« 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,749 360 $557,725 $1,349,725

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$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 #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 45 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 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
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  $990,000
Down Payment $198,000$792,000
Year 1 - 1 ($3,749)$2,594$1,155$790,845
2 ($3,749)$2,590$1,159$789,685
3 ($3,749)$2,586$1,163$788,522
4 ($3,749)$2,582$1,167$787,355
5 ($3,749)$2,579$1,171$786,185
6 ($3,749)$2,575$1,174$785,010
7 ($3,749)$2,571$1,178$783,832
8 ($3,749)$2,567$1,182$782,650
9 ($3,749)$2,563$1,186$781,464
10 ($3,749)$2,559$1,190$780,274
11 ($3,749)$2,555$1,194$779,080
12 ($3,749)$2,551$1,198$777,882
Year 2 - 13 ($3,749)$2,548$1,202$776,681
14 ($3,749)$2,544$1,206$775,475
15 ($3,749)$2,540$1,210$774,265
16 ($3,749)$2,536$1,214$773,052
17 ($3,749)$2,532$1,217$771,834
18 ($3,749)$2,528$1,221$770,613
19 ($3,749)$2,524$1,225$769,387
20 ($3,749)$2,520$1,229$768,158
21 ($3,749)$2,516$1,234$766,924
22 ($3,749)$2,512$1,238$765,687
23 ($3,749)$2,508$1,242$764,445
24 ($3,749)$2,504$1,246$763,200
Year 3 - 25 ($3,749)$2,499$1,250$761,950
26 ($3,749)$2,495$1,254$760,696
27 ($3,749)$2,491$1,258$759,438
28 ($3,749)$2,487$1,262$758,176
29 ($3,749)$2,483$1,266$756,910
30 ($3,749)$2,479$1,270$755,639
31 ($3,749)$2,475$1,275$754,365
32 ($3,749)$2,471$1,279$753,086
33 ($3,749)$2,466$1,283$751,803
34 ($3,749)$2,462$1,287$750,516
35 ($3,749)$2,458$1,291$749,225
36 ($3,749)$2,454$1,296$747,929
Year 4 - 37 ($3,749)$2,449$1,300$746,630
38 ($3,749)$2,445$1,304$745,326
39 ($3,749)$2,441$1,308$744,017
40 ($3,749)$2,437$1,313$742,705
41 ($3,749)$2,432$1,317$741,388
42 ($3,749)$2,428$1,321$740,067
43 ($3,749)$2,424$1,326$738,741
44 ($3,749)$2,419$1,330$737,411
45 ($3,749)$2,415$1,334$736,077
46 ($3,749)$2,411$1,339$734,738
47 ($3,749)$2,406$1,343$733,395
48 ($3,749)$2,402$1,347$732,048
Year 5 - 49 ($3,749)$2,397$1,352$730,696
50 ($3,749)$2,393$1,356$729,340
51 ($3,749)$2,389$1,361$727,979
52 ($3,749)$2,384$1,365$726,614
53 ($3,749)$2,380$1,370$725,245
54 ($3,749)$2,375$1,374$723,871
55 ($3,749)$2,371$1,379$722,492
56 ($3,749)$2,366$1,383$721,109
57 ($3,749)$2,362$1,388$719,722
58 ($3,749)$2,357$1,392$718,329
59 ($3,749)$2,353$1,397$716,933
60 ($3,749)$2,348$1,401$715,531
Year 6 - 61 ($3,749)$2,343$1,406$714,125
62 ($3,749)$2,339$1,410$712,715
63 ($3,749)$2,334$1,415$711,300
64 ($3,749)$2,330$1,420$709,880
65 ($3,749)$2,325$1,424$708,456
66 ($3,749)$2,320$1,429$707,027
67 ($3,749)$2,316$1,434$705,593
68 ($3,749)$2,311$1,438$704,155
69 ($3,749)$2,306$1,443$702,711
70 ($3,749)$2,301$1,448$701,264
71 ($3,749)$2,297$1,453$699,811
72 ($3,749)$2,292$1,457$698,354
Year 7 - 73 ($3,749)$2,287$1,462$696,892
74 ($3,749)$2,282$1,467$695,425
75 ($3,749)$2,278$1,472$693,953
76 ($3,749)$2,273$1,477$692,476
77 ($3,749)$2,268$1,481$690,995
78 ($3,749)$2,263$1,486$689,509
79 ($3,749)$2,258$1,491$688,018
80 ($3,749)$2,253$1,496$686,522
81 ($3,749)$2,248$1,501$685,021
