« Back to all home prices

Mortgage Payment Schedule for a $984,000 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% ($196,800) 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
$3,736 360 $557,601 $1,344,801

Mortgage Providers

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


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 113054 | State Lic #: MC-2236
$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 #: 1838 | State Lic #: MC-4344
$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 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 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 #: 35959 | State Lic #: MC-2967
$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 #: 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

NMLS #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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  $984,000
Down Payment $196,800$787,200
Year 1 - 1 ($3,736)$2,591$1,144$786,056
2 ($3,736)$2,587$1,148$784,908
3 ($3,736)$2,584$1,152$783,756
4 ($3,736)$2,580$1,156$782,600
5 ($3,736)$2,576$1,159$781,440
6 ($3,736)$2,572$1,163$780,277
7 ($3,736)$2,568$1,167$779,110
8 ($3,736)$2,565$1,171$777,939
9 ($3,736)$2,561$1,175$776,764
10 ($3,736)$2,557$1,179$775,585
11 ($3,736)$2,553$1,183$774,403
12 ($3,736)$2,549$1,186$773,216
Year 2 - 13 ($3,736)$2,545$1,190$772,026
14 ($3,736)$2,541$1,194$770,832
15 ($3,736)$2,537$1,198$769,633
16 ($3,736)$2,533$1,202$768,431
17 ($3,736)$2,529$1,206$767,225
18 ($3,736)$2,525$1,210$766,015
19 ($3,736)$2,521$1,214$764,801
20 ($3,736)$2,517$1,218$763,583
21 ($3,736)$2,513$1,222$762,361
22 ($3,736)$2,509$1,226$761,135
23 ($3,736)$2,505$1,230$759,904
24 ($3,736)$2,501$1,234$758,670
Year 3 - 25 ($3,736)$2,497$1,238$757,432
26 ($3,736)$2,493$1,242$756,190
27 ($3,736)$2,489$1,246$754,943
28 ($3,736)$2,485$1,251$753,693
29 ($3,736)$2,481$1,255$752,438
30 ($3,736)$2,477$1,259$751,179
31 ($3,736)$2,473$1,263$749,916
32 ($3,736)$2,468$1,267$748,649
33 ($3,736)$2,464$1,271$747,378
34 ($3,736)$2,460$1,275$746,103
35 ($3,736)$2,456$1,280$744,823
36 ($3,736)$2,452$1,284$743,539
Year 4 - 37 ($3,736)$2,447$1,288$742,251
38 ($3,736)$2,443$1,292$740,959
39 ($3,736)$2,439$1,297$739,662
40 ($3,736)$2,435$1,301$738,361
41 ($3,736)$2,430$1,305$737,056
42 ($3,736)$2,426$1,309$735,747
43 ($3,736)$2,422$1,314$734,433
44 ($3,736)$2,418$1,318$733,115
45 ($3,736)$2,413$1,322$731,793
46 ($3,736)$2,409$1,327$730,466
47 ($3,736)$2,404$1,331$729,135
48 ($3,736)$2,400$1,335$727,799
Year 5 - 49 ($3,736)$2,396$1,340$726,459
50 ($3,736)$2,391$1,344$725,115
