653
27 ($3,728)$2,484$1,244$753,409
28 ($3,728)$2,480$1,248$752,161
29 ($3,728)$2,476$1,252$750,909
30 ($3,728)$2,472$1,256$749,652
31 ($3,728)$2,468$1,260$748,392
32 ($3,728)$2,463$1,265$747,128
33 ($3,728)$2,459$1,269$745,859
34 ($3,728)$2,455$1,273$744,586
35 ($3,728)$2,451$1,277$743,309
36 ($3,728)$2,447$1,281$742,028
Year 4 - 37 ($3,728)$2,443$1,285$740,742
38 ($3,728)$2,438$1,290$739,453
39 ($3,728)$2,434$1,294$738,159
40 ($3,728)$2,430$1,298$736,861
41 ($3,728)$2,425$1,302$735,558
42 ($3,728)$2,421$1,307$734,251
43 ($3,728)$2,417$1,311$732,940
44 ($3,728)$2,413$1,315$731,625
45 ($3,728)$2,408$1,320$730,305
46 ($3,728)$2,404$1,324$728,981
47 ($3,728)$2,400$1,328$727,653
48 ($3,728)$2,395$1,333$726,320
Year 5 - 49 ($3,728)$2,391$1,337$724,983
50 ($3,728)$2,386$1,342$723,641
51 ($3,728)$2,382$1,346$722,295
52 ($3,728)$2,378$1,350$720,945
53 ($3,728)$2,373$1,355$719,590
54 ($3,728)$2,369$1,359$718,231
55 ($3,728)$2,364$1,364$716,867
56 ($3,728)$2,360$1,368$715,499
57 ($3,728)$2,355$1,373$714,126
58 ($3,728)$2,351$1,377$712,749
59 ($3,728)$2,346$1,382$711,367
60 ($3,728)$2,342$1,386$709,980
Year 6 - 61 ($3,728)$2,337$1,391$708,589
62 ($3,728)$2,332$1,396$707,194
63 ($3,728)$2,328$1,400$705,794
64 ($3,728)$2,323$1,405$704,389
65 ($3,728)$2,319$1,409$702,980
66 ($3,728)$2,314$1,414$701,566
67 ($3,728)$2,309$1,419$700,147
68 ($3,728)$2,305$1,423$698,724
69 ($3,728)$2,300$1,428$697,296
70 ($3,728)$2,295$1,433$695,863
71 ($3,728)$2,291$1,437$694,426
72 ($3,728)$2,286$1,442$692,983
Year 7 - 73 ($3,728)$2,281$1,447$691,537
74 ($3,728)$2,276$1,452$690,085
75 ($3,728)$2,272$1,456$688,628
76 ($3,728)$2,267$1,461$687,167
77 ($3,728)$2,262$1,466$685,701
78 ($3,728)$2,257$1,471$684,230
79 ($3,728)$2,252$1,476$682,755
80 ($3,728)$2,247$1,481$681,274
81 ($3,728)$2,243$1,485$679,789
82 ($3,728)$2,238$1,490$678,298
83 ($3,728)$2,233$1,495$676,803
84 ($3,728)$2,228$1,500$675,303
Year 8 - 85 ($3,728)$2,223$1,505$673,798
86 ($3,728)$2,218$1,510$672,288
87 ($3,728)$2,213$1,515$670,773
88 ($3,728)$2,208$1,520$669,253
89 ($3,728)$2,203$1,525$667,728
90 ($3,728)$2,198$1,530$666,198
91 ($3,728)$2,193$1,535$664,663
92 ($3,728)$2,188$1,540$663,123
93 ($3,728)$2,183$1,545$661,577
94 ($3,728)$2,178$1,550$660,027
95 ($3,728)$2,173$1,555$658,472
96 ($3,728)$2,167$1,560$656,911
Year 9 - 97 ($3,728)$2,162$1,566$655,346
98 ($3,728)$2,157$1,571$653,775
99 ($3,728)$2,152$1,576$652,199
100 ($3,728)$2,147$1,581$650,618
101 ($3,728)$2,142$1,586$649,031
102 ($3,728)$2,136$1,592$647,440
103 ($3,728)$2,131$1,597$645,843
104 ($3,728)$2,126$1,602$644,241
105 ($3,728)$2,121$1,607$642,634
106 ($3,728)$2,115$1,613$641,021
107 ($3,728)$2,110$1,618$639,403
108 ($3,728)$2,105$1,623$637,780
Year 10 - 109 ($3,728)$2,099$1,629$636,151
110 ($3,728)$2,094$1,634$634,517