82 ($3,749)$2,243$1,506$683,515
83 ($3,749)$2,239$1,511$682,004
84 ($3,749)$2,234$1,516$680,489
Year 8 - 85 ($3,749)$2,229$1,521$678,968
86 ($3,749)$2,224$1,526$677,442
87 ($3,749)$2,219$1,531$675,912
88 ($3,749)$2,214$1,536$674,376
89 ($3,749)$2,209$1,541$672,835
90 ($3,749)$2,204$1,546$671,290
91 ($3,749)$2,198$1,551$669,739
92 ($3,749)$2,193$1,556$668,183
93 ($3,749)$2,188$1,561$666,622
94 ($3,749)$2,183$1,566$665,056
95 ($3,749)$2,178$1,571$663,485
96 ($3,749)$2,173$1,576$661,909
Year 9 - 97 ($3,749)$2,168$1,581$660,327
98 ($3,749)$2,163$1,587$658,741
99 ($3,749)$2,157$1,592$657,149
100 ($3,749)$2,152$1,597$655,552
101 ($3,749)$2,147$1,602$653,949
102 ($3,749)$2,142$1,608$652,342
103 ($3,749)$2,136$1,613$650,729
104 ($3,749)$2,131$1,618$649,111
105 ($3,749)$2,126$1,623$647,487
106 ($3,749)$2,121$1,629$645,859
107 ($3,749)$2,115$1,634$644,225
108 ($3,749)$2,110$1,639$642,585
Year 10 - 109 ($3,749)$2,104$1,645$640,940
110 ($3,749)$2,099$1,650$639,290
111 ($3,749)$2,094$1,656$637,635
112 ($3,749)$2,088$1,661$635,974
113 ($3,749)$2,083$1,666$634,307
114 ($3,749)$2,077$1,672$632,635
115 ($3,749)$2,072$1,677$630,958
116 ($3,749)$2,066$1,683$629,275
117 ($3,749)$2,061$1,688$627,587
118 ($3,749)$2,055$1,694$625,893
119 ($3,749)$2,050$1,699$624,194
120 ($3,749)$2,044$1,705$622,489
Year 11 - 121 ($3,749)$2,039$1,711$620,778
122 ($3,749)$2,033$1,716$619,062
123 ($3,749)$2,027$1,722$617,340
124 ($3,749)$2,022$1,727$615,613
125 ($3,749)$2,016$1,733$613,879
126 ($3,749)$2,010$1,739$612,141
127 ($3,749)$2,005$1,744$610,396
128 ($3,749)$1,999$1,750$608,646
129 ($3,749)$1,993$1,756$606,890
130 ($3,749)$1,988$1,762$605,128
131 ($3,749)$1,982$1,767$603,361
132 ($3,749)$1,976$1,773$601,588
Year 12 - 133 ($3,749)$1,970$1,779$599,809
134 ($3,749)$1,964$1,785$598,024
135 ($3,749)$1,959$1,791$596,233
136 ($3,749)$1,953$1,797$594,437
137 ($3,749)$1,947$1,802$592,634
138 ($3,749)$1,941$1,808$590,826
139 ($3,749)$1,935$1,814$589,011
140 ($3,749)$1,929$1,820$587,191
141 ($3,749)$1,923$1,826$585,365
142 ($3,749)$1,917$1,832$583,533
143 ($3,749)$1,911$1,838$581,695
144 ($3,749)$1,905$1,844$579,850
Year 13 - 145 ($3,749)$1,899$1,850$578,000
146 ($3,749)$1,893$1,856$576,144
147 ($3,749)$1,887$1,862$574,282
148 ($3,749)$1,881$1,868$572,413
149 ($3,749)$1,875$1,875$570,539
150 ($3,749)$1,869$1,881$568,658
151 ($3,749)$1,862$1,887$566,771
152 ($3,749)$1,856$1,893$564,878
153 ($3,749)$1,850$1,899$562,979
154 ($3,749)$1,844$1,905$561,073
155 ($3,749)$1,838$1,912$559,161
156 ($3,749)$1,831$1,918$557,243
Year 14 - 157 ($3,749)$1,825$1,924$555,319
158 ($3,749)$1,819$1,931$553,389
159 ($3,749)$1,812$1,937$551,452
160 ($3,749)$1,806$1,943$549,508
161 ($3,749)$1,800$1,950$547,559
162 ($3,749)$1,793$1,956$545,603
163 ($3,749)$1,787$1,962$543,641
164 ($3,749)$1,780$1,969$541,672
165 ($3,749)$1,774$1,975$539,696
166 ($3,749)$1,768$1,982$537,715
167 ($3,749)$1,761$1,988$535,726
168 ($3,749)$1,755$1,995$533,732
Year 15 - 169 ($3,749)$1,748$2,001$531,730
170 ($3,749)$1,741$2,008$529,723
171 ($3,749)$1,735$2,014$527,708
172 ($3,749)$1,728$2,021$525,687
173 ($3,749)$1,722$2,028$523,660
