« Back to all home prices

Mortgage Payment Schedule for a $988,000 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 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($197,600) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,769 360 $566,417 $1,356,817

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | 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

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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  $988,000
Down Payment $197,600$790,400
Year 1 - 1 ($3,769)$2,628$1,141$789,259
2 ($3,769)$2,624$1,145$788,114
3 ($3,769)$2,620$1,148$786,966
4 ($3,769)$2,617$1,152$785,814
5 ($3,769)$2,613$1,156$784,658
6 ($3,769)$2,609$1,160$783,498
7 ($3,769)$2,605$1,164$782,334
8 ($3,769)$2,601$1,168$781,166
9 ($3,769)$2,597$1,172$779,995
10 ($3,769)$2,593$1,175$778,819
11 ($3,769)$2,590$1,179$777,640
12 ($3,769)$2,586$1,183$776,457
Year 2 - 13 ($3,769)$2,582$1,187$775,269
14 ($3,769)$2,578$1,191$774,078
15 ($3,769)$2,574$1,195$772,883
16 ($3,769)$2,570$1,199$771,684
17 ($3,769)$2,566$1,203$770,481
18 ($3,769)$2,562$1,207$769,274
19 ($3,769)$2,558$1,211$768,063
20 ($3,769)$2,554$1,215$766,848
21 ($3,769)$2,550$1,219$765,628
22 ($3,769)$2,546$1,223$764,405
23 ($3,769)$2,542$1,227$763,178
24 ($3,769)$2,538$1,231$761,947
Year 3 - 25 ($3,769)$2,533$1,235$760,711
26 ($3,769)$2,529$1,240$759,471
27 ($3,769)$2,525$1,244$758,228
28 ($3,769)$2,521$1,248$756,980
29 ($3,769)$2,517$1,252$755,728
30 ($3,769)$2,513$1,256$754,472
31 ($3,769)$2,509$1,260$753,212
32 ($3,769)$2,504$1,265$751,947
33 ($3,769)$2,500$1,269$750,678
34 ($3,769)$2,496$1,273$749,405
35 ($3,769)$2,492$1,277$748,128
36 ($3,769)$2,488$1,281$746,847
Year 4 - 37 ($3,769)$2,483$1,286$745,561
38 ($3,769)$2,479$1,290$744,271
39 ($3,769)$2,475$1,294$742,977
40 ($3,769)$2,470$1,299$741,678
41 ($3,769)$2,466$1,303$740,376
42 ($3,769)$2,462$1,307$739,068
43 ($3,769)$2,457$1,312$737,757
44 ($3,769)$2,453$1,316$736,441
45 ($3,769)$2,449$1,320$735,121
46 ($3,769)$2,444$1,325$733,796
47 ($3,769)$2,440$1,329$732,467
48 ($3,769)$2,435$1,333$731,134
Year 5 - 49 ($3,769)$2,431$1,338$729,796
50 ($3,769)$2,427$1,342$728,453
51 ($3,769)$2,422$1,347$727,106
52 ($3,769)$2,418$1,351$725,755
53 ($3,769)$2,413$1,356$724,399
54 ($3,769)$2,409$1,360$723,039
55 ($3,769)$2,404$1,365$721,674
56 ($3,769)$2,400$1,369$720,305
57 ($3,769)$2,395$1,374$718,931
58 ($3,769)$2,390$1,378$717,552
59 ($3,769)$2,386$1,383$716,169
60 ($3,769)$2,381$1,388$714,782
