« 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 April 13, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.08% is current rate for 30-year fixed
3.34% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,818 360 $582,389 $1,374,389

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $990,000
Down Payment $198,000$792,000
Year 1 - 1 ($3,818)$2,693$1,125$790,875
2 ($3,818)$2,689$1,129$789,746
3 ($3,818)$2,685$1,133$788,614
4 ($3,818)$2,681$1,136$787,477
5 ($3,818)$2,677$1,140$786,337
6 ($3,818)$2,674$1,144$785,193
7 ($3,818)$2,670$1,148$784,045
8 ($3,818)$2,666$1,152$782,893
9 ($3,818)$2,662$1,156$781,737
10 ($3,818)$2,658$1,160$780,577
11 ($3,818)$2,654$1,164$779,413
12 ($3,818)$2,650$1,168$778,245
Year 2 - 13 ($3,818)$2,646$1,172$777,074
14 ($3,818)$2,642$1,176$775,898
15 ($3,818)$2,638$1,180$774,718
16 ($3,818)$2,634$1,184$773,534
17 ($3,818)$2,630$1,188$772,347
18 ($3,818)$2,626$1,192$771,155
19 ($3,818)$2,622$1,196$769,959
20 ($3,818)$2,618$1,200$768,759
21 ($3,818)$2,614$1,204$767,555
22 ($3,818)$2,610$1,208$766,347
23 ($3,818)$2,606$1,212$765,135
24 ($3,818)$2,601$1,216$763,919
Year 3 - 25 ($3,818)$2,597$1,220$762,698
26 ($3,818)$2,593$1,225$761,474
27 ($3,818)$2,589$1,229$760,245
28 ($3,818)$2,585$1,233$759,012
29 ($3,818)$2,581$1,237$757,775
30 ($3,818)$2,576$1,241$756,534
31 ($3,818)$2,572$1,246$755,288
32 ($3,818)$2,568$1,250$754,038
33 ($3,818)$2,564$1,254$752,784
34 ($3,818)$2,559$1,258$751,526
35 ($3,818)$2,555$1,263$750,264
36 ($3,818)$2,551$1,267$748,997
Year 4 - 37 ($3,818)$2,547$1,271$747,726
38 ($3,818)$2,542$1,275$746,450
39 ($3,818)$2,538$1,280$745,170
40 ($3,818)$2,534$1,284$743,886
41 ($3,818)$2,529$1,289$742,598
42 ($3,818)$2,525$1,293$741,305
43 ($3,818)$2,520$1,297$740,007
44 ($3,818)$2,516$1,302$738,706
45 ($3,818)$2,512$1,306$737,399
46 ($3,818)$2,507$1,311$736,089
47 ($3,818)$2,503$1,315$734,774
48 ($3,818)$2,498$1,320$733,454
Year 5 - 49 ($3,818)$2,494$1,324$732,130
50 ($3,818)$2,489$1,329$730,802
51 ($3,818)$2,485$1,333$729,469
52 ($3,818)$2,480$1,338$728,131
53 ($3,818)$2,476$1,342$726,789
54 ($3,818)$2,471$1,347$725,442
55 ($3,818)$2,467$1,351$724,091
56 ($3,818)$2,462$1,356$722,735
57 ($3,818)$2,457$1,360$721,375
58 ($3,818)$2,453$1,365$720,010
59 ($3,818)$2,448$1,370$718,640
60 ($3,818)$2,443$1,374$717,266
Year 6 - 61 ($3,818)$2,439$1,379$715,887
62 ($3,818)$2,434$1,384$714,503
63 ($3,818)$2,429$1,388$713,115
64 ($3,818)$2,425$1,393$711,721
65 ($3,818)$2,420$1,398$710,323
66 ($3,818)$2,415$1,403$708,921
67 ($3,818)$2,410$1,407$707,513
68 ($3,818)$2,406$1,412$706,101
69 ($3,818)$2,401$1,417$704,684
70 ($3,818)$2,396$1,422$703,262
71 ($3,818)$2,391$1,427$701,836
72 ($3,818)$2,386$1,432$700,404
Year 7 - 73 ($3,818)$2,381$1,436$698,968
74 ($3,818)$2,376$1,441$697,527
75 ($3,818)$2,372$1,446$696,080
76 ($3,818)$2,367$1,451$694,629
77 ($3,818)$2,362$1,456$693,173
78 ($3,818)$2,357$1,461$691,712
79 ($3,818)$2,352$1,466$690,246
80 ($3,818)$2,347$1,471$688,776
81 ($3,818)$2,342$1,476$687,300
82 ($3,818)$2,337$1,481$685,819
83 ($3,818)$2,332$1,486$684,333
84 ($3,818)$2,327$1,491$682,842