174 ($3,749)$1,715$2,034$521,625
175 ($3,749)$1,708$2,041$519,585
176 ($3,749)$1,702$2,048$517,537
177 ($3,749)$1,695$2,054$515,483
178 ($3,749)$1,688$2,061$513,422
179 ($3,749)$1,681$2,068$511,354
180 ($3,749)$1,675$2,075$509,279
Year 16 - 181 ($3,749)$1,668$2,081$507,198
182 ($3,749)$1,661$2,088$505,110
183 ($3,749)$1,654$2,095$503,015
184 ($3,749)$1,647$2,102$500,913
185 ($3,749)$1,640$2,109$498,804
186 ($3,749)$1,634$2,116$496,688
187 ($3,749)$1,627$2,123$494,566
188 ($3,749)$1,620$2,130$492,436
189 ($3,749)$1,613$2,137$490,300
190 ($3,749)$1,606$2,144$488,156
191 ($3,749)$1,599$2,151$486,006
192 ($3,749)$1,592$2,158$483,848
Year 17 - 193 ($3,749)$1,585$2,165$481,684
194 ($3,749)$1,578$2,172$479,512
195 ($3,749)$1,570$2,179$477,333
196 ($3,749)$1,563$2,186$475,147
197 ($3,749)$1,556$2,193$472,954
198 ($3,749)$1,549$2,200$470,754
199 ($3,749)$1,542$2,208$468,546
200 ($3,749)$1,534$2,215$466,331
201 ($3,749)$1,527$2,222$464,109
202 ($3,749)$1,520$2,229$461,880
203 ($3,749)$1,513$2,237$459,644
204 ($3,749)$1,505$2,244$457,400
Year 18 - 205 ($3,749)$1,498$2,251$455,148
206 ($3,749)$1,491$2,259$452,890
207 ($3,749)$1,483$2,266$450,624
208 ($3,749)$1,476$2,273$448,350
209 ($3,749)$1,468$2,281$446,069
210 ($3,749)$1,461$2,288$443,781
211 ($3,749)$1,453$2,296$441,485
212 ($3,749)$1,446$2,303$439,182
213 ($3,749)$1,438$2,311$436,871
214 ($3,749)$1,431$2,318$434,552
215 ($3,749)$1,423$2,326$432,226
216 ($3,749)$1,416$2,334$429,893
Year 19 - 217 ($3,749)$1,408$2,341$427,551
218 ($3,749)$1,400$2,349$425,202
219 ($3,749)$1,393$2,357$422,846
220 ($3,749)$1,385$2,364$420,481
221 ($3,749)$1,377$2,372$418,109
222 ($3,749)$1,369$2,380$415,729
223 ($3,749)$1,362$2,388$413,341
224 ($3,749)$1,354$2,396$410,946
225 ($3,749)$1,346$2,403$408,542
226 ($3,749)$1,338$2,411$406,131
227 ($3,749)$1,330$2,419$403,712
228 ($3,749)$1,322$2,427$401,285
Year 20 - 229 ($3,749)$1,314$2,435$398,850
230 ($3,749)$1,306$2,443$396,407
231 ($3,749)$1,298$2,451$393,956
232 ($3,749)$1,290$2,459$391,497
233 ($3,749)$1,282$2,467$389,030
234 ($3,749)$1,274$2,475$386,555
235 ($3,749)$1,266$2,483$384,071
236 ($3,749)$1,258$2,491$381,580
237 ($3,749)$1,250$2,500$379,080
238 ($3,749)$1,241$2,508$376,573
239 ($3,749)$1,233$2,516$374,057
240 ($3,749)$1,225$2,524$371,532
Year 21 - 241 ($3,749)$1,217$2,532$369,000
242 ($3,749)$1,208$2,541$366,459
243 ($3,749)$1,200$2,549$363,910
244 ($3,749)$1,192$2,557$361,353
245 ($3,749)$1,183$2,566$358,787
246 ($3,749)$1,175$2,574$356,213
247 ($3,749)$1,167$2,583$353,630
248 ($3,749)$1,158$2,591$351,039
249 ($3,749)$1,150$2,600$348,439
250 ($3,749)$1,141$2,608$345,831
251 ($3,749)$1,133$2,617$343,215
252 ($3,749)$1,124$2,625$340,589
Year 22 - 253 ($3,749)$1,115$2,634$337,956
254 ($3,749)$1,107$2,642$335,313
255 ($3,749)$1,098$2,651$332,662
256 ($3,749)$1,089$2,660$330,002
257 ($3,749)$1,081$2,668$327,334
258 ($3,749)$1,072$2,677$324,657
259 ($3,749)$1,063$2,686$321,971
260 ($3,749)$1,054$2,695$319,276
261 ($3,749)$1,046$2,704$316,572
262 ($3,749)$1,037$2,712$313,860
263 ($3,749)$1,028$2,721$311,138
264 ($3,749)$1,019$2,730$308,408