111 ($3,728)$2,089$1,639$632,878
112 ($3,728)$2,083$1,645$631,233
113 ($3,728)$2,078$1,650$629,583
114 ($3,728)$2,072$1,656$627,927
115 ($3,728)$2,067$1,661$626,266
116 ($3,728)$2,061$1,667$624,600
117 ($3,728)$2,056$1,672$622,928
118 ($3,728)$2,050$1,677$621,250
119 ($3,728)$2,045$1,683$619,567
120 ($3,728)$2,039$1,689$617,879
Year 11 - 121 ($3,728)$2,034$1,694$616,185
122 ($3,728)$2,028$1,700$614,485
123 ($3,728)$2,023$1,705$612,780
124 ($3,728)$2,017$1,711$611,069
125 ($3,728)$2,011$1,717$609,352
126 ($3,728)$2,006$1,722$607,630
127 ($3,728)$2,000$1,728$605,902
128 ($3,728)$1,994$1,734$604,169
129 ($3,728)$1,989$1,739$602,429
130 ($3,728)$1,983$1,745$600,684
131 ($3,728)$1,977$1,751$598,934
132 ($3,728)$1,971$1,756$597,177
Year 12 - 133 ($3,728)$1,966$1,762$595,415
134 ($3,728)$1,960$1,768$593,647
135 ($3,728)$1,954$1,774$591,873
136 ($3,728)$1,948$1,780$590,093
137 ($3,728)$1,942$1,786$588,308
138 ($3,728)$1,937$1,791$586,516
139 ($3,728)$1,931$1,797$584,719
140 ($3,728)$1,925$1,803$582,916
141 ($3,728)$1,919$1,809$581,106
142 ($3,728)$1,913$1,815$579,291
143 ($3,728)$1,907$1,821$577,470
144 ($3,728)$1,901$1,827$575,643
Year 13 - 145 ($3,728)$1,895$1,833$573,810
146 ($3,728)$1,889$1,839$571,971
147 ($3,728)$1,883$1,845$570,126
148 ($3,728)$1,877$1,851$568,274
149 ($3,728)$1,871$1,857$566,417
150 ($3,728)$1,864$1,864$564,553
151 ($3,728)$1,858$1,870$562,684
152 ($3,728)$1,852$1,876$560,808
153 ($3,728)$1,846$1,882$558,926
154 ($3,728)$1,840$1,888$557,038
155 ($3,728)$1,834$1,894$555,143
156 ($3,728)$1,827$1,901$553,243
Year 14 - 157 ($3,728)$1,821$1,907$551,336
158 ($3,728)$1,815$1,913$549,423
159 ($3,728)$1,809$1,919$547,503
160 ($3,728)$1,802$1,926$545,578
161 ($3,728)$1,796$1,932$543,645
162 ($3,728)$1,789$1,938$541,707
163 ($3,728)$1,783$1,945$539,762
164 ($3,728)$1,777$1,951$537,811
165 ($3,728)$1,770$1,958$535,853
166 ($3,728)$1,764$1,964$533,889
167 ($3,728)$1,757$1,971$531,918
168 ($3,728)$1,751$1,977$529,941
Year 15 - 169 ($3,728)$1,744$1,984$527,958
170 ($3,728)$1,738$1,990$525,968
171 ($3,728)$1,731$1,997$523,971
172 ($3,728)$1,725$2,003$521,968
173 ($3,728)$1,718$2,010$519,958
174 ($3,728)$1,712$2,016$517,942
175 ($3,728)$1,705$2,023$515,919
176 ($3,728)$1,698$2,030$513,889
177 ($3,728)$1,692$2,036$511,852
178 ($3,728)$1,685$2,043$509,809
179 ($3,728)$1,678$2,050$507,759
180 ($3,728)$1,671$2,057$505,703
Year 16 - 181 ($3,728)$1,665$2,063$503,639
182 ($3,728)$1,658$2,070$501,569
183 ($3,728)$1,651$2,077$499,492
184 ($3,728)$1,644$2,084$497,409
185 ($3,728)$1,637$2,091$495,318
186 ($3,728)$1,630$2,098$493,220
187 ($3,728)$1,624$2,104$491,116
188 ($3,728)$1,617$2,111$489,005
189 ($3,728)$1,610$2,118$486,886
190 ($3,728)$1,603$2,125$484,761
191 ($3,728)$1,596$2,132$482,629
192 ($3,728)$1,589$2,139$480,489
