« Back to all home prices

Mortgage Payment Schedule for a $990,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($198,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,731 360 $551,187 $1,343,187

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $990,000
Down Payment $198,000$792,000
Year 1 - 1 ($3,731)$2,567$1,164$790,836
2 ($3,731)$2,564$1,167$789,669
3 ($3,731)$2,560$1,171$788,498
4 ($3,731)$2,556$1,175$787,323
5 ($3,731)$2,552$1,179$786,144
6 ($3,731)$2,548$1,183$784,961
7 ($3,731)$2,545$1,186$783,775
8 ($3,731)$2,541$1,190$782,584
9 ($3,731)$2,537$1,194$781,390
10 ($3,731)$2,533$1,198$780,192
11 ($3,731)$2,529$1,202$778,990
12 ($3,731)$2,525$1,206$777,784
Year 2 - 13 ($3,731)$2,521$1,210$776,574
14 ($3,731)$2,517$1,214$775,361
15 ($3,731)$2,513$1,218$774,143
16 ($3,731)$2,510$1,222$772,922
17 ($3,731)$2,506$1,226$771,696
18 ($3,731)$2,502$1,229$770,467
19 ($3,731)$2,498$1,233$769,233
20 ($3,731)$2,494$1,237$767,996
21 ($3,731)$2,490$1,241$766,754
22 ($3,731)$2,486$1,246$765,509
23 ($3,731)$2,482$1,250$764,259
24 ($3,731)$2,477$1,254$763,005
Year 3 - 25 ($3,731)$2,473$1,258$761,748
26 ($3,731)$2,469$1,262$760,486
27 ($3,731)$2,465$1,266$759,220
28 ($3,731)$2,461$1,270$757,950
29 ($3,731)$2,457$1,274$756,676
30 ($3,731)$2,453$1,278$755,398
31 ($3,731)$2,449$1,282$754,116
32 ($3,731)$2,445$1,286$752,829
33 ($3,731)$2,440$1,291$751,539
34 ($3,731)$2,436$1,295$750,244
35 ($3,731)$2,432$1,299$748,945
36 ($3,731)$2,428$1,303$747,641
Year 4 - 37 ($3,731)$2,424$1,307$746,334
38 ($3,731)$2,419$1,312$745,022
39 ($3,731)$2,415$1,316$743,706
40 ($3,731)$2,411$1,320$742,386
41 ($3,731)$2,407$1,325$741,062
42 ($3,731)$2,402$1,329$739,733
43 ($3,731)$2,398$1,333$738,400
44 ($3,731)$2,394$1,337$737,062
45 ($3,731)$2,389$1,342$735,720
46 ($3,731)$2,385$1,346$734,374
47 ($3,731)$2,381$1,350$733,024
48 ($3,731)$2,376$1,355$731,669
Year 5 - 49 ($3,731)$2,372$1,359$730,310
50 ($3,731)$2,367$1,364$728,946
51 ($3,731)$2,363$1,368$727,578
52 ($3,731)$2,359$1,373$726,206
53 ($3,731)$2,354$1,377$724,829
54 ($3,731)$2,350$1,381$723,447
55 ($3,731)$2,345$1,386$722,061
56 ($3,731)$2,341$1,390$720,671
57 ($3,731)$2,336$1,395$719,276
58 ($3,731)$2,332$1,399$717,877
59 ($3,731)$2,327$1,404$716,473
60 ($3,731)$2,323$1,409$715,064
Year 6 - 61 ($3,731)$2,318$1,413$713,651
62 ($3,731)$2,313$1,418$712,233
63 ($3,731)$2,309$1,422$710,811
64 ($3,731)$2,304$1,427$709,384
65 ($3,731)$2,300$1,431$707,953
66 ($3,731)$2,295$1,436$706,517
67 ($3,731)$2,290$1,441$705,076
68 ($3,731)$2,286$1,445$703,630
69 ($3,731)$2,281$1,450$702,180
70 ($3,731)$2,276$1,455$700,725
71 ($3,731)$2,272$1,460$699,266
72 ($3,731)$2,267$1,464$697,801
Year 7 - 73 ($3,731)$2,262$1,469$696,332
74 ($3,731)$2,257$1,474$694,859
75 ($3,731)$2,253$1,479$693,380
76 ($3,731)$2,248$1,483$691,897
77 ($3,731)$2,243$1,488$690,409
78 ($3,731)$2,238$1,493$688,916
79 ($3,731)$2,233$1,498$687,418
80 ($3,731)$2,228$1,503$685,915
81 ($3,731)$2,224$1,508$684,407
82 ($3,731)$2,219$1,512$682,895
83 ($3,731)$2,214$1,517$681,378
84 ($3,731)$2,209$1,522$679,855