Year 23 - 265 ($3,749)$1,010$2,739$305,669
266 ($3,749)$1,001$2,748$302,921
267 ($3,749)$992$2,757$300,164
268 ($3,749)$983$2,766$297,397
269 ($3,749)$974$2,775$294,622
270 ($3,749)$965$2,784$291,838
271 ($3,749)$956$2,793$289,044
272 ($3,749)$947$2,803$286,242
273 ($3,749)$937$2,812$283,430
274 ($3,749)$928$2,821$280,609
275 ($3,749)$919$2,830$277,779
276 ($3,749)$910$2,840$274,939
Year 24 - 277 ($3,749)$900$2,849$272,090
278 ($3,749)$891$2,858$269,232
279 ($3,749)$882$2,868$266,365
280 ($3,749)$872$2,877$263,488
281 ($3,749)$863$2,886$260,601
282 ($3,749)$853$2,896$257,706
283 ($3,749)$844$2,905$254,800
284 ($3,749)$834$2,915$251,886
285 ($3,749)$825$2,924$248,961
286 ($3,749)$815$2,934$246,027
287 ($3,749)$806$2,943$243,084
288 ($3,749)$796$2,953$240,131
Year 25 - 289 ($3,749)$786$2,963$237,168
290 ($3,749)$777$2,973$234,196
291 ($3,749)$767$2,982$231,213
292 ($3,749)$757$2,992$228,221
293 ($3,749)$747$3,002$225,219
294 ($3,749)$738$3,012$222,208
295 ($3,749)$728$3,022$219,186
296 ($3,749)$718$3,031$216,155
297 ($3,749)$708$3,041$213,114
298 ($3,749)$698$3,051$210,062
299 ($3,749)$688$3,061$207,001
300 ($3,749)$678$3,071$203,930
Year 26 - 301 ($3,749)$668$3,081$200,848
302 ($3,749)$658$3,091$197,757
303 ($3,749)$648$3,102$194,655
304 ($3,749)$637$3,112$191,544
305 ($3,749)$627$3,122$188,422
306 ($3,749)$617$3,132$185,289
307 ($3,749)$607$3,142$182,147
308 ($3,749)$597$3,153$178,994
309 ($3,749)$586$3,163$175,831
310 ($3,749)$576$3,173$172,658
311 ($3,749)$565$3,184$169,474
312 ($3,749)$555$3,194$166,280
Year 27 - 313 ($3,749)$545$3,205$163,075
314 ($3,749)$534$3,215$159,860
315 ($3,749)$524$3,226$156,634
316 ($3,749)$513$3,236$153,398
317 ($3,749)$502$3,247$150,151
318 ($3,749)$492$3,257$146,894
319 ($3,749)$481$3,268$143,626
320 ($3,749)$470$3,279$140,347
321 ($3,749)$460$3,290$137,057
322 ($3,749)$449$3,300$133,757
323 ($3,749)$438$3,311$130,446
324 ($3,749)$427$3,322$127,124
Year 28 - 325 ($3,749)$416$3,333$123,791
326 ($3,749)$405$3,344$120,447
327 ($3,749)$394$3,355$117,092
328 ($3,749)$383$3,366$113,726
329 ($3,749)$372$3,377$110,350
330 ($3,749)$361$3,388$106,962
331 ($3,749)$350$3,399$103,563
332 ($3,749)$339$3,410$100,153
333 ($3,749)$328$3,421$96,731
334 ($3,749)$317$3,432$93,299
335 ($3,749)$306$3,444$89,855
336 ($3,749)$294$3,455$86,400
Year 29 - 337 ($3,749)$283$3,466$82,934
338 ($3,749)$272$3,478$79,456
339 ($3,749)$260$3,489$75,967
340 ($3,749)$249$3,500$72,467
341 ($3,749)$237$3,512$68,955
342 ($3,749)$226$3,523$65,432
343 ($3,749)$214$3,535$61,897
344 ($3,749)$203$3,547$58,350
345 ($3,749)$191$3,558$54,792
346 ($3,749)$179$3,570$51,222
347 ($3,749)$168$3,581$47,641
348 ($3,749)$156$3,593$44,048
Year 30 - 349 ($3,749)$144$3,605$40,443
350 ($3,749)$132$3,617$36,826
351 ($3,749)$121$3,629$33,197
352 ($3,749)$109$3,641$29,557
353 ($3,749)$97$3,652$25,904
354 ($3,749)$85$3,664$22,240
355 ($3,749)$73$3,676$18,563
356 ($3,749)$61$3,688$14,875
357 ($3,749)$49$3,701$11,174
358 ($3,749)$37$3,713$7,462
359 ($3,749)$24$3,725$3,737
360 ($3,749)$12$3,737$0
TOTALS$557,725$792,000$1,349,725

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.