Year 6 - 61 ($3,769)$2,377$1,392$713,389
62 ($3,769)$2,372$1,397$711,992
63 ($3,769)$2,367$1,402$710,591
64 ($3,769)$2,363$1,406$709,185
65 ($3,769)$2,358$1,411$707,774
66 ($3,769)$2,353$1,416$706,358
67 ($3,769)$2,349$1,420$704,938
68 ($3,769)$2,344$1,425$703,513
69 ($3,769)$2,339$1,430$702,083
70 ($3,769)$2,334$1,435$700,649
71 ($3,769)$2,330$1,439$699,209
72 ($3,769)$2,325$1,444$697,765
Year 7 - 73 ($3,769)$2,320$1,449$696,316
74 ($3,769)$2,315$1,454$694,863
75 ($3,769)$2,310$1,459$693,404
76 ($3,769)$2,306$1,463$691,941
77 ($3,769)$2,301$1,468$690,473
78 ($3,769)$2,296$1,473$688,999
79 ($3,769)$2,291$1,478$687,521
80 ($3,769)$2,286$1,483$686,039
81 ($3,769)$2,281$1,488$684,551
82 ($3,769)$2,276$1,493$683,058
83 ($3,769)$2,271$1,498$681,560
84 ($3,769)$2,266$1,503$680,057
Year 8 - 85 ($3,769)$2,261$1,508$678,550
86 ($3,769)$2,256$1,513$677,037
87 ($3,769)$2,251$1,518$675,519
88 ($3,769)$2,246$1,523$673,996
89 ($3,769)$2,241$1,528$672,468
90 ($3,769)$2,236$1,533$670,935
91 ($3,769)$2,231$1,538$669,397
92 ($3,769)$2,226$1,543$667,854
93 ($3,769)$2,221$1,548$666,306
94 ($3,769)$2,215$1,553$664,752
95 ($3,769)$2,210$1,559$663,194
96 ($3,769)$2,205$1,564$661,630
Year 9 - 97 ($3,769)$2,200$1,569$660,061
98 ($3,769)$2,195$1,574$658,487
99 ($3,769)$2,189$1,579$656,907
100 ($3,769)$2,184$1,585$655,322
101 ($3,769)$2,179$1,590$653,732
102 ($3,769)$2,174$1,595$652,137
103 ($3,769)$2,168$1,601$650,537
104 ($3,769)$2,163$1,606$648,931
105 ($3,769)$2,158$1,611$647,319
106 ($3,769)$2,152$1,617$645,703
107 ($3,769)$2,147$1,622$644,081
108 ($3,769)$2,142$1,627$642,453
Year 10 - 109 ($3,769)$2,136$1,633$640,821
110 ($3,769)$2,131$1,638$639,183
111 ($3,769)$2,125$1,644$637,539
112 ($3,769)$2,120$1,649$635,890
113 ($3,769)$2,114$1,655$634,235
114 ($3,769)$2,109$1,660$632,575
115 ($3,769)$2,103$1,666$630,909
116 ($3,769)$2,098$1,671$629,238
117 ($3,769)$2,092$1,677$627,562
118 ($3,769)$2,087$1,682$625,879
119 ($3,769)$2,081$1,688$624,191
120 ($3,769)$2,075$1,693$622,498
Year 11 - 121 ($3,769)$2,070$1,699$620,799
122 ($3,769)$2,064$1,705$619,094
123 ($3,769)$2,058$1,710$617,383
124 ($3,769)$2,053$1,716$615,667
125 ($3,769)$2,047$1,722$613,946
126 ($3,769)$2,041$1,728$612,218
127 ($3,769)$2,036$1,733$610,485
128 ($3,769)$2,030$1,739$608,746
129 ($3,769)$2,024$1,745$607,001
130 ($3,769)$2,018$1,751$605,250
131 ($3,769)$2,012$1,756$603,494
132 ($3,769)$2,007$1,762$601,731
Year 12 - 133 ($3,769)$2,001$1,768$599,963
134 ($3,769)$1,995$1,774$598,189
135 ($3,769)$1,989$1,780$596,409