Year 8 - 85 ($3,731)$2,204$1,527$678,328
86 ($3,731)$2,199$1,532$676,796
87 ($3,731)$2,194$1,537$675,259
88 ($3,731)$2,189$1,542$673,717
89 ($3,731)$2,184$1,547$672,170
90 ($3,731)$2,179$1,552$670,617
91 ($3,731)$2,174$1,557$669,060
92 ($3,731)$2,169$1,562$667,498
93 ($3,731)$2,164$1,567$665,931
94 ($3,731)$2,159$1,572$664,358
95 ($3,731)$2,154$1,577$662,781
96 ($3,731)$2,149$1,583$661,198
Year 9 - 97 ($3,731)$2,143$1,588$659,611
98 ($3,731)$2,138$1,593$658,018
99 ($3,731)$2,133$1,598$656,420
100 ($3,731)$2,128$1,603$654,817
101 ($3,731)$2,123$1,608$653,208
102 ($3,731)$2,117$1,614$651,595
103 ($3,731)$2,112$1,619$649,976
104 ($3,731)$2,107$1,624$648,352
105 ($3,731)$2,102$1,629$646,723
106 ($3,731)$2,096$1,635$645,088
107 ($3,731)$2,091$1,640$643,448
108 ($3,731)$2,086$1,645$641,803
Year 10 - 109 ($3,731)$2,081$1,651$640,152
110 ($3,731)$2,075$1,656$638,496
111 ($3,731)$2,070$1,661$636,835
112 ($3,731)$2,064$1,667$635,168
113 ($3,731)$2,059$1,672$633,496
114 ($3,731)$2,054$1,677$631,819
115 ($3,731)$2,048$1,683$630,136
116 ($3,731)$2,043$1,688$628,447
117 ($3,731)$2,037$1,694$626,754
118 ($3,731)$2,032$1,699$625,054
119 ($3,731)$2,026$1,705$623,349
120 ($3,731)$2,021$1,710$621,639
Year 11 - 121 ($3,731)$2,015$1,716$619,923
122 ($3,731)$2,010$1,721$618,202
123 ($3,731)$2,004$1,727$616,475
124 ($3,731)$1,998$1,733$614,742
125 ($3,731)$1,993$1,738$613,004
126 ($3,731)$1,987$1,744$611,260
127 ($3,731)$1,982$1,750$609,510
128 ($3,731)$1,976$1,755$607,755
129 ($3,731)$1,970$1,761$605,994
130 ($3,731)$1,964$1,767$604,227
131 ($3,731)$1,959$1,772$602,455
132 ($3,731)$1,953$1,778$600,677
Year 12 - 133 ($3,731)$1,947$1,784$598,893
134 ($3,731)$1,941$1,790$597,103
135 ($3,731)$1,936$1,795$595,308
136 ($3,731)$1,930$1,801$593,506
137 ($3,731)$1,924$1,807$591,699
138 ($3,731)$1,918$1,813$589,886
139 ($3,731)$1,912$1,819$588,067
140 ($3,731)$1,906$1,825$586,243
141 ($3,731)$1,900$1,831$584,412
142 ($3,731)$1,894$1,837$582,575
143 ($3,731)$1,889$1,843$580,733
144 ($3,731)$1,883$1,849$578,884
Year 13 - 145 ($3,731)$1,877$1,855$577,030
146 ($3,731)$1,871$1,861$575,169
147 ($3,731)$1,865$1,867$573,303
148 ($3,731)$1,858$1,873$571,430
149 ($3,731)$1,852$1,879$569,551
150 ($3,731)$1,846$1,885$567,667
151 ($3,731)$1,840$1,891$565,776
152 ($3,731)$1,834$1,897$563,879
153 ($3,731)$1,828$1,903$561,976
154 ($3,731)$1,822$1,909$560,066
155 ($3,731)$1,816$1,916$558,151
156 ($3,731)$1,809$1,922$556,229
Year 14 - 157 ($3,731)$1,803$1,928$554,301
158 ($3,731)$1,797$1,934$552,367
159 ($3,731)$1,791$1,940$550,426
160 ($3,731)$1,784$1,947$548,480
161 ($3,731)$1,778$1,953$546,526
162 ($3,731)$1,772$1,959$544,567
163 ($3,731)$1,765$1,966$542,601
164 ($3,731)$1,759$1,972$540,629
165 ($3,731)$1,753$1,979$538,651
166 ($3,731)$1,746$1,985$536,666
167 ($3,731)$1,740$1,991$534,674
168 ($3,731)$1,733$1,998$532,676
Year 15 - 169 ($3,731)$1,727$2,004$530,672
170 ($3,731)$1,720$2,011$528,661
171 ($3,731)$1,714$2,017$526,644
172 ($3,731)$1,707$2,024$524,620
173 ($3,731)$1,701$2,030$522,590
174 ($3,731)$1,694$2,037$520,553
175 ($3,731)$1,687$2,044$518,509