Year 8 - 85 ($3,818)$2,322$1,496$681,346
86 ($3,818)$2,317$1,501$679,844
87 ($3,818)$2,311$1,506$678,338
88 ($3,818)$2,306$1,511$676,827
89 ($3,818)$2,301$1,517$675,310
90 ($3,818)$2,296$1,522$673,789
91 ($3,818)$2,291$1,527$672,262
92 ($3,818)$2,286$1,532$670,730
93 ($3,818)$2,280$1,537$669,192
94 ($3,818)$2,275$1,542$667,650
95 ($3,818)$2,270$1,548$666,102
96 ($3,818)$2,265$1,553$664,549
Year 9 - 97 ($3,818)$2,259$1,558$662,991
98 ($3,818)$2,254$1,564$661,427
99 ($3,818)$2,249$1,569$659,858
100 ($3,818)$2,244$1,574$658,284
101 ($3,818)$2,238$1,580$656,705
102 ($3,818)$2,233$1,585$655,120
103 ($3,818)$2,227$1,590$653,529
104 ($3,818)$2,222$1,596$651,934
105 ($3,818)$2,217$1,601$650,332
106 ($3,818)$2,211$1,607$648,726
107 ($3,818)$2,206$1,612$647,114
108 ($3,818)$2,200$1,618$645,496
Year 10 - 109 ($3,818)$2,195$1,623$643,873
110 ($3,818)$2,189$1,629$642,244
111 ($3,818)$2,184$1,634$640,610
112 ($3,818)$2,178$1,640$638,971
113 ($3,818)$2,173$1,645$637,325
114 ($3,818)$2,167$1,651$635,675
115 ($3,818)$2,161$1,656$634,018
116 ($3,818)$2,156$1,662$632,356
117 ($3,818)$2,150$1,668$630,688
118 ($3,818)$2,144$1,673$629,015
119 ($3,818)$2,139$1,679$627,336
120 ($3,818)$2,133$1,685$625,651
Year 11 - 121 ($3,818)$2,127$1,691$623,960
122 ($3,818)$2,121$1,696$622,264
123 ($3,818)$2,116$1,702$620,562
124 ($3,818)$2,110$1,708$618,854
125 ($3,818)$2,104$1,714$617,141
126 ($3,818)$2,098$1,719$615,421
127 ($3,818)$2,092$1,725$613,696
128 ($3,818)$2,087$1,731$611,965
129 ($3,818)$2,081$1,737$610,228
130 ($3,818)$2,075$1,743$608,485
131 ($3,818)$2,069$1,749$606,736
132 ($3,818)$2,063$1,755$604,981
Year 12 - 133 ($3,818)$2,057$1,761$603,220
134 ($3,818)$2,051$1,767$601,453
135 ($3,818)$2,045$1,773$599,680
136 ($3,818)$2,039$1,779$597,902
137 ($3,818)$2,033$1,785$596,117
138 ($3,818)$2,027$1,791$594,326
139 ($3,818)$2,021$1,797$592,529
140 ($3,818)$2,015$1,803$590,726
141 ($3,818)$2,008$1,809$588,916
142 ($3,818)$2,002$1,815$587,101
143 ($3,818)$1,996$1,822$585,279
144 ($3,818)$1,990$1,828$583,452
Year 13 - 145 ($3,818)$1,984$1,834$581,618
146 ($3,818)$1,977$1,840$579,777
147 ($3,818)$1,971$1,847$577,931
148 ($3,818)$1,965$1,853$576,078
149 ($3,818)$1,959$1,859$574,219
150 ($3,818)$1,952$1,865$572,353
151 ($3,818)$1,946$1,872$570,482
152 ($3,818)$1,940$1,878$568,604
153 ($3,818)$1,933$1,884$566,719
154 ($3,818)$1,927$1,891$564,828
155 ($3,818)$1,920$1,897$562,931
156 ($3,818)$1,914$1,904$561,027
Year 14 - 157 ($3,818)$1,907$1,910$559,117
158 ($3,818)$1,901$1,917$557,200
159 ($3,818)$1,894$1,923$555,277
160 ($3,818)$1,888$1,930$553,347
161 ($3,818)$1,881$1,936$551,411
162 ($3,818)$1,875$1,943$549,468
163 ($3,818)$1,868$1,950$547,518
164 ($3,818)$1,862$1,956$545,562
165 ($3,818)$1,855$1,963$543,599
166 ($3,818)$1,848$1,970$541,630
167 ($3,818)$1,842$1,976$539,653
168 ($3,818)$1,835$1,983$537,670
Year 15 - 169 ($3,818)$1,828$1,990$535,681
170 ($3,818)$1,821$1,996$533,684
171 ($3,818)$1,815$2,003$531,681
172 ($3,818)$1,808$2,010$529,671
173 ($3,818)$1,801$2,017$527,654
174 ($3,818)$1,794$2,024$525,631
175 ($3,818)$1,787$2,031$523,600
