« Back to all home prices

Mortgage Payment Schedule for a $985,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($197,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,721 360 $551,654 $1,339,654

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$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 #: 258821
$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 #: 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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  $985,000
Down Payment $197,000$788,000
Year 1 - 1 ($3,721)$2,568$1,154$786,846
2 ($3,721)$2,564$1,157$785,689
3 ($3,721)$2,560$1,161$784,528
4 ($3,721)$2,556$1,165$783,363
5 ($3,721)$2,552$1,169$782,194
6 ($3,721)$2,549$1,173$781,021
7 ($3,721)$2,545$1,176$779,845
8 ($3,721)$2,541$1,180$778,664
9 ($3,721)$2,537$1,184$777,480
10 ($3,721)$2,533$1,188$776,292
11 ($3,721)$2,529$1,192$775,101
12 ($3,721)$2,526$1,196$773,905
Year 2 - 13 ($3,721)$2,522$1,200$772,705
14 ($3,721)$2,518$1,204$771,502
15 ($3,721)$2,514$1,207$770,294
16 ($3,721)$2,510$1,211$769,083
17 ($3,721)$2,506$1,215$767,868
18 ($3,721)$2,502$1,219$766,648
19 ($3,721)$2,498$1,223$765,425
20 ($3,721)$2,494$1,227$764,198
21 ($3,721)$2,490$1,231$762,966
22 ($3,721)$2,486$1,235$761,731
23 ($3,721)$2,482$1,239$760,492
24 ($3,721)$2,478$1,243$759,249
Year 3 - 25 ($3,721)$2,474$1,247$758,001
26 ($3,721)$2,470$1,251$756,750
27 ($3,721)$2,466$1,256$755,494
28 ($3,721)$2,462$1,260$754,235
29 ($3,721)$2,458$1,264$752,971
30 ($3,721)$2,453$1,268$751,703
31 ($3,721)$2,449$1,272$750,431
32 ($3,721)$2,445$1,276$749,155
33 ($3,721)$2,441$1,280$747,875
34 ($3,721)$2,437$1,284$746,590
35 ($3,721)$2,433$1,289$745,302
36 ($3,721)$2,428$1,293$744,009
Year 4 - 37 ($3,721)$2,424$1,297$742,712
38 ($3,721)$2,420$1,301$741,411
39 ($3,721)$2,416$1,305$740,105
40 ($3,721)$2,412$1,310$738,795
41 ($3,721)$2,407$1,314$737,481
42 ($3,721)$2,403$1,318$736,163
43 ($3,721)$2,399$1,323$734,840
44 ($3,721)$2,394$1,327$733,514
45 ($3,721)$2,390$1,331$732,182
46 ($3,721)$2,386$1,336$730,847
47 ($3,721)$2,381$1,340$729,507
48 ($3,721)$2,377$1,344$728,163
Year 5 - 49 ($3,721)$2,373$1,349$726,814
50 ($3,721)$2,368$1,353$725,461
51 ($3,721)$2,364$1,357$724,103
52 ($3,721)$2,359$1,362$722,741
53 ($3,721)$2,355$1,366$721,375
54 ($3,721)$2,350$1,371$720,004
55 ($3,721)$2,346$1,375$718,629
56 ($3,721)$2,342$1,380$717,249
57 ($3,721)$2,337$1,384$715,865
58 ($3,721)$2,333$1,389$714,476
59 ($3,721)$2,328$1,393$713,083
60 ($3,721)$2,323$1,398$711,685