51 ($3,736)$2,387$1,349$723,766
52 ($3,736)$2,382$1,353$722,413
53 ($3,736)$2,378$1,358$721,056
54 ($3,736)$2,373$1,362$719,693
55 ($3,736)$2,369$1,367$718,327
56 ($3,736)$2,364$1,371$716,956
57 ($3,736)$2,360$1,376$715,580
58 ($3,736)$2,355$1,380$714,200
59 ($3,736)$2,351$1,385$712,816
60 ($3,736)$2,346$1,389$711,426
Year 6 - 61 ($3,736)$2,342$1,394$710,033
62 ($3,736)$2,337$1,398$708,634
63 ($3,736)$2,333$1,403$707,231
64 ($3,736)$2,328$1,408$705,824
65 ($3,736)$2,323$1,412$704,411
66 ($3,736)$2,319$1,417$702,995
67 ($3,736)$2,314$1,422$701,573
68 ($3,736)$2,309$1,426$700,147
69 ($3,736)$2,305$1,431$698,716
70 ($3,736)$2,300$1,436$697,280
71 ($3,736)$2,295$1,440$695,840
72 ($3,736)$2,290$1,445$694,395
Year 7 - 73 ($3,736)$2,286$1,450$692,945
74 ($3,736)$2,281$1,455$691,490
75 ($3,736)$2,276$1,459$690,031
76 ($3,736)$2,271$1,464$688,567
77 ($3,736)$2,267$1,469$687,098
78 ($3,736)$2,262$1,474$685,624
79 ($3,736)$2,257$1,479$684,145
80 ($3,736)$2,252$1,484$682,662
81 ($3,736)$2,247$1,488$681,173
82 ($3,736)$2,242$1,493$679,680
83 ($3,736)$2,237$1,498$678,181
84 ($3,736)$2,232$1,503$676,678
Year 8 - 85 ($3,736)$2,227$1,508$675,170
86 ($3,736)$2,222$1,513$673,657
87 ($3,736)$2,217$1,518$672,139
88 ($3,736)$2,212$1,523$670,616
89 ($3,736)$2,207$1,528$669,088
90 ($3,736)$2,202$1,533$667,555
91 ($3,736)$2,197$1,538$666,016
92 ($3,736)$2,192$1,543$664,473
93 ($3,736)$2,187$1,548$662,925
94 ($3,736)$2,182$1,553$661,371
95 ($3,736)$2,177$1,559$659,813
96 ($3,736)$2,172$1,564$658,249
Year 9 - 97 ($3,736)$2,167$1,569$656,680
98 ($3,736)$2,162$1,574$655,106
99 ($3,736)$2,156$1,579$653,527
100 ($3,736)$2,151$1,584$651,943
101 ($3,736)$2,146$1,590$650,353
102 ($3,736)$2,141$1,595$648,758
103 ($3,736)$2,135$1,600$647,158
104 ($3,736)$2,130$1,605$645,553
105 ($3,736)$2,125$1,611$643,942
106 ($3,736)$2,120$1,616$642,326
107 ($3,736)$2,114$1,621$640,705
108 ($3,736)$2,109$1,627$639,079
Year 10 - 109 ($3,736)$2,104$1,632$637,447
110 ($3,736)$2,098$1,637$635,809
111 ($3,736)$2,093$1,643$634,167
112 ($3,736)$2,087$1,648$632,519
113 ($3,736)$2,082$1,654$630,865
114 ($3,736)$2,077$1,659$629,206
115 ($3,736)$2,071$1,664$627,542
116 ($3,736)$2,066$1,670$625,872
117 ($3,736)$2,060$1,675$624,196
118 ($3,736)$2,055$1,681$622,516
119 ($3,736)$2,049$1,686$620,829
120 ($3,736)$2,044$1,692$619,137
Year 11 - 121 ($3,736)$2,038$1,698$617,440
122 ($3,736)$2,032$1,703$615,736
123 ($3,736)$2,027$1,709$614,028
124 ($3,736)$2,021$1,714$612,313
125 ($3,736)$2,016$1,720$610,593
126 ($3,736)$2,010$1,726$608,868
127 ($3,736)$2,004$1,731$607,136
128 ($3,736)$1,998$1,737$605,399