176 ($3,818)$1,780$2,038$521,562
177 ($3,818)$1,773$2,044$519,518
178 ($3,818)$1,766$2,051$517,467
179 ($3,818)$1,759$2,058$515,408
180 ($3,818)$1,752$2,065$513,343
Year 16 - 181 ($3,818)$1,745$2,072$511,271
182 ($3,818)$1,738$2,079$509,191
183 ($3,818)$1,731$2,086$507,105
184 ($3,818)$1,724$2,094$505,011
185 ($3,818)$1,717$2,101$502,910
186 ($3,818)$1,710$2,108$500,802
187 ($3,818)$1,703$2,115$498,687
188 ($3,818)$1,696$2,122$496,565
189 ($3,818)$1,688$2,129$494,436
190 ($3,818)$1,681$2,137$492,299
191 ($3,818)$1,674$2,144$490,155
192 ($3,818)$1,667$2,151$488,004
Year 17 - 193 ($3,818)$1,659$2,159$485,845
194 ($3,818)$1,652$2,166$483,680
195 ($3,818)$1,645$2,173$481,506
196 ($3,818)$1,637$2,181$479,326
197 ($3,818)$1,630$2,188$477,138
198 ($3,818)$1,622$2,195$474,942
199 ($3,818)$1,615$2,203$472,739
200 ($3,818)$1,607$2,210$470,529
201 ($3,818)$1,600$2,218$468,311
202 ($3,818)$1,592$2,225$466,085
203 ($3,818)$1,585$2,233$463,852
204 ($3,818)$1,577$2,241$461,612
Year 18 - 205 ($3,818)$1,569$2,248$459,363
206 ($3,818)$1,562$2,256$457,107
207 ($3,818)$1,554$2,264$454,844
208 ($3,818)$1,546$2,271$452,573
209 ($3,818)$1,539$2,279$450,294
210 ($3,818)$1,531$2,287$448,007
211 ($3,818)$1,523$2,295$445,712
212 ($3,818)$1,515$2,302$443,410
213 ($3,818)$1,508$2,310$441,100
214 ($3,818)$1,500$2,318$438,782
215 ($3,818)$1,492$2,326$436,456
216 ($3,818)$1,484$2,334$434,122
Year 19 - 217 ($3,818)$1,476$2,342$431,780
218 ($3,818)$1,468$2,350$429,431
219 ($3,818)$1,460$2,358$427,073
220 ($3,818)$1,452$2,366$424,707
221 ($3,818)$1,444$2,374$422,334
222 ($3,818)$1,436$2,382$419,952
223 ($3,818)$1,428$2,390$417,562
224 ($3,818)$1,420$2,398$415,164
225 ($3,818)$1,412$2,406$412,758
226 ($3,818)$1,403$2,414$410,343
227 ($3,818)$1,395$2,423$407,921
228 ($3,818)$1,387$2,431$405,490
Year 20 - 229 ($3,818)$1,379$2,439$403,051
230 ($3,818)$1,370$2,447$400,603
231 ($3,818)$1,362$2,456$398,148
232 ($3,818)$1,354$2,464$395,684
233 ($3,818)$1,345$2,472$393,211
234 ($3,818)$1,337$2,481$390,730
235 ($3,818)$1,328$2,489$388,241
236 ($3,818)$1,320$2,498$385,743
237 ($3,818)$1,312$2,506$383,237
238 ($3,818)$1,303$2,515$380,722
239 ($3,818)$1,294$2,523$378,199
240 ($3,818)$1,286$2,532$375,667
Year 21 - 241 ($3,818)$1,277$2,540$373,127
242 ($3,818)$1,269$2,549$370,578
243 ($3,818)$1,260$2,558$368,020
244 ($3,818)$1,251$2,566$365,453
245 ($3,818)$1,243$2,575$362,878
246 ($3,818)$1,234$2,584$360,294
247 ($3,818)$1,225$2,593$357,701
248 ($3,818)$1,216$2,602$355,100
249 ($3,818)$1,207$2,610$352,490
250 ($3,818)$1,198$2,619$349,870
251 ($3,818)$1,190$2,628$347,242
252 ($3,818)$1,181$2,637$344,605
Year 22 - 253 ($3,818)$1,172$2,646$341,959
254 ($3,818)$1,163$2,655$339,304
255 ($3,818)$1,154$2,664$336,640
256 ($3,818)$1,145$2,673$333,966
257 ($3,818)$1,135$2,682$331,284
258 ($3,818)$1,126$2,691$328,593
259 ($3,818)$1,117$2,701$325,892
260 ($3,818)$1,108$2,710$323,183
261 ($3,818)$1,099$2,719$320,464
262 ($3,818)$1,090$2,728$317,735
263 ($3,818)$1,080$2,737$314,998
264 ($3,818)$1,071$2,747$312,251
Year 23 - 265 ($3,818)$1,062$2,756$309,495