Year 17 - 193 ($3,728)$1,582$2,146$478,343
194 ($3,728)$1,575$2,153$476,190
195 ($3,728)$1,567$2,161$474,029
196 ($3,728)$1,560$2,168$471,861
197 ($3,728)$1,553$2,175$469,687
198 ($3,728)$1,546$2,182$467,505
199 ($3,728)$1,539$2,189$465,316
200 ($3,728)$1,532$2,196$463,119
201 ($3,728)$1,524$2,204$460,916
202 ($3,728)$1,517$2,211$458,705
203 ($3,728)$1,510$2,218$456,487
204 ($3,728)$1,503$2,225$454,262
Year 18 - 205 ($3,728)$1,495$2,233$452,029
206 ($3,728)$1,488$2,240$449,789
207 ($3,728)$1,481$2,247$447,541
208 ($3,728)$1,473$2,255$445,287
209 ($3,728)$1,466$2,262$443,024
210 ($3,728)$1,458$2,270$440,755
211 ($3,728)$1,451$2,277$438,478
212 ($3,728)$1,443$2,285$436,193
213 ($3,728)$1,436$2,292$433,901
214 ($3,728)$1,428$2,300$431,601
215 ($3,728)$1,421$2,307$429,294
216 ($3,728)$1,413$2,315$426,979
Year 19 - 217 ($3,728)$1,405$2,322$424,656
218 ($3,728)$1,398$2,330$422,326
219 ($3,728)$1,390$2,338$419,989
220 ($3,728)$1,382$2,346$417,643
221 ($3,728)$1,375$2,353$415,290
222 ($3,728)$1,367$2,361$412,929
223 ($3,728)$1,359$2,369$410,560
224 ($3,728)$1,351$2,377$408,184
225 ($3,728)$1,344$2,384$405,799
226 ($3,728)$1,336$2,392$403,407
227 ($3,728)$1,328$2,400$401,007
228 ($3,728)$1,320$2,408$398,599
Year 20 - 229 ($3,728)$1,312$2,416$396,183
230 ($3,728)$1,304$2,424$393,759
231 ($3,728)$1,296$2,432$391,327
232 ($3,728)$1,288$2,440$388,887
233 ($3,728)$1,280$2,448$386,440
234 ($3,728)$1,272$2,456$383,984
235 ($3,728)$1,264$2,464$381,520
236 ($3,728)$1,256$2,472$379,047
237 ($3,728)$1,248$2,480$376,567
238 ($3,728)$1,240$2,488$374,079
239 ($3,728)$1,231$2,497$371,582
240 ($3,728)$1,223$2,505$369,077
Year 21 - 241 ($3,728)$1,215$2,513$366,564
242 ($3,728)$1,207$2,521$364,043
243 ($3,728)$1,198$2,530$361,513
244 ($3,728)$1,190$2,538$358,975
245 ($3,728)$1,182$2,546$356,429
246 ($3,728)$1,173$2,555$353,874
247 ($3,728)$1,165$2,563$351,311
248 ($3,728)$1,156$2,572$348,740
249 ($3,728)$1,148$2,580$346,159
250 ($3,728)$1,139$2,589$343,571
251 ($3,728)$1,131$2,597$340,974
252 ($3,728)$1,122$2,606$338,368
Year 22 - 253 ($3,728)$1,114$2,614$335,754
254 ($3,728)$1,105$2,623$333,131
255 ($3,728)$1,097$2,631$330,500
256 ($3,728)$1,088$2,640$327,860
257 ($3,728)$1,079$2,649$325,211
258 ($3,728)$1,070$2,657$322,554
259 ($3,728)$1,062$2,666$319,887
260 ($3,728)$1,053$2,675$317,212
261 ($3,728)$1,044$2,684$314,529
262 ($3,728)$1,035$2,693$311,836
263 ($3,728)$1,026$2,702$309,134
264 ($3,728)$1,018$2,710$306,424
Year 23 - 265 ($3,728)$1,009$2,719$303,705
266 ($3,728)$1,000$2,728$300,976
267 ($3,728)$991$2,737$298,239
268 ($3,728)$982$2,746$295,493
269 ($3,728)$973$2,755$292,738
270 ($3,728)$964$2,764$289,973
271 ($3,728)$954$2,773$287,200
272 ($3,728)$945$2,783$284,417
273 ($3,728)$936$2,792$281,625
274 ($3,728)$927$2,801$278,825