Year 6 - 61 ($3,721)$2,319$1,402$710,283
62 ($3,721)$2,314$1,407$708,876
63 ($3,721)$2,310$1,412$707,465
64 ($3,721)$2,305$1,416$706,048
65 ($3,721)$2,301$1,421$704,628
66 ($3,721)$2,296$1,425$703,202
67 ($3,721)$2,291$1,430$701,772
68 ($3,721)$2,287$1,435$700,338
69 ($3,721)$2,282$1,439$698,898
70 ($3,721)$2,277$1,444$697,454
71 ($3,721)$2,273$1,449$696,006
72 ($3,721)$2,268$1,453$694,552
Year 7 - 73 ($3,721)$2,263$1,458$693,094
74 ($3,721)$2,258$1,463$691,631
75 ($3,721)$2,254$1,468$690,163
76 ($3,721)$2,249$1,472$688,691
77 ($3,721)$2,244$1,477$687,214
78 ($3,721)$2,239$1,482$685,732
79 ($3,721)$2,234$1,487$684,245
80 ($3,721)$2,229$1,492$682,753
81 ($3,721)$2,225$1,497$681,256
82 ($3,721)$2,220$1,502$679,755
83 ($3,721)$2,215$1,506$678,248
84 ($3,721)$2,210$1,511$676,737
Year 8 - 85 ($3,721)$2,205$1,516$675,221
86 ($3,721)$2,200$1,521$673,700
87 ($3,721)$2,195$1,526$672,174
88 ($3,721)$2,190$1,531$670,642
89 ($3,721)$2,185$1,536$669,106
90 ($3,721)$2,180$1,541$667,565
91 ($3,721)$2,175$1,546$666,019
92 ($3,721)$2,170$1,551$664,468
93 ($3,721)$2,165$1,556$662,912
94 ($3,721)$2,160$1,561$661,351
95 ($3,721)$2,155$1,566$659,784
96 ($3,721)$2,150$1,571$658,213
Year 9 - 97 ($3,721)$2,145$1,577$656,636
98 ($3,721)$2,140$1,582$655,054
99 ($3,721)$2,134$1,587$653,468
100 ($3,721)$2,129$1,592$651,875
101 ($3,721)$2,124$1,597$650,278
102 ($3,721)$2,119$1,602$648,676
103 ($3,721)$2,114$1,608$647,068
104 ($3,721)$2,108$1,613$645,455
105 ($3,721)$2,103$1,618$643,837
106 ($3,721)$2,098$1,623$642,214
107 ($3,721)$2,093$1,629$640,585
108 ($3,721)$2,087$1,634$638,951
Year 10 - 109 ($3,721)$2,082$1,639$637,312
110 ($3,721)$2,077$1,645$635,667
111 ($3,721)$2,071$1,650$634,017
112 ($3,721)$2,066$1,655$632,361
113 ($3,721)$2,060$1,661$630,701
114 ($3,721)$2,055$1,666$629,034
115 ($3,721)$2,050$1,672$627,363
116 ($3,721)$2,044$1,677$625,686
117 ($3,721)$2,039$1,683$624,003
118 ($3,721)$2,033$1,688$622,315
119 ($3,721)$2,028$1,694$620,621
120 ($3,721)$2,022$1,699$618,922
Year 11 - 121 ($3,721)$2,017$1,705$617,218
122 ($3,721)$2,011$1,710$615,508
123 ($3,721)$2,006$1,716$613,792
124 ($3,721)$2,000$1,721$612,071
125 ($3,721)$1,994$1,727$610,344
126 ($3,721)$1,989$1,733$608,611
127 ($3,721)$1,983$1,738$606,873
128 ($3,721)$1,977$1,744$605,129
129 ($3,721)$1,972$1,750$603,379
130 ($3,721)$1,966$1,755$601,624
131 ($3,721)$1,960$1,761$599,863
132 ($3,721)$1,955$1,767$598,097
Year 12 - 133 ($3,721)$1,949$1,772$596,324
134 ($3,721)$1,943$1,778$594,546
135 ($3,721)$1,937$1,784$592,762
