« Back to all home prices

Mortgage Payment Schedule for a $991,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($198,200) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,744 360 $555,014 $1,347,814

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 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 #: 1023
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 3294 | State Lic #: MC-1971
$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 #: 3294 | State Lic #: MC-1971
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 30 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | 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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 day rate lock

NMLS #: 180004 | State Lic #: MC -928
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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  $991,000
Down Payment $198,200$792,800
Year 1 - 1 ($3,744)$2,583$1,161$791,639
2 ($3,744)$2,579$1,165$790,475
3 ($3,744)$2,576$1,168$789,306
4 ($3,744)$2,572$1,172$788,134
5 ($3,744)$2,568$1,176$786,958
6 ($3,744)$2,564$1,180$785,779
7 ($3,744)$2,560$1,184$784,595
8 ($3,744)$2,556$1,187$783,408
9 ($3,744)$2,553$1,191$782,216
10 ($3,744)$2,549$1,195$781,021
11 ($3,744)$2,545$1,199$779,822
12 ($3,744)$2,541$1,203$778,619
Year 2 - 13 ($3,744)$2,537$1,207$777,412
14 ($3,744)$2,533$1,211$776,201
15 ($3,744)$2,529$1,215$774,986
16 ($3,744)$2,525$1,219$773,768
17 ($3,744)$2,521$1,223$772,545
18 ($3,744)$2,517$1,227$771,318
19 ($3,744)$2,513$1,231$770,087
20 ($3,744)$2,509$1,235$768,853
21 ($3,744)$2,505$1,239$767,614
22 ($3,744)$2,501$1,243$766,371
23 ($3,744)$2,497$1,247$765,124
24 ($3,744)$2,493$1,251$763,873
Year 3 - 25 ($3,744)$2,489$1,255$762,618
26 ($3,744)$2,485$1,259$761,359
27 ($3,744)$2,481$1,263$760,096
28 ($3,744)$2,477$1,267$758,829
29 ($3,744)$2,473$1,271$757,558
30 ($3,744)$2,468$1,276$756,282
31 ($3,744)$2,464$1,280$755,002
32 ($3,744)$2,460$1,284$753,718
33 ($3,744)$2,456$1,288$752,430
34 ($3,744)$2,452$1,292$751,138
35 ($3,744)$2,447$1,296$749,842
36 ($3,744)$2,443$1,301$748,541
Year 4 - 37 ($3,744)$2,439$1,305$747,236
38 ($3,744)$2,435$1,309$745,927
39 ($3,744)$2,430$1,313$744,613
40 ($3,744)$2,426$1,318$743,296
41 ($3,744)$2,422$1,322$741,974
42 ($3,744)$2,418$1,326$740,647
43 ($3,744)$2,413$1,331$739,317
44 ($3,744)$2,409$1,335$737,982
45 ($3,744)$2,405$1,339$736,642
46 ($3,744)$2,400$1,344$735,299
47 ($3,744)$2,396$1,348$733,951
48 ($3,744)$2,391$1,352$732,598
Year 5 - 49 ($3,744)$2,387$1,357$731,241
50 ($3,744)$2,383$1,361$729,880
51 ($3,744)$2,378$1,366$728,514
52 ($3,744)$2,374$1,370$727,144
53 ($3,744)$2,369$1,375$725,769