129 ($3,736)$1,993$1,743$603,656
130 ($3,736)$1,987$1,749$601,908
131 ($3,736)$1,981$1,754$600,154
132 ($3,736)$1,976$1,760$598,393
Year 12 - 133 ($3,736)$1,970$1,766$596,628
134 ($3,736)$1,964$1,772$594,856
135 ($3,736)$1,958$1,777$593,078
136 ($3,736)$1,952$1,783$591,295
137 ($3,736)$1,946$1,789$589,506
138 ($3,736)$1,940$1,795$587,711
139 ($3,736)$1,935$1,801$585,910
140 ($3,736)$1,929$1,807$584,103
141 ($3,736)$1,923$1,813$582,290
142 ($3,736)$1,917$1,819$580,471
143 ($3,736)$1,911$1,825$578,646
144 ($3,736)$1,905$1,831$576,815
Year 13 - 145 ($3,736)$1,899$1,837$574,979
146 ($3,736)$1,893$1,843$573,136
147 ($3,736)$1,887$1,849$571,287
148 ($3,736)$1,880$1,855$569,432
149 ($3,736)$1,874$1,861$567,570
150 ($3,736)$1,868$1,867$565,703
151 ($3,736)$1,862$1,873$563,830
152 ($3,736)$1,856$1,880$561,950
153 ($3,736)$1,850$1,886$560,064
154 ($3,736)$1,844$1,892$558,172
155 ($3,736)$1,837$1,898$556,274
156 ($3,736)$1,831$1,904$554,370
Year 14 - 157 ($3,736)$1,825$1,911$552,459
158 ($3,736)$1,819$1,917$550,542
159 ($3,736)$1,812$1,923$548,618
160 ($3,736)$1,806$1,930$546,689
161 ($3,736)$1,800$1,936$544,753
162 ($3,736)$1,793$1,942$542,810
163 ($3,736)$1,787$1,949$540,861
164 ($3,736)$1,780$1,955$538,906
165 ($3,736)$1,774$1,962$536,945
166 ($3,736)$1,767$1,968$534,976
167 ($3,736)$1,761$1,975$533,002
168 ($3,736)$1,754$1,981$531,021
Year 15 - 169 ($3,736)$1,748$1,988$529,033
170 ($3,736)$1,741$1,994$527,039
171 ($3,736)$1,735$2,001$525,038
172 ($3,736)$1,728$2,007$523,031
173 ($3,736)$1,722$2,014$521,017
174 ($3,736)$1,715$2,021$518,996
175 ($3,736)$1,708$2,027$516,969
176 ($3,736)$1,702$2,034$514,935
177 ($3,736)$1,695$2,041$512,895
178 ($3,736)$1,688$2,047$510,848
179 ($3,736)$1,682$2,054$508,794
180 ($3,736)$1,675$2,061$506,733
Year 16 - 181 ($3,736)$1,668$2,068$504,665
182 ($3,736)$1,661$2,074$502,591
183 ($3,736)$1,654$2,081$500,510
184 ($3,736)$1,648$2,088$498,422
185 ($3,736)$1,641$2,095$496,327
186 ($3,736)$1,634$2,102$494,225
187 ($3,736)$1,627$2,109$492,116
188 ($3,736)$1,620$2,116$490,000
189 ($3,736)$1,613$2,123$487,878
190 ($3,736)$1,606$2,130$485,748
191 ($3,736)$1,599$2,137$483,612
192 ($3,736)$1,592$2,144$481,468
Year 17 - 193 ($3,736)$1,585$2,151$479,317
194 ($3,736)$1,578$2,158$477,159
195 ($3,736)$1,571$2,165$474,994
196 ($3,736)$1,564$2,172$472,822
197 ($3,736)$1,556$2,179$470,643
198 ($3,736)$1,549$2,186$468,457
199 ($3,736)$1,542$2,194$466,263
200 ($3,736)$1,535$2,201$464,063
201 ($3,736)$1,528$2,208$461,855
202 ($3,736)$1,520$2,215$459,639
203 ($3,736)$1,513$2,223$457,417
204 ($3,736)$1,506$2,230$455,187
