« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,790 360 $572,496 $1,364,496

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $990,000
Down Payment $198,000$792,000
Year 1 - 1 ($3,790)$2,653$1,137$790,863
2 ($3,790)$2,649$1,141$789,722
3 ($3,790)$2,646$1,145$788,577
4 ($3,790)$2,642$1,149$787,429
5 ($3,790)$2,638$1,152$786,276
6 ($3,790)$2,634$1,156$785,120
7 ($3,790)$2,630$1,160$783,960
8 ($3,790)$2,626$1,164$782,796
9 ($3,790)$2,622$1,168$781,628
10 ($3,790)$2,618$1,172$780,456
11 ($3,790)$2,615$1,176$779,281
12 ($3,790)$2,611$1,180$778,101
Year 2 - 13 ($3,790)$2,607$1,184$776,917
14 ($3,790)$2,603$1,188$775,730
15 ($3,790)$2,599$1,192$774,538
16 ($3,790)$2,595$1,196$773,343
17 ($3,790)$2,591$1,200$772,143
18 ($3,790)$2,587$1,204$770,939
19 ($3,790)$2,583$1,208$769,732
20 ($3,790)$2,579$1,212$768,520
21 ($3,790)$2,575$1,216$767,304
22 ($3,790)$2,570$1,220$766,085
23 ($3,790)$2,566$1,224$764,861
24 ($3,790)$2,562$1,228$763,633
Year 3 - 25 ($3,790)$2,558$1,232$762,401
26 ($3,790)$2,554$1,236$761,164
27 ($3,790)$2,550$1,240$759,924
28 ($3,790)$2,546$1,245$758,680
29 ($3,790)$2,542$1,249$757,431
30 ($3,790)$2,537$1,253$756,178
31 ($3,790)$2,533$1,257$754,921
32 ($3,790)$2,529$1,261$753,660
33 ($3,790)$2,525$1,266$752,394
34 ($3,790)$2,521$1,270$751,124
35 ($3,790)$2,516$1,274$749,850
36 ($3,790)$2,512$1,278$748,572
Year 4 - 37 ($3,790)$2,508$1,283$747,290
38 ($3,790)$2,503$1,287$746,003
39 ($3,790)$2,499$1,291$744,712
40 ($3,790)$2,495$1,295$743,416
41 ($3,790)$2,490$1,300$742,116
42 ($3,790)$2,486$1,304$740,812
43 ($3,790)$2,482$1,309$739,504
44 ($3,790)$2,477$1,313$738,191
45 ($3,790)$2,473$1,317$736,873
46 ($3,790)$2,469$1,322$735,552
47 ($3,790)$2,464$1,326$734,225
48 ($3,790)$2,460$1,331$732,895
Year 5 - 49 ($3,790)$2,455$1,335$731,560
50 ($3,790)$2,451$1,340$730,220
51 ($3,790)$2,446$1,344$728,876
52 ($3,790)$2,442$1,349$727,528
53 ($3,790)$2,437$1,353$726,175
54 ($3,790)$2,433$1,358$724,817
55 ($3,790)$2,428$1,362$723,455
56 ($3,790)$2,424$1,367$722,088
57 ($3,790)$2,419$1,371$720,717
58 ($3,790)$2,414$1,376$719,341
59 ($3,790)$2,410$1,380$717,961
60 ($3,790)$2,405$1,385$716,575
Year 6 - 61 ($3,790)$2,401$1,390$715,186
62 ($3,790)$2,396$1,394$713,791
63 ($3,790)$2,391$1,399$712,392
64 ($3,790)$2,387$1,404$710,988
65 ($3,790)$2,382$1,408$709,580
66 ($3,790)$2,377$1,413$708,167
67 ($3,790)$2,372$1,418$706,749
68 ($3,790)$2,368$1,423$705,326
69 ($3,790)$2,363$1,427$703,899
70 ($3,790)$2,358$1,432$702,467
71 ($3,790)$2,353$1,437$701,030
72 ($3,790)$2,348$1,442$699,588
Year 7 - 73 ($3,790)$2,344$1,447$698,141
74 ($3,790)$2,339$1,451$696,690
75 ($3,790)$2,334$1,456$695,233
76 ($3,790)$2,329$1,461$693,772
77 ($3,790)$2,324$1,466$692,306
78 ($3,790)$2,319$1,471$690,835
79 ($3,790)$2,314$1,476$689,359
80 ($3,790)$2,309$1,481$687,878
81 ($3,790)$2,304$1,486$686,392
82 ($3,790)$2,299$1,491$684,901
83 ($3,790)$2,294$1,496$683,405
84 ($3,790)$2,289$1,501$681,905
Year 8 - 85 ($3,790)$2,284$1,506$680,399
86 ($3,790)$2,279$1,511$678,888
87 ($3,790)$2,274$1,516$677,372