54 ($3,744)$2,365$1,379$724,390
55 ($3,744)$2,360$1,384$723,007
56 ($3,744)$2,356$1,388$721,618
57 ($3,744)$2,351$1,393$720,226
58 ($3,744)$2,347$1,397$718,829
59 ($3,744)$2,342$1,402$717,427
60 ($3,744)$2,338$1,406$716,020
Year 6 - 61 ($3,744)$2,333$1,411$714,610
62 ($3,744)$2,328$1,415$713,194
63 ($3,744)$2,324$1,420$711,774
64 ($3,744)$2,319$1,425$710,349
65 ($3,744)$2,315$1,429$708,920
66 ($3,744)$2,310$1,434$707,486
67 ($3,744)$2,305$1,439$706,047
68 ($3,744)$2,301$1,443$704,604
69 ($3,744)$2,296$1,448$703,156
70 ($3,744)$2,291$1,453$701,703
71 ($3,744)$2,286$1,458$700,245
72 ($3,744)$2,282$1,462$698,783
Year 7 - 73 ($3,744)$2,277$1,467$697,316
74 ($3,744)$2,272$1,472$695,844
75 ($3,744)$2,267$1,477$694,367
76 ($3,744)$2,262$1,481$692,886
77 ($3,744)$2,258$1,486$691,400
78 ($3,744)$2,253$1,491$689,909
79 ($3,744)$2,248$1,496$688,413
80 ($3,744)$2,243$1,501$686,912
81 ($3,744)$2,238$1,506$685,406
82 ($3,744)$2,233$1,511$683,895
83 ($3,744)$2,228$1,516$682,380
84 ($3,744)$2,223$1,521$680,859
Year 8 - 85 ($3,744)$2,218$1,525$679,334
86 ($3,744)$2,213$1,530$677,803
87 ($3,744)$2,209$1,535$676,268
88 ($3,744)$2,204$1,540$674,728
89 ($3,744)$2,198$1,545$673,182
90 ($3,744)$2,193$1,550$671,632
91 ($3,744)$2,188$1,556$670,076
92 ($3,744)$2,183$1,561$668,516
93 ($3,744)$2,178$1,566$666,950
94 ($3,744)$2,173$1,571$665,379
95 ($3,744)$2,168$1,576$663,803
96 ($3,744)$2,163$1,581$662,222
Year 9 - 97 ($3,744)$2,158$1,586$660,636
98 ($3,744)$2,153$1,591$659,045
99 ($3,744)$2,147$1,597$657,448
100 ($3,744)$2,142$1,602$655,846
101 ($3,744)$2,137$1,607$654,239
102 ($3,744)$2,132$1,612$652,627
103 ($3,744)$2,126$1,617$651,010
104 ($3,744)$2,121$1,623$649,387
105 ($3,744)$2,116$1,628$647,759
106 ($3,744)$2,111$1,633$646,126
107 ($3,744)$2,105$1,639$644,487
108 ($3,744)$2,100$1,644$642,843
Year 10 - 109 ($3,744)$2,095$1,649$641,194
110 ($3,744)$2,089$1,655$639,539
111 ($3,744)$2,084$1,660$637,879
112 ($3,744)$2,078$1,666$636,213
113 ($3,744)$2,073$1,671$634,542
114 ($3,744)$2,068$1,676$632,866
115 ($3,744)$2,062$1,682$631,184
116 ($3,744)$2,057$1,687$629,497
117 ($3,744)$2,051$1,693$627,804
118 ($3,744)$2,046$1,698$626,106
119 ($3,744)$2,040$1,704$624,402
120 ($3,744)$2,035$1,709$622,692
Year 11 - 121 ($3,744)$2,029$1,715$620,977
122 ($3,744)$2,023$1,721$619,257
123 ($3,744)$2,018$1,726$617,531
124 ($3,744)$2,012$1,732$615,799
125 ($3,744)$2,006$1,737$614,061
126 ($3,744)$2,001$1,743$612,318
127 ($3,744)$1,995$1,749$610,570
128 ($3,744)$1,989$1,754$608,815
129 ($3,744)$1,984$1,760$607,055
130 ($3,744)$1,978$1,766$605,289
131 ($3,744)$1,972$1,772$603,517
132 ($3,744)$1,966$1,777$601,740