Year 18 - 205 ($3,736)$1,498$2,237$452,950
206 ($3,736)$1,491$2,245$450,705
207 ($3,736)$1,484$2,252$448,453
208 ($3,736)$1,476$2,259$446,194
209 ($3,736)$1,469$2,267$443,927
210 ($3,736)$1,461$2,274$441,652
211 ($3,736)$1,454$2,282$439,371
212 ($3,736)$1,446$2,289$437,081
213 ($3,736)$1,439$2,297$434,785
214 ($3,736)$1,431$2,304$432,480
215 ($3,736)$1,424$2,312$430,168
216 ($3,736)$1,416$2,320$427,849
Year 19 - 217 ($3,736)$1,408$2,327$425,521
218 ($3,736)$1,401$2,335$423,186
219 ($3,736)$1,393$2,343$420,844
220 ($3,736)$1,385$2,350$418,494
221 ($3,736)$1,378$2,358$416,136
222 ($3,736)$1,370$2,366$413,770
223 ($3,736)$1,362$2,374$411,396
224 ($3,736)$1,354$2,381$409,015
225 ($3,736)$1,346$2,389$406,626
226 ($3,736)$1,338$2,397$404,229
227 ($3,736)$1,331$2,405$401,824
228 ($3,736)$1,323$2,413$399,411
Year 20 - 229 ($3,736)$1,315$2,421$396,990
230 ($3,736)$1,307$2,429$394,561
231 ($3,736)$1,299$2,437$392,124
232 ($3,736)$1,291$2,445$389,679
233 ($3,736)$1,283$2,453$387,227
234 ($3,736)$1,275$2,461$384,766
235 ($3,736)$1,267$2,469$382,297
236 ($3,736)$1,258$2,477$379,819
237 ($3,736)$1,250$2,485$377,334
238 ($3,736)$1,242$2,493$374,841
239 ($3,736)$1,234$2,502$372,339
240 ($3,736)$1,226$2,510$369,829
Year 21 - 241 ($3,736)$1,217$2,518$367,311
242 ($3,736)$1,209$2,526$364,784
243 ($3,736)$1,201$2,535$362,250
244 ($3,736)$1,192$2,543$359,706
245 ($3,736)$1,184$2,552$357,155
246 ($3,736)$1,176$2,560$354,595
247 ($3,736)$1,167$2,568$352,027
248 ($3,736)$1,159$2,577$349,450
249 ($3,736)$1,150$2,585$346,864
250 ($3,736)$1,142$2,594$344,271
251 ($3,736)$1,133$2,602$341,668
252 ($3,736)$1,125$2,611$339,057
Year 22 - 253 ($3,736)$1,116$2,619$336,438
254 ($3,736)$1,107$2,628$333,810
255 ($3,736)$1,099$2,637$331,173
256 ($3,736)$1,090$2,645$328,528
257 ($3,736)$1,081$2,654$325,873
258 ($3,736)$1,073$2,663$323,211
259 ($3,736)$1,064$2,672$320,539
260 ($3,736)$1,055$2,680$317,858
261 ($3,736)$1,046$2,689$315,169
262 ($3,736)$1,037$2,698$312,471
263 ($3,736)$1,029$2,707$309,764
264 ($3,736)$1,020$2,716$307,048
Year 23 - 265 ($3,736)$1,011$2,725$304,323
266 ($3,736)$1,002$2,734$301,589
267 ($3,736)$993$2,743$298,847
268 ($3,736)$984$2,752$296,095
269 ($3,736)$975$2,761$293,334
270 ($3,736)$966$2,770$290,564
271 ($3,736)$956$2,779$287,785
272 ($3,736)$947$2,788$284,997
273 ($3,736)$938$2,797$282,199
274 ($3,736)$929$2,807$279,392
275 ($3,736)$920$2,816$276,577
276 ($3,736)$910$2,825$273,751
Year 24 - 277 ($3,736)$901$2,834$270,917
278 ($3,736)$892$2,844$268,073
279 ($3,736)$882$2,853$265,220
280 ($3,736)$873$2,863$262,357