136 ($3,721)$1,931$1,790$590,972
137 ($3,721)$1,926$1,796$589,176
138 ($3,721)$1,920$1,802$587,375
139 ($3,721)$1,914$1,807$585,567
140 ($3,721)$1,908$1,813$583,754
141 ($3,721)$1,902$1,819$581,935
142 ($3,721)$1,896$1,825$580,110
143 ($3,721)$1,890$1,831$578,279
144 ($3,721)$1,884$1,837$576,442
Year 13 - 145 ($3,721)$1,878$1,843$574,599
146 ($3,721)$1,872$1,849$572,750
147 ($3,721)$1,866$1,855$570,895
148 ($3,721)$1,860$1,861$569,033
149 ($3,721)$1,854$1,867$567,166
150 ($3,721)$1,848$1,873$565,293
151 ($3,721)$1,842$1,879$563,414
152 ($3,721)$1,836$1,885$561,528
153 ($3,721)$1,830$1,892$559,637
154 ($3,721)$1,823$1,898$557,739
155 ($3,721)$1,817$1,904$555,835
156 ($3,721)$1,811$1,910$553,925
Year 14 - 157 ($3,721)$1,805$1,916$552,008
158 ($3,721)$1,799$1,923$550,086
159 ($3,721)$1,792$1,929$548,157
160 ($3,721)$1,786$1,935$546,222
161 ($3,721)$1,780$1,941$544,280
162 ($3,721)$1,773$1,948$542,332
163 ($3,721)$1,767$1,954$540,378
164 ($3,721)$1,761$1,961$538,418
165 ($3,721)$1,754$1,967$536,451
166 ($3,721)$1,748$1,973$534,477
167 ($3,721)$1,742$1,980$532,498
168 ($3,721)$1,735$1,986$530,511
Year 15 - 169 ($3,721)$1,729$1,993$528,519
170 ($3,721)$1,722$1,999$526,520
171 ($3,721)$1,716$2,006$524,514
172 ($3,721)$1,709$2,012$522,502
173 ($3,721)$1,702$2,019$520,483
174 ($3,721)$1,696$2,025$518,457
175 ($3,721)$1,689$2,032$516,426
176 ($3,721)$1,683$2,039$514,387
177 ($3,721)$1,676$2,045$512,342
178 ($3,721)$1,669$2,052$510,290
179 ($3,721)$1,663$2,059$508,231
180 ($3,721)$1,656$2,065$506,166
Year 16 - 181 ($3,721)$1,649$2,072$504,094
182 ($3,721)$1,643$2,079$502,015
183 ($3,721)$1,636$2,086$499,930
184 ($3,721)$1,629$2,092$497,837
185 ($3,721)$1,622$2,099$495,738
186 ($3,721)$1,615$2,106$493,632
187 ($3,721)$1,608$2,113$491,519
188 ($3,721)$1,602$2,120$489,400
189 ($3,721)$1,595$2,127$487,273
190 ($3,721)$1,588$2,134$485,140
191 ($3,721)$1,581$2,141$482,999
192 ($3,721)$1,574$2,147$480,852
Year 17 - 193 ($3,721)$1,567$2,154$478,697
194 ($3,721)$1,560$2,162$476,536
195 ($3,721)$1,553$2,169$474,367
196 ($3,721)$1,546$2,176$472,191
197 ($3,721)$1,539$2,183$470,009
198 ($3,721)$1,531$2,190$467,819
199 ($3,721)$1,524$2,197$465,622
200 ($3,721)$1,517$2,204$463,418
201 ($3,721)$1,510$2,211$461,206
202 ($3,721)$1,503$2,218$458,988
203 ($3,721)$1,496$2,226$456,762
204 ($3,721)$1,488$2,233$454,529
Year 18 - 205 ($3,721)$1,481$2,240$452,289
206 ($3,721)$1,474$2,248$450,041
207 ($3,721)$1,466$2,255$447,787
208 ($3,721)$1,459$2,262$445,524