266 ($3,818)$1,052$2,765$306,730
267 ($3,818)$1,043$2,775$303,955
268 ($3,818)$1,033$2,784$301,171
269 ($3,818)$1,024$2,794$298,377
270 ($3,818)$1,014$2,803$295,574
271 ($3,818)$1,005$2,813$292,761
272 ($3,818)$995$2,822$289,938
273 ($3,818)$986$2,832$287,106
274 ($3,818)$976$2,842$284,265
275 ($3,818)$967$2,851$281,414
276 ($3,818)$957$2,861$278,553
Year 24 - 277 ($3,818)$947$2,871$275,682
278 ($3,818)$937$2,880$272,802
279 ($3,818)$928$2,890$269,911
280 ($3,818)$918$2,900$267,011
281 ($3,818)$908$2,910$264,101
282 ($3,818)$898$2,920$261,182
283 ($3,818)$888$2,930$258,252
284 ($3,818)$878$2,940$255,312
285 ($3,818)$868$2,950$252,362
286 ($3,818)$858$2,960$249,403
287 ($3,818)$848$2,970$246,433
288 ($3,818)$838$2,980$243,453
Year 25 - 289 ($3,818)$828$2,990$240,463
290 ($3,818)$818$3,000$237,463
291 ($3,818)$807$3,010$234,452
292 ($3,818)$797$3,021$231,432
293 ($3,818)$787$3,031$228,401
294 ($3,818)$777$3,041$225,360
295 ($3,818)$766$3,052$222,308
296 ($3,818)$756$3,062$219,246
297 ($3,818)$745$3,072$216,174
298 ($3,818)$735$3,083$213,091
299 ($3,818)$725$3,093$209,998
300 ($3,818)$714$3,104$206,894
Year 26 - 301 ($3,818)$703$3,114$203,780
302 ($3,818)$693$3,125$200,655
303 ($3,818)$682$3,136$197,520
304 ($3,818)$672$3,146$194,373
305 ($3,818)$661$3,157$191,217
306 ($3,818)$650$3,168$188,049
307 ($3,818)$639$3,178$184,871
308 ($3,818)$629$3,189$181,681
309 ($3,818)$618$3,200$178,481
310 ($3,818)$607$3,211$175,270
311 ($3,818)$596$3,222$172,049
312 ($3,818)$585$3,233$168,816
Year 27 - 313 ($3,818)$574$3,244$165,572
314 ($3,818)$563$3,255$162,317
315 ($3,818)$552$3,266$159,051
316 ($3,818)$541$3,277$155,774
317 ($3,818)$530$3,288$152,486
318 ($3,818)$518$3,299$149,187
319 ($3,818)$507$3,311$145,876
320 ($3,818)$496$3,322$142,555
321 ($3,818)$485$3,333$139,222
322 ($3,818)$473$3,344$135,877
323 ($3,818)$462$3,356$132,521
324 ($3,818)$451$3,367$129,154
Year 28 - 325 ($3,818)$439$3,379$125,776
326 ($3,818)$428$3,390$122,386
327 ($3,818)$416$3,402$118,984
328 ($3,818)$405$3,413$115,571
329 ($3,818)$393$3,425$112,146
330 ($3,818)$381$3,436$108,709
331 ($3,818)$370$3,448$105,261
332 ($3,818)$358$3,460$101,801
333 ($3,818)$346$3,472$98,330
334 ($3,818)$334$3,483$94,846
335 ($3,818)$322$3,495$91,351
336 ($3,818)$311$3,507$87,844
Year 29 - 337 ($3,818)$299$3,519$84,325
338 ($3,818)$287$3,531$80,794
339 ($3,818)$275$3,543$77,251
340 ($3,818)$263$3,555$73,696
341 ($3,818)$251$3,567$70,129
342 ($3,818)$238$3,579$66,549
343 ($3,818)$226$3,591$62,958
344 ($3,818)$214$3,604$59,354
345 ($3,818)$202$3,616$55,738
346 ($3,818)$190$3,628$52,110
347 ($3,818)$177$3,641$48,469
348 ($3,818)$165$3,653$44,816
Year 30 - 349 ($3,818)$152$3,665$41,151
350 ($3,818)$140$3,678$37,473
351 ($3,818)$127$3,690$33,783
352 ($3,818)$115$3,703$30,080
353 ($3,818)$102$3,715$26,364
354 ($3,818)$90$3,728$22,636
355 ($3,818)$77$3,741$18,896
356 ($3,818)$64$3,754$15,142
357 ($3,818)$51$3,766$11,376
358 ($3,818)$39$3,779$7,597
359 ($3,818)$26$3,792$3,805
360 ($3,818)$13$3,805$0
TOTALS$582,389$792,000$1,374,389

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.