281 ($3,736)$864$2,872$259,485
282 ($3,736)$854$2,881$256,604
283 ($3,736)$845$2,891$253,713
284 ($3,736)$835$2,900$250,813
285 ($3,736)$826$2,910$247,903
286 ($3,736)$816$2,920$244,983
287 ($3,736)$806$2,929$242,054
288 ($3,736)$797$2,939$239,115
Year 25 - 289 ($3,736)$787$2,948$236,167
290 ($3,736)$777$2,958$233,209
291 ($3,736)$768$2,968$230,241
292 ($3,736)$758$2,978$227,263
293 ($3,736)$748$2,987$224,276
294 ($3,736)$738$2,997$221,278
295 ($3,736)$728$3,007$218,271
296 ($3,736)$718$3,017$215,254
297 ($3,736)$709$3,027$212,227
298 ($3,736)$699$3,037$209,190
299 ($3,736)$689$3,047$206,143
300 ($3,736)$679$3,057$203,086
Year 26 - 301 ($3,736)$668$3,067$200,019
302 ($3,736)$658$3,077$196,942
303 ($3,736)$648$3,087$193,854
304 ($3,736)$638$3,097$190,757
305 ($3,736)$628$3,108$187,649
306 ($3,736)$618$3,118$184,532
307 ($3,736)$607$3,128$181,403
308 ($3,736)$597$3,138$178,265
309 ($3,736)$587$3,149$175,116
310 ($3,736)$576$3,159$171,957
311 ($3,736)$566$3,170$168,787
312 ($3,736)$556$3,180$165,608
Year 27 - 313 ($3,736)$545$3,190$162,417
314 ($3,736)$535$3,201$159,216
315 ($3,736)$524$3,211$156,005
316 ($3,736)$514$3,222$152,783
317 ($3,736)$503$3,233$149,550
318 ($3,736)$492$3,243$146,307
319 ($3,736)$482$3,254$143,053
320 ($3,736)$471$3,265$139,788
321 ($3,736)$460$3,275$136,513
322 ($3,736)$449$3,286$133,226
323 ($3,736)$439$3,297$129,929
324 ($3,736)$428$3,308$126,622
Year 28 - 325 ($3,736)$417$3,319$123,303
326 ($3,736)$406$3,330$119,973
327 ($3,736)$395$3,341$116,632
328 ($3,736)$384$3,352$113,281
329 ($3,736)$373$3,363$109,918
330 ($3,736)$362$3,374$106,544
331 ($3,736)$351$3,385$103,160
332 ($3,736)$340$3,396$99,764
333 ($3,736)$328$3,407$96,356
334 ($3,736)$317$3,418$92,938
335 ($3,736)$306$3,430$89,508
336 ($3,736)$295$3,441$86,067
Year 29 - 337 ($3,736)$283$3,452$82,615
338 ($3,736)$272$3,464$79,152
339 ($3,736)$261$3,475$75,677
340 ($3,736)$249$3,486$72,190
341 ($3,736)$238$3,498$68,692
342 ($3,736)$226$3,509$65,183
343 ($3,736)$215$3,521$61,662
344 ($3,736)$203$3,533$58,129
345 ($3,736)$191$3,544$54,585
346 ($3,736)$180$3,556$51,029
347 ($3,736)$168$3,568$47,461
348 ($3,736)$156$3,579$43,882
Year 30 - 349 ($3,736)$144$3,591$40,291
350 ($3,736)$133$3,603$36,688
351 ($3,736)$121$3,615$33,073
352 ($3,736)$109$3,627$29,447
353 ($3,736)$97$3,639$25,808
354 ($3,736)$85$3,651$22,157
355 ($3,736)$73$3,663$18,495
356 ($3,736)$61$3,675$14,820
357 ($3,736)$49$3,687$11,133
358 ($3,736)$37$3,699$7,434
359 ($3,736)$24$3,711$3,723
360 ($3,736)$12$3,723$0
TOTALS$557,601$787,200$1,344,801

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.