209 ($3,721)$1,452$2,270$443,255
210 ($3,721)$1,444$2,277$440,978
211 ($3,721)$1,437$2,284$438,693
212 ($3,721)$1,429$2,292$436,402
213 ($3,721)$1,422$2,299$434,102
214 ($3,721)$1,414$2,307$431,795
215 ($3,721)$1,407$2,314$429,481
216 ($3,721)$1,399$2,322$427,159
Year 19 - 217 ($3,721)$1,392$2,329$424,830
218 ($3,721)$1,384$2,337$422,493
219 ($3,721)$1,377$2,345$420,148
220 ($3,721)$1,369$2,352$417,796
221 ($3,721)$1,361$2,360$415,436
222 ($3,721)$1,354$2,368$413,068
223 ($3,721)$1,346$2,375$410,693
224 ($3,721)$1,338$2,383$408,310
225 ($3,721)$1,330$2,391$405,919
226 ($3,721)$1,323$2,399$403,520
227 ($3,721)$1,315$2,406$401,114
228 ($3,721)$1,307$2,414$398,700
Year 20 - 229 ($3,721)$1,299$2,422$396,277
230 ($3,721)$1,291$2,430$393,847
231 ($3,721)$1,283$2,438$391,409
232 ($3,721)$1,275$2,446$388,963
233 ($3,721)$1,267$2,454$386,510
234 ($3,721)$1,259$2,462$384,048
235 ($3,721)$1,251$2,470$381,578
236 ($3,721)$1,243$2,478$379,100
237 ($3,721)$1,235$2,486$376,614
238 ($3,721)$1,227$2,494$374,120
239 ($3,721)$1,219$2,502$371,617
240 ($3,721)$1,211$2,510$369,107
Year 21 - 241 ($3,721)$1,203$2,519$366,588
242 ($3,721)$1,194$2,527$364,062
243 ($3,721)$1,186$2,535$361,527
244 ($3,721)$1,178$2,543$358,983
245 ($3,721)$1,170$2,552$356,432
246 ($3,721)$1,161$2,560$353,872
247 ($3,721)$1,153$2,568$351,304
248 ($3,721)$1,145$2,577$348,727
249 ($3,721)$1,136$2,585$346,142
250 ($3,721)$1,128$2,593$343,549
251 ($3,721)$1,119$2,602$340,947
252 ($3,721)$1,111$2,610$338,336
Year 22 - 253 ($3,721)$1,102$2,619$335,718
254 ($3,721)$1,094$2,627$333,090
255 ($3,721)$1,085$2,636$330,454
256 ($3,721)$1,077$2,645$327,810
257 ($3,721)$1,068$2,653$325,157
258 ($3,721)$1,059$2,662$322,495
259 ($3,721)$1,051$2,670$319,824
260 ($3,721)$1,042$2,679$317,145
261 ($3,721)$1,033$2,688$314,457
262 ($3,721)$1,025$2,697$311,761
263 ($3,721)$1,016$2,705$309,055
264 ($3,721)$1,007$2,714$306,341
Year 23 - 265 ($3,721)$998$2,723$303,618
266 ($3,721)$989$2,732$300,886
267 ($3,721)$980$2,741$298,145
268 ($3,721)$971$2,750$295,395
269 ($3,721)$962$2,759$292,636
270 ($3,721)$954$2,768$289,869
271 ($3,721)$944$2,777$287,092
272 ($3,721)$935$2,786$284,306
273 ($3,721)$926$2,795$281,511
274 ($3,721)$917$2,804$278,707
275 ($3,721)$908$2,813$275,894
276 ($3,721)$899$2,822$273,072
Year 24 - 277 ($3,721)$890$2,832$270,240
278 ($3,721)$881$2,841$267,399
279 ($3,721)$871$2,850$264,549
280 ($3,721)$862$2,859$261,690
281 ($3,721)$853$2,869$258,822
282 ($3,721)$843$2,878$255,944
283 ($3,721)$834$2,887$253,056