136 ($3,769)$1,983$1,786$594,623
137 ($3,769)$1,977$1,792$592,831
138 ($3,769)$1,971$1,798$591,034
139 ($3,769)$1,965$1,804$589,230
140 ($3,769)$1,959$1,810$587,420
141 ($3,769)$1,953$1,816$585,604
142 ($3,769)$1,947$1,822$583,783
143 ($3,769)$1,941$1,828$581,955
144 ($3,769)$1,935$1,834$580,121
Year 13 - 145 ($3,769)$1,929$1,840$578,281
146 ($3,769)$1,923$1,846$576,435
147 ($3,769)$1,917$1,852$574,582
148 ($3,769)$1,910$1,858$572,724
149 ($3,769)$1,904$1,865$570,859
150 ($3,769)$1,898$1,871$568,988
151 ($3,769)$1,892$1,877$567,111
152 ($3,769)$1,886$1,883$565,228
153 ($3,769)$1,879$1,890$563,338
154 ($3,769)$1,873$1,896$561,443
155 ($3,769)$1,867$1,902$559,540
156 ($3,769)$1,860$1,908$557,632
Year 14 - 157 ($3,769)$1,854$1,915$555,717
158 ($3,769)$1,848$1,921$553,796
159 ($3,769)$1,841$1,928$551,868
160 ($3,769)$1,835$1,934$549,935
161 ($3,769)$1,829$1,940$547,994
162 ($3,769)$1,822$1,947$546,047
163 ($3,769)$1,816$1,953$544,094
164 ($3,769)$1,809$1,960$542,134
165 ($3,769)$1,803$1,966$540,168
166 ($3,769)$1,796$1,973$538,195
167 ($3,769)$1,789$1,979$536,215
168 ($3,769)$1,783$1,986$534,229
Year 15 - 169 ($3,769)$1,776$1,993$532,237
170 ($3,769)$1,770$1,999$530,238
171 ($3,769)$1,763$2,006$528,232
172 ($3,769)$1,756$2,013$526,219
173 ($3,769)$1,750$2,019$524,200
174 ($3,769)$1,743$2,026$522,174
175 ($3,769)$1,736$2,033$520,141
176 ($3,769)$1,729$2,039$518,102
177 ($3,769)$1,723$2,046$516,055
178 ($3,769)$1,716$2,053$514,002
179 ($3,769)$1,709$2,060$511,943
180 ($3,769)$1,702$2,067$509,876
Year 16 - 181 ($3,769)$1,695$2,074$507,802
182 ($3,769)$1,688$2,080$505,722
183 ($3,769)$1,682$2,087$503,634
184 ($3,769)$1,675$2,094$501,540
185 ($3,769)$1,668$2,101$499,439
186 ($3,769)$1,661$2,108$497,330
187 ($3,769)$1,654$2,115$495,215
188 ($3,769)$1,647$2,122$493,093
189 ($3,769)$1,640$2,129$490,963
190 ($3,769)$1,632$2,136$488,827
191 ($3,769)$1,625$2,144$486,683
192 ($3,769)$1,618$2,151$484,532
Year 17 - 193 ($3,769)$1,611$2,158$482,375
194 ($3,769)$1,604$2,165$480,210
195 ($3,769)$1,597$2,172$478,037
196 ($3,769)$1,589$2,179$475,858
197 ($3,769)$1,582$2,187$473,671
198 ($3,769)$1,575$2,194$471,477
199 ($3,769)$1,568$2,201$469,276
200 ($3,769)$1,560$2,209$467,067
201 ($3,769)$1,553$2,216$464,851
202 ($3,769)$1,546$2,223$462,628
203 ($3,769)$1,538$2,231$460,397
204 ($3,769)$1,531$2,238$458,159
Year 18 - 205 ($3,769)$1,523$2,246$455,914
206 ($3,769)$1,516$2,253$453,661
207 ($3,769)$1,508$2,261$451,400
208 ($3,769)$1,501$2,268$449,132
209 ($3,769)$1,493$2,276$446,857