275 ($3,728)$918$2,810$276,014
276 ($3,728)$909$2,819$273,195
Year 24 - 277 ($3,728)$899$2,829$270,366
278 ($3,728)$890$2,838$267,528
279 ($3,728)$881$2,847$264,681
280 ($3,728)$871$2,857$261,824
281 ($3,728)$862$2,866$258,958
282 ($3,728)$852$2,876$256,082
283 ($3,728)$843$2,885$253,197
284 ($3,728)$833$2,895$250,303
285 ($3,728)$824$2,904$247,399
286 ($3,728)$814$2,914$244,485
287 ($3,728)$805$2,923$241,562
288 ($3,728)$795$2,933$238,629
Year 25 - 289 ($3,728)$785$2,942$235,687
290 ($3,728)$776$2,952$232,735
291 ($3,728)$766$2,962$229,773
292 ($3,728)$756$2,972$226,801
293 ($3,728)$747$2,981$223,820
294 ($3,728)$737$2,991$220,828
295 ($3,728)$727$3,001$217,827
296 ($3,728)$717$3,011$214,816
297 ($3,728)$707$3,021$211,796
298 ($3,728)$697$3,031$208,765
299 ($3,728)$687$3,041$205,724
300 ($3,728)$677$3,051$202,673
Year 26 - 301 ($3,728)$667$3,061$199,612
302 ($3,728)$657$3,071$196,541
303 ($3,728)$647$3,081$193,460
304 ($3,728)$637$3,091$190,369
305 ($3,728)$627$3,101$187,268
306 ($3,728)$616$3,112$184,156
307 ($3,728)$606$3,122$181,035
308 ($3,728)$596$3,132$177,903
309 ($3,728)$586$3,142$174,760
310 ($3,728)$575$3,153$171,608
311 ($3,728)$565$3,163$168,444
312 ($3,728)$554$3,174$165,271
Year 27 - 313 ($3,728)$544$3,184$162,087
314 ($3,728)$534$3,194$158,893
315 ($3,728)$523$3,205$155,688
316 ($3,728)$512$3,215$152,472
317 ($3,728)$502$3,226$149,246
318 ($3,728)$491$3,237$146,009
319 ($3,728)$481$3,247$142,762
320 ($3,728)$470$3,258$139,504
321 ($3,728)$459$3,269$136,235
322 ($3,728)$448$3,280$132,956
323 ($3,728)$438$3,290$129,665
324 ($3,728)$427$3,301$126,364
Year 28 - 325 ($3,728)$416$3,312$123,052
326 ($3,728)$405$3,323$119,729
327 ($3,728)$394$3,334$116,395
328 ($3,728)$383$3,345$113,051
329 ($3,728)$372$3,356$109,695
330 ($3,728)$361$3,367$106,328
331 ($3,728)$350$3,378$102,950
332 ($3,728)$339$3,389$99,561
333 ($3,728)$328$3,400$96,161
334 ($3,728)$317$3,411$92,749
335 ($3,728)$305$3,423$89,326
336 ($3,728)$294$3,434$85,893
Year 29 - 337 ($3,728)$283$3,445$82,447
338 ($3,728)$271$3,457$78,991
339 ($3,728)$260$3,468$75,523
340 ($3,728)$249$3,479$72,043
341 ($3,728)$237$3,491$68,553
342 ($3,728)$226$3,502$65,050
343 ($3,728)$214$3,514$61,536
344 ($3,728)$203$3,525$58,011
345 ($3,728)$191$3,537$54,474
346 ($3,728)$179$3,549$50,925
347 ($3,728)$168$3,560$47,365
348 ($3,728)$156$3,572$43,793
Year 30 - 349 ($3,728)$144$3,584$40,209
350 ($3,728)$132$3,596$36,614
351 ($3,728)$121$3,607$33,006
352 ($3,728)$109$3,619$29,387
353 ($3,728)$97$3,631$25,756
354 ($3,728)$85$3,643$22,112
355 ($3,728)$73$3,655$18,457
356 ($3,728)$61$3,667$14,790
357 ($3,728)$49$3,679$11,111
358 ($3,728)$37$3,691$7,419
359 ($3,728)$24$3,704$3,716
360 ($3,728)$12$3,716$0
TOTALS$556,467$785,600$1,342,067

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.