284 ($3,721)$825$2,897$250,160
285 ($3,721)$815$2,906$247,253
286 ($3,721)$806$2,916$244,338
287 ($3,721)$796$2,925$241,413
288 ($3,721)$787$2,935$238,478
Year 25 - 289 ($3,721)$777$2,944$235,534
290 ($3,721)$767$2,954$232,580
291 ($3,721)$758$2,963$229,617
292 ($3,721)$748$2,973$226,643
293 ($3,721)$738$2,983$223,661
294 ($3,721)$729$2,993$220,668
295 ($3,721)$719$3,002$217,666
296 ($3,721)$709$3,012$214,654
297 ($3,721)$699$3,022$211,632
298 ($3,721)$690$3,032$208,600
299 ($3,721)$680$3,042$205,559
300 ($3,721)$670$3,051$202,507
Year 26 - 301 ($3,721)$660$3,061$199,446
302 ($3,721)$650$3,071$196,374
303 ($3,721)$640$3,081$193,293
304 ($3,721)$630$3,091$190,202
305 ($3,721)$620$3,102$187,100
306 ($3,721)$610$3,112$183,988
307 ($3,721)$599$3,122$180,867
308 ($3,721)$589$3,132$177,735
309 ($3,721)$579$3,142$174,593
310 ($3,721)$569$3,152$171,440
311 ($3,721)$559$3,163$168,278
312 ($3,721)$548$3,173$165,105
Year 27 - 313 ($3,721)$538$3,183$161,921
314 ($3,721)$528$3,194$158,728
315 ($3,721)$517$3,204$155,524
316 ($3,721)$507$3,215$152,309
317 ($3,721)$496$3,225$149,084
318 ($3,721)$486$3,235$145,849
319 ($3,721)$475$3,246$142,603
320 ($3,721)$465$3,257$139,346
321 ($3,721)$454$3,267$136,079
322 ($3,721)$443$3,278$132,801
323 ($3,721)$433$3,289$129,512
324 ($3,721)$422$3,299$126,213
Year 28 - 325 ($3,721)$411$3,310$122,903
326 ($3,721)$400$3,321$119,582
327 ($3,721)$390$3,332$116,251
328 ($3,721)$379$3,342$112,908
329 ($3,721)$368$3,353$109,555
330 ($3,721)$357$3,364$106,190
331 ($3,721)$346$3,375$102,815
332 ($3,721)$335$3,386$99,429
333 ($3,721)$324$3,397$96,032
334 ($3,721)$313$3,408$92,623
335 ($3,721)$302$3,419$89,204
336 ($3,721)$291$3,431$85,773
Year 29 - 337 ($3,721)$279$3,442$82,331
338 ($3,721)$268$3,453$78,878
339 ($3,721)$257$3,464$75,414
340 ($3,721)$246$3,476$71,939
341 ($3,721)$234$3,487$68,452
342 ($3,721)$223$3,498$64,954
343 ($3,721)$212$3,510$61,444
344 ($3,721)$200$3,521$57,923
345 ($3,721)$189$3,533$54,390
346 ($3,721)$177$3,544$50,846
347 ($3,721)$166$3,556$47,291
348 ($3,721)$154$3,567$43,724
Year 30 - 349 ($3,721)$142$3,579$40,145
350 ($3,721)$131$3,590$36,554
351 ($3,721)$119$3,602$32,952
352 ($3,721)$107$3,614$29,338
353 ($3,721)$96$3,626$25,713
354 ($3,721)$84$3,637$22,075
355 ($3,721)$72$3,649$18,426
356 ($3,721)$60$3,661$14,765
357 ($3,721)$48$3,673$11,091
358 ($3,721)$36$3,685$7,406
359 ($3,721)$24$3,697$3,709
360 ($3,721)$12$3,709$0
TOTALS$551,654$788,000$1,339,654

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.