210 ($3,769)$1,486$2,283$444,573
211 ($3,769)$1,478$2,291$442,283
212 ($3,769)$1,471$2,298$439,984
213 ($3,769)$1,463$2,306$437,678
214 ($3,769)$1,455$2,314$435,365
215 ($3,769)$1,448$2,321$433,043
216 ($3,769)$1,440$2,329$430,714
Year 19 - 217 ($3,769)$1,432$2,337$428,378
218 ($3,769)$1,424$2,345$426,033
219 ($3,769)$1,417$2,352$423,681
220 ($3,769)$1,409$2,360$421,320
221 ($3,769)$1,401$2,368$418,952
222 ($3,769)$1,393$2,376$416,576
223 ($3,769)$1,385$2,384$414,193
224 ($3,769)$1,377$2,392$411,801
225 ($3,769)$1,369$2,400$409,401
226 ($3,769)$1,361$2,408$406,993
227 ($3,769)$1,353$2,416$404,578
228 ($3,769)$1,345$2,424$402,154
Year 20 - 229 ($3,769)$1,337$2,432$399,722
230 ($3,769)$1,329$2,440$397,282
231 ($3,769)$1,321$2,448$394,834
232 ($3,769)$1,313$2,456$392,378
233 ($3,769)$1,305$2,464$389,914
234 ($3,769)$1,296$2,472$387,442
235 ($3,769)$1,288$2,481$384,961
236 ($3,769)$1,280$2,489$382,472
237 ($3,769)$1,272$2,497$379,975
238 ($3,769)$1,263$2,506$377,469
239 ($3,769)$1,255$2,514$374,955
240 ($3,769)$1,247$2,522$372,433
Year 21 - 241 ($3,769)$1,238$2,531$369,903
242 ($3,769)$1,230$2,539$367,364
243 ($3,769)$1,221$2,547$364,816
244 ($3,769)$1,213$2,556$362,260
245 ($3,769)$1,205$2,564$359,696
246 ($3,769)$1,196$2,573$357,123
247 ($3,769)$1,187$2,582$354,541
248 ($3,769)$1,179$2,590$351,951
249 ($3,769)$1,170$2,599$349,353
250 ($3,769)$1,162$2,607$346,745
251 ($3,769)$1,153$2,616$344,129
252 ($3,769)$1,144$2,625$341,505
Year 22 - 253 ($3,769)$1,136$2,633$338,871
254 ($3,769)$1,127$2,642$336,229
255 ($3,769)$1,118$2,651$333,578
256 ($3,769)$1,109$2,660$330,918
257 ($3,769)$1,100$2,669$328,249
258 ($3,769)$1,091$2,678$325,572
259 ($3,769)$1,083$2,686$322,886
260 ($3,769)$1,074$2,695$320,190
261 ($3,769)$1,065$2,704$317,486
262 ($3,769)$1,056$2,713$314,773
263 ($3,769)$1,047$2,722$312,050
264 ($3,769)$1,038$2,731$309,319
Year 23 - 265 ($3,769)$1,028$2,740$306,579
266 ($3,769)$1,019$2,750$303,829
267 ($3,769)$1,010$2,759$301,070
268 ($3,769)$1,001$2,768$298,302
269 ($3,769)$992$2,777$295,525
270 ($3,769)$983$2,786$292,739
271 ($3,769)$973$2,796$289,943
272 ($3,769)$964$2,805$287,139
273 ($3,769)$955$2,814$284,324
274 ($3,769)$945$2,824$281,501
275 ($3,769)$936$2,833$278,668
276 ($3,769)$927$2,842$275,825
Year 24 - 277 ($3,769)$917$2,852$272,974
278 ($3,769)$908$2,861$270,112
279 ($3,769)$898$2,871$267,242
280 ($3,769)$889$2,880$264,361
281 ($3,769)$879$2,890$261,471
282 ($3,769)$869$2,900$258,572
283 ($3,769)$860$2,909$255,663