176 ($3,731)$1,681$2,050$516,459
177 ($3,731)$1,674$2,057$514,402
178 ($3,731)$1,668$2,064$512,338
179 ($3,731)$1,661$2,070$510,268
180 ($3,731)$1,654$2,077$508,191
Year 16 - 181 ($3,731)$1,647$2,084$506,107
182 ($3,731)$1,641$2,090$504,017
183 ($3,731)$1,634$2,097$501,920
184 ($3,731)$1,627$2,104$499,816
185 ($3,731)$1,620$2,111$497,705
186 ($3,731)$1,613$2,118$495,587
187 ($3,731)$1,607$2,125$493,463
188 ($3,731)$1,600$2,131$491,331
189 ($3,731)$1,593$2,138$489,193
190 ($3,731)$1,586$2,145$487,048
191 ($3,731)$1,579$2,152$484,895
192 ($3,731)$1,572$2,159$482,736
Year 17 - 193 ($3,731)$1,565$2,166$480,570
194 ($3,731)$1,558$2,173$478,397
195 ($3,731)$1,551$2,180$476,216
196 ($3,731)$1,544$2,187$474,029
197 ($3,731)$1,537$2,194$471,835
198 ($3,731)$1,530$2,202$469,633
199 ($3,731)$1,522$2,209$467,424
200 ($3,731)$1,515$2,216$465,209
201 ($3,731)$1,508$2,223$462,986
202 ($3,731)$1,501$2,230$460,755
203 ($3,731)$1,494$2,237$458,518
204 ($3,731)$1,486$2,245$456,273
Year 18 - 205 ($3,731)$1,479$2,252$454,021
206 ($3,731)$1,472$2,259$451,762
207 ($3,731)$1,464$2,267$449,495
208 ($3,731)$1,457$2,274$447,221
209 ($3,731)$1,450$2,281$444,940
210 ($3,731)$1,442$2,289$442,651
211 ($3,731)$1,435$2,296$440,355
212 ($3,731)$1,427$2,304$438,051
213 ($3,731)$1,420$2,311$435,740
214 ($3,731)$1,413$2,319$433,422
215 ($3,731)$1,405$2,326$431,096
216 ($3,731)$1,397$2,334$428,762
Year 19 - 217 ($3,731)$1,390$2,341$426,421
218 ($3,731)$1,382$2,349$424,072
219 ($3,731)$1,375$2,356$421,716
220 ($3,731)$1,367$2,364$419,352
221 ($3,731)$1,359$2,372$416,980
222 ($3,731)$1,352$2,379$414,601
223 ($3,731)$1,344$2,387$412,214
224 ($3,731)$1,336$2,395$409,819
225 ($3,731)$1,328$2,403$407,416
226 ($3,731)$1,321$2,410$405,006
227 ($3,731)$1,313$2,418$402,588
228 ($3,731)$1,305$2,426$400,162
Year 20 - 229 ($3,731)$1,297$2,434$397,728
230 ($3,731)$1,289$2,442$395,286
231 ($3,731)$1,281$2,450$392,836
232 ($3,731)$1,273$2,458$390,379
233 ($3,731)$1,265$2,466$387,913
234 ($3,731)$1,257$2,474$385,440
235 ($3,731)$1,249$2,482$382,958
236 ($3,731)$1,241$2,490$380,468
237 ($3,731)$1,233$2,498$377,971
238 ($3,731)$1,225$2,506$375,465
239 ($3,731)$1,217$2,514$372,951
240 ($3,731)$1,209$2,522$370,429
Year 21 - 241 ($3,731)$1,201$2,530$367,899
242 ($3,731)$1,193$2,538$365,360
243 ($3,731)$1,184$2,547$362,813
244 ($3,731)$1,176$2,555$360,258
245 ($3,731)$1,168$2,563$357,695
246 ($3,731)$1,160$2,572$355,124
247 ($3,731)$1,151$2,580$352,544
248 ($3,731)$1,143$2,588$349,955
249 ($3,731)$1,134$2,597$347,359
250 ($3,731)$1,126$2,605$344,754
251 ($3,731)$1,118$2,613$342,140
252 ($3,731)$1,109$2,622$339,518
Year 22 - 253 ($3,731)$1,101$2,630$336,888
254 ($3,731)$1,092$2,639$334,249
255 ($3,731)$1,084$2,648$331,601
256 ($3,731)$1,075$2,656$328,945
257 ($3,731)$1,066$2,665$326,280
258 ($3,731)$1,058$2,673$323,607
259 ($3,731)$1,049$2,682$320,925
260 ($3,731)$1,040$2,691$318,234
261 ($3,731)$1,032$2,699$315,535
262 ($3,731)$1,023$2,708$312,827
263 ($3,731)$1,014$2,717$310,110
264 ($3,731)$1,005$2,726$307,384
Year 23 - 265 ($3,731)$996$2,735$304,649