88 ($3,790)$2,269$1,521$675,851
89 ($3,790)$2,264$1,526$674,325
90 ($3,790)$2,259$1,531$672,793
91 ($3,790)$2,254$1,536$671,257
92 ($3,790)$2,249$1,542$669,715
93 ($3,790)$2,244$1,547$668,169
94 ($3,790)$2,238$1,552$666,617
95 ($3,790)$2,233$1,557$665,060
96 ($3,790)$2,228$1,562$663,497
Year 9 - 97 ($3,790)$2,223$1,568$661,930
98 ($3,790)$2,217$1,573$660,357
99 ($3,790)$2,212$1,578$658,779
100 ($3,790)$2,207$1,583$657,195
101 ($3,790)$2,202$1,589$655,607
102 ($3,790)$2,196$1,594$654,013
103 ($3,790)$2,191$1,599$652,414
104 ($3,790)$2,186$1,605$650,809
105 ($3,790)$2,180$1,610$649,199
106 ($3,790)$2,175$1,615$647,583
107 ($3,790)$2,169$1,621$645,962
108 ($3,790)$2,164$1,626$644,336
Year 10 - 109 ($3,790)$2,159$1,632$642,704
110 ($3,790)$2,153$1,637$641,067
111 ($3,790)$2,148$1,643$639,425
112 ($3,790)$2,142$1,648$637,776
113 ($3,790)$2,137$1,654$636,123
114 ($3,790)$2,131$1,659$634,463
115 ($3,790)$2,125$1,665$632,799
116 ($3,790)$2,120$1,670$631,128
117 ($3,790)$2,114$1,676$629,452
118 ($3,790)$2,109$1,682$627,771
119 ($3,790)$2,103$1,687$626,083
120 ($3,790)$2,097$1,693$624,390
Year 11 - 121 ($3,790)$2,092$1,699$622,692
122 ($3,790)$2,086$1,704$620,988
123 ($3,790)$2,080$1,710$619,278
124 ($3,790)$2,075$1,716$617,562
125 ($3,790)$2,069$1,721$615,841
126 ($3,790)$2,063$1,727$614,113
127 ($3,790)$2,057$1,733$612,380
128 ($3,790)$2,051$1,739$610,642
129 ($3,790)$2,046$1,745$608,897
130 ($3,790)$2,040$1,750$607,147
131 ($3,790)$2,034$1,756$605,390
132 ($3,790)$2,028$1,762$603,628
Year 12 - 133 ($3,790)$2,022$1,768$601,860
134 ($3,790)$2,016$1,774$600,086
135 ($3,790)$2,010$1,780$598,306
136 ($3,790)$2,004$1,786$596,520
137 ($3,790)$1,998$1,792$594,728
138 ($3,790)$1,992$1,798$592,930
139 ($3,790)$1,986$1,804$591,126
140 ($3,790)$1,980$1,810$589,316
141 ($3,790)$1,974$1,816$587,500
142 ($3,790)$1,968$1,822$585,678
143 ($3,790)$1,962$1,828$583,850
144 ($3,790)$1,956$1,834$582,015
Year 13 - 145 ($3,790)$1,950$1,841$580,175
146 ($3,790)$1,944$1,847$578,328
147 ($3,790)$1,937$1,853$576,475
148 ($3,790)$1,931$1,859$574,616
149 ($3,790)$1,925$1,865$572,751
150 ($3,790)$1,919$1,872$570,879
151 ($3,790)$1,912$1,878$569,001
152 ($3,790)$1,906$1,884$567,117
153 ($3,790)$1,900$1,890$565,227
154 ($3,790)$1,894$1,897$563,330
155 ($3,790)$1,887$1,903$561,427
156 ($3,790)$1,881$1,909$559,518
Year 14 - 157 ($3,790)$1,874$1,916$557,602
158 ($3,790)$1,868$1,922$555,679
159 ($3,790)$1,862$1,929$553,751
160 ($3,790)$1,855$1,935$551,815
161 ($3,790)$1,849$1,942$549,874
162 ($3,790)$1,842$1,948$547,926
163 ($3,790)$1,836$1,955$545,971
164 ($3,790)$1,829$1,961$544,010
165 ($3,790)$1,822$1,968$542,042
166 ($3,790)$1,816$1,974$540,067
167 ($3,790)$1,809$1,981$538,086
168 ($3,790)$1,803$1,988$536,099
Year 15 - 169 ($3,790)$1,796$1,994$534,104
170 ($3,790)$1,789$2,001$532,103
171 ($3,790)$1,783$2,008$530,096
172 ($3,790)$1,776$2,014$528,081
173 ($3,790)$1,769$2,021$526,060
174 ($3,790)$1,762$2,028$524,032
175 ($3,790)$1,756$2,035$521,997
176 ($3,790)$1,749$2,042$519,956
177 ($3,790)$1,742$2,048$517,907