284 ($3,769)$850$2,919$252,744
285 ($3,769)$840$2,929$249,815
286 ($3,769)$831$2,938$246,877
287 ($3,769)$821$2,948$243,929
288 ($3,769)$811$2,958$240,971
Year 25 - 289 ($3,769)$801$2,968$238,003
290 ($3,769)$791$2,978$235,026
291 ($3,769)$781$2,987$232,038
292 ($3,769)$772$2,997$229,041
293 ($3,769)$762$3,007$226,033
294 ($3,769)$752$3,017$223,016
295 ($3,769)$742$3,027$219,989
296 ($3,769)$731$3,037$216,951
297 ($3,769)$721$3,048$213,903
298 ($3,769)$711$3,058$210,846
299 ($3,769)$701$3,068$207,778
300 ($3,769)$691$3,078$204,700
Year 26 - 301 ($3,769)$681$3,088$201,612
302 ($3,769)$670$3,099$198,513
303 ($3,769)$660$3,109$195,404
304 ($3,769)$650$3,119$192,285
305 ($3,769)$639$3,130$189,155
306 ($3,769)$629$3,140$186,015
307 ($3,769)$619$3,150$182,865
308 ($3,769)$608$3,161$179,704
309 ($3,769)$598$3,171$176,532
310 ($3,769)$587$3,182$173,351
311 ($3,769)$576$3,193$170,158
312 ($3,769)$566$3,203$166,955
Year 27 - 313 ($3,769)$555$3,214$163,741
314 ($3,769)$544$3,224$160,517
315 ($3,769)$534$3,235$157,281
316 ($3,769)$523$3,246$154,035
317 ($3,769)$512$3,257$150,779
318 ($3,769)$501$3,268$147,511
319 ($3,769)$490$3,278$144,233
320 ($3,769)$480$3,289$140,943
321 ($3,769)$469$3,300$137,643
322 ($3,769)$458$3,311$134,332
323 ($3,769)$447$3,322$131,009
324 ($3,769)$436$3,333$127,676
Year 28 - 325 ($3,769)$425$3,344$124,332
326 ($3,769)$413$3,356$120,976
327 ($3,769)$402$3,367$117,609
328 ($3,769)$391$3,378$114,231
329 ($3,769)$380$3,389$110,842
330 ($3,769)$369$3,400$107,442
331 ($3,769)$357$3,412$104,030
332 ($3,769)$346$3,423$100,607
333 ($3,769)$335$3,434$97,173
334 ($3,769)$323$3,446$93,727
335 ($3,769)$312$3,457$90,270
336 ($3,769)$300$3,469$86,801
Year 29 - 337 ($3,769)$289$3,480$83,321
338 ($3,769)$277$3,492$79,829
339 ($3,769)$265$3,504$76,325
340 ($3,769)$254$3,515$72,810
341 ($3,769)$242$3,527$69,283
342 ($3,769)$230$3,539$65,745
343 ($3,769)$219$3,550$62,194
344 ($3,769)$207$3,562$58,632
345 ($3,769)$195$3,574$55,058
346 ($3,769)$183$3,586$51,472
347 ($3,769)$171$3,598$47,874
348 ($3,769)$159$3,610$44,265
Year 30 - 349 ($3,769)$147$3,622$40,643
350 ($3,769)$135$3,634$37,009
351 ($3,769)$123$3,646$33,363
352 ($3,769)$111$3,658$29,705
353 ($3,769)$99$3,670$26,035
354 ($3,769)$87$3,682$22,353
355 ($3,769)$74$3,695$18,658
356 ($3,769)$62$3,707$14,951
357 ($3,769)$50$3,719$11,232
358 ($3,769)$37$3,732$7,500
359 ($3,769)$25$3,744$3,756
360 ($3,769)$12$3,756$0
TOTALS$566,417$790,400$1,356,817

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.