266 ($3,731)$988$2,744$301,906
267 ($3,731)$979$2,752$299,153
268 ($3,731)$970$2,761$296,392
269 ($3,731)$961$2,770$293,622
270 ($3,731)$952$2,779$290,842
271 ($3,731)$943$2,788$288,054
272 ($3,731)$934$2,797$285,257
273 ($3,731)$925$2,806$282,450
274 ($3,731)$916$2,815$279,635
275 ($3,731)$906$2,825$276,810
276 ($3,731)$897$2,834$273,977
Year 24 - 277 ($3,731)$888$2,843$271,134
278 ($3,731)$879$2,852$268,282
279 ($3,731)$870$2,861$265,420
280 ($3,731)$860$2,871$262,549
281 ($3,731)$851$2,880$259,669
282 ($3,731)$842$2,889$256,780
283 ($3,731)$832$2,899$253,881
284 ($3,731)$823$2,908$250,973
285 ($3,731)$814$2,918$248,056
286 ($3,731)$804$2,927$245,129
287 ($3,731)$795$2,936$242,192
288 ($3,731)$785$2,946$239,246
Year 25 - 289 ($3,731)$776$2,956$236,291
290 ($3,731)$766$2,965$233,326
291 ($3,731)$756$2,975$230,351
292 ($3,731)$747$2,984$227,367
293 ($3,731)$737$2,994$224,373
294 ($3,731)$727$3,004$221,369
295 ($3,731)$718$3,013$218,356
296 ($3,731)$708$3,023$215,332
297 ($3,731)$698$3,033$212,299
298 ($3,731)$688$3,043$209,256
299 ($3,731)$678$3,053$206,204
300 ($3,731)$668$3,063$203,141
Year 26 - 301 ($3,731)$659$3,073$200,068
302 ($3,731)$649$3,083$196,986
303 ($3,731)$639$3,093$193,893
304 ($3,731)$629$3,103$190,791
305 ($3,731)$618$3,113$187,678
306 ($3,731)$608$3,123$184,556
307 ($3,731)$598$3,133$181,423
308 ($3,731)$588$3,143$178,280
309 ($3,731)$578$3,153$175,127
310 ($3,731)$568$3,163$171,963
311 ($3,731)$557$3,174$168,790
312 ($3,731)$547$3,184$165,606
Year 27 - 313 ($3,731)$537$3,194$162,412
314 ($3,731)$526$3,205$159,207
315 ($3,731)$516$3,215$155,992
316 ($3,731)$506$3,225$152,767
317 ($3,731)$495$3,236$149,531
318 ($3,731)$485$3,246$146,284
319 ($3,731)$474$3,257$143,028
320 ($3,731)$464$3,267$139,760
321 ($3,731)$453$3,278$136,482
322 ($3,731)$442$3,289$133,193
323 ($3,731)$432$3,299$129,894
324 ($3,731)$421$3,310$126,584
Year 28 - 325 ($3,731)$410$3,321$123,263
326 ($3,731)$400$3,331$119,932
327 ($3,731)$389$3,342$116,590
328 ($3,731)$378$3,353$113,236
329 ($3,731)$367$3,364$109,872
330 ($3,731)$356$3,375$106,498
331 ($3,731)$345$3,386$103,112
332 ($3,731)$334$3,397$99,715
333 ($3,731)$323$3,408$96,307
334 ($3,731)$312$3,419$92,888
335 ($3,731)$301$3,430$89,458
336 ($3,731)$290$3,441$86,017
Year 29 - 337 ($3,731)$279$3,452$82,565
338 ($3,731)$268$3,463$79,101
339 ($3,731)$256$3,475$75,627
340 ($3,731)$245$3,486$72,141
341 ($3,731)$234$3,497$68,644
342 ($3,731)$223$3,509$65,135
343 ($3,731)$211$3,520$61,615
344 ($3,731)$200$3,531$58,084
345 ($3,731)$188$3,543$54,541
346 ($3,731)$177$3,554$50,987
347 ($3,731)$165$3,566$47,421
348 ($3,731)$154$3,577$43,844
Year 30 - 349 ($3,731)$142$3,589$40,255
350 ($3,731)$130$3,601$36,654
351 ($3,731)$119$3,612$33,042
352 ($3,731)$107$3,624$29,418
353 ($3,731)$95$3,636$25,782
354 ($3,731)$84$3,647$22,135
355 ($3,731)$72$3,659$18,475
356 ($3,731)$60$3,671$14,804
357 ($3,731)$48$3,683$11,121
358 ($3,731)$36$3,695$7,426
359 ($3,731)$24$3,707$3,719
360 ($3,731)$12$3,719$0
TOTALS$551,187$792,000$1,343,187

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.