178 ($3,790)$1,735$2,055$515,852
179 ($3,790)$1,728$2,062$513,790
180 ($3,790)$1,721$2,069$511,721
Year 16 - 181 ($3,790)$1,714$2,076$509,645
182 ($3,790)$1,707$2,083$507,562
183 ($3,790)$1,700$2,090$505,472
184 ($3,790)$1,693$2,097$503,375
185 ($3,790)$1,686$2,104$501,271
186 ($3,790)$1,679$2,111$499,160
187 ($3,790)$1,672$2,118$497,042
188 ($3,790)$1,665$2,125$494,917
189 ($3,790)$1,658$2,132$492,784
190 ($3,790)$1,651$2,139$490,645
191 ($3,790)$1,644$2,147$488,498
192 ($3,790)$1,636$2,154$486,344
Year 17 - 193 ($3,790)$1,629$2,161$484,183
194 ($3,790)$1,622$2,168$482,015
195 ($3,790)$1,615$2,176$479,840
196 ($3,790)$1,607$2,183$477,657
197 ($3,790)$1,600$2,190$475,467
198 ($3,790)$1,593$2,197$473,269
199 ($3,790)$1,585$2,205$471,065
200 ($3,790)$1,578$2,212$468,852
201 ($3,790)$1,571$2,220$466,633
202 ($3,790)$1,563$2,227$464,406
203 ($3,790)$1,556$2,235$462,171
204 ($3,790)$1,548$2,242$459,929
Year 18 - 205 ($3,790)$1,541$2,250$457,680
206 ($3,790)$1,533$2,257$455,423
207 ($3,790)$1,526$2,265$453,158
208 ($3,790)$1,518$2,272$450,886
209 ($3,790)$1,510$2,280$448,606
210 ($3,790)$1,503$2,287$446,319
211 ($3,790)$1,495$2,295$444,023
212 ($3,790)$1,487$2,303$441,721
213 ($3,790)$1,480$2,311$439,410
214 ($3,790)$1,472$2,318$437,092
215 ($3,790)$1,464$2,326$434,766
216 ($3,790)$1,456$2,334$432,432
Year 19 - 217 ($3,790)$1,449$2,342$430,091
218 ($3,790)$1,441$2,349$427,741
219 ($3,790)$1,433$2,357$425,384
220 ($3,790)$1,425$2,365$423,018
221 ($3,790)$1,417$2,373$420,645
222 ($3,790)$1,409$2,381$418,264
223 ($3,790)$1,401$2,389$415,875
224 ($3,790)$1,393$2,397$413,478
225 ($3,790)$1,385$2,405$411,073
226 ($3,790)$1,377$2,413$408,660
227 ($3,790)$1,369$2,421$406,239
228 ($3,790)$1,361$2,429$403,809
Year 20 - 229 ($3,790)$1,353$2,438$401,372
230 ($3,790)$1,345$2,446$398,926
231 ($3,790)$1,336$2,454$396,472
232 ($3,790)$1,328$2,462$394,010
233 ($3,790)$1,320$2,470$391,540
234 ($3,790)$1,312$2,479$389,061
235 ($3,790)$1,303$2,487$386,574
236 ($3,790)$1,295$2,495$384,079
237 ($3,790)$1,287$2,504$381,575
238 ($3,790)$1,278$2,512$379,063
239 ($3,790)$1,270$2,520$376,543
240 ($3,790)$1,261$2,529$374,014
Year 21 - 241 ($3,790)$1,253$2,537$371,477
242 ($3,790)$1,244$2,546$368,931
243 ($3,790)$1,236$2,554$366,377
244 ($3,790)$1,227$2,563$363,814
245 ($3,790)$1,219$2,571$361,242
246 ($3,790)$1,210$2,580$358,662
247 ($3,790)$1,202$2,589$356,073
248 ($3,790)$1,193$2,597$353,476
249 ($3,790)$1,184$2,606$350,870
250 ($3,790)$1,175$2,615$348,255
251 ($3,790)$1,167$2,624$345,631
252 ($3,790)$1,158$2,632$342,999
Year 22 - 253 ($3,790)$1,149$2,641$340,358
254 ($3,790)$1,140$2,650$337,708
255 ($3,790)$1,131$2,659$335,049
256 ($3,790)$1,122$2,668$332,381
257 ($3,790)$1,113$2,677$329,704
258 ($3,790)$1,105$2,686$327,018
259 ($3,790)$1,096$2,695$324,324
260 ($3,790)$1,086$2,704$321,620
261 ($3,790)$1,077$2,713$318,907
262 ($3,790)$1,068$2,722$316,185
263 ($3,790)$1,059$2,731$313,454
264 ($3,790)$1,050$2,740$310,714
Year 23 - 265 ($3,790)$1,041$2,749$307,964
266 ($3,790)$1,032$2,759$305,206
267 ($3,790)$1,022$2,768$302,438
268 ($3,790)$1,013$2,777$299,661
269 ($3,790)$1,004$2,786$296,874
270 ($3,790)$995$2,796$294,079
271 ($3,790)$985$2,805$291,274
272 ($3,790)$976$2,815$288,459
273 ($3,790)$966$2,824$285,635
274 ($3,790)$957$2,833$282,802
275 ($3,790)$947$2,843$279,959
276 ($3,790)$938$2,852$277,107
Year 24 - 277 ($3,790)$928$2,862$274,245
278 ($3,790)$919$2,872$271,373
279 ($3,790)$909$2,881$268,492
280 ($3,790)$899$2,891$265,601
281 ($3,790)$890$2,901$262,701
282 ($3,790)$880$2,910$259,790
283 ($3,790)$870$2,920$256,870
284 ($3,790)$861$2,930$253,941
285 ($3,790)$851$2,940$251,001
286 ($3,790)$841$2,949$248,052
287 ($3,790)$831$2,959$245,092
288 ($3,790)$821$2,969$242,123
Year 25 - 289 ($3,790)$811$2,979$239,144
290 ($3,790)$801$2,989$236,155
291 ($3,790)$791$2,999$233,156
292 ($3,790)$781$3,009$230,146
293 ($3,790)$771$3,019$227,127
294 ($3,790)$761$3,029$224,098
295 ($3,790)$751$3,040$221,058
296 ($3,790)$741$3,050$218,009
297 ($3,790)$730$3,060$214,949
298 ($3,790)$720$3,070$211,878
299 ($3,790)$710$3,080$208,798
300 ($3,790)$699$3,091$205,707
Year 26 - 301 ($3,790)$689$3,101$202,606
302 ($3,790)$679$3,112$199,494
303 ($3,790)$668$3,122$196,372
304 ($3,790)$658$3,132$193,240
305 ($3,790)$647$3,143$190,097
306 ($3,790)$637$3,153$186,944
307 ($3,790)$626$3,164$183,780
308 ($3,790)$616$3,175$180,605
309 ($3,790)$605$3,185$177,420
310 ($3,790)$594$3,196$174,224
311 ($3,790)$584$3,207$171,017
312 ($3,790)$573$3,217$167,800
Year 27 - 313 ($3,790)$562$3,228$164,572
314 ($3,790)$551$3,239$161,333
315 ($3,790)$540$3,250$158,083
316 ($3,790)$530$3,261$154,822
317 ($3,790)$519$3,272$151,551
318 ($3,790)$508$3,283$148,268
319 ($3,790)$497$3,294$144,975
320 ($3,790)$486$3,305$141,670
321 ($3,790)$475$3,316$138,354
322 ($3,790)$463$3,327$135,028
323 ($3,790)$452$3,338$131,690
324 ($3,790)$441$3,349$128,341
Year 28 - 325 ($3,790)$430$3,360$124,980
326 ($3,790)$419$3,372$121,609
327 ($3,790)$407$3,383$118,226
328 ($3,790)$396$3,394$114,832
329 ($3,790)$385$3,406$111,426
330 ($3,790)$373$3,417$108,009
331 ($3,790)$362$3,428$104,581
332 ($3,790)$350$3,440$101,141
333 ($3,790)$339$3,451$97,689
334 ($3,790)$327$3,463$94,226
335 ($3,790)$316$3,475$90,752
336 ($3,790)$304$3,486$87,265
Year 29 - 337 ($3,790)$292$3,498$83,767
338 ($3,790)$281$3,510$80,258
339 ($3,790)$269$3,521$76,736
340 ($3,790)$257$3,533$73,203
341 ($3,790)$245$3,545$69,658
342 ($3,790)$233$3,557$66,101
343 ($3,790)$221$3,569$62,532
344 ($3,790)$209$3,581$58,952
345 ($3,790)$197$3,593$55,359
346 ($3,790)$185$3,605$51,754
347 ($3,790)$173$3,617$48,137
348 ($3,790)$161$3,629$44,508
Year 30 - 349 ($3,790)$149$3,641$40,867
350 ($3,790)$137$3,653$37,214
351 ($3,790)$125$3,666$33,548
352 ($3,790)$112$3,678$29,870
353 ($3,790)$100$3,690$26,180
354 ($3,790)$88$3,703$22,477
355 ($3,790)$75$3,715$18,762
356 ($3,790)$63$3,727$15,035
357 ($3,790)$50$3,740$11,295
358 ($3,790)$38$3,752$7,543
359 ($3,790)$25$3,765$3,778
360 ($3,790)$13$3,778$0
TOTALS$572,496$792,000$1,364,496

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.