Year 12 - 133 ($3,744)$1,961$1,783$599,957
134 ($3,744)$1,955$1,789$598,167
135 ($3,744)$1,949$1,795$596,373
136 ($3,744)$1,943$1,801$594,572
137 ($3,744)$1,937$1,807$592,765
138 ($3,744)$1,931$1,813$590,953
139 ($3,744)$1,926$1,818$589,134
140 ($3,744)$1,920$1,824$587,310
141 ($3,744)$1,914$1,830$585,480
142 ($3,744)$1,908$1,836$583,643
143 ($3,744)$1,902$1,842$581,801
144 ($3,744)$1,896$1,848$579,953
Year 13 - 145 ($3,744)$1,890$1,854$578,099
146 ($3,744)$1,884$1,860$576,238
147 ($3,744)$1,878$1,866$574,372
148 ($3,744)$1,871$1,872$572,500
149 ($3,744)$1,865$1,879$570,621
150 ($3,744)$1,859$1,885$568,736
151 ($3,744)$1,853$1,891$566,846
152 ($3,744)$1,847$1,897$564,949
153 ($3,744)$1,841$1,903$563,046
154 ($3,744)$1,835$1,909$561,136
155 ($3,744)$1,828$1,916$559,221
156 ($3,744)$1,822$1,922$557,299
Year 14 - 157 ($3,744)$1,816$1,928$555,371
158 ($3,744)$1,810$1,934$553,436
159 ($3,744)$1,803$1,941$551,496
160 ($3,744)$1,797$1,947$549,549
161 ($3,744)$1,791$1,953$547,596
162 ($3,744)$1,784$1,960$545,636
163 ($3,744)$1,778$1,966$543,670
164 ($3,744)$1,771$1,972$541,697
165 ($3,744)$1,765$1,979$539,718
166 ($3,744)$1,759$1,985$537,733
167 ($3,744)$1,752$1,992$535,741
168 ($3,744)$1,746$1,998$533,743
Year 15 - 169 ($3,744)$1,739$2,005$531,738
170 ($3,744)$1,733$2,011$529,727
171 ($3,744)$1,726$2,018$527,709
172 ($3,744)$1,719$2,024$525,684
173 ($3,744)$1,713$2,031$523,653
174 ($3,744)$1,706$2,038$521,616
175 ($3,744)$1,700$2,044$519,571
176 ($3,744)$1,693$2,051$517,520
177 ($3,744)$1,686$2,058$515,463
178 ($3,744)$1,680$2,064$513,398
179 ($3,744)$1,673$2,071$511,327
180 ($3,744)$1,666$2,078$509,249
Year 16 - 181 ($3,744)$1,659$2,085$507,165
182 ($3,744)$1,653$2,091$505,073
183 ($3,744)$1,646$2,098$502,975
184 ($3,744)$1,639$2,105$500,870
185 ($3,744)$1,632$2,112$498,758
186 ($3,744)$1,625$2,119$496,639
187 ($3,744)$1,618$2,126$494,513
188 ($3,744)$1,611$2,133$492,381
189 ($3,744)$1,604$2,140$490,241
190 ($3,744)$1,597$2,147$488,095
191 ($3,744)$1,590$2,154$485,941
192 ($3,744)$1,583$2,161$483,781
Year 17 - 193 ($3,744)$1,576$2,168$481,613
194 ($3,744)$1,569$2,175$479,438
195 ($3,744)$1,562$2,182$477,257
196 ($3,744)$1,555$2,189$475,068
197 ($3,744)$1,548$2,196$472,872
198 ($3,744)$1,541$2,203$470,668
199 ($3,744)$1,534$2,210$468,458
200 ($3,744)$1,526$2,218$466,241
201 ($3,744)$1,519$2,225$464,016
202 ($3,744)$1,512$2,232$461,784
203 ($3,744)$1,505$2,239$459,545
204 ($3,744)$1,497$2,247$457,298
Year 18 - 205 ($3,744)$1,490$2,254$455,044
206 ($3,744)$1,483$2,261$452,783
207 ($3,744)$1,475$2,269$450,514
208 ($3,744)$1,468$2,276$448,238
209 ($3,744)$1,461$2,283$445,955
210 ($3,744)$1,453$2,291$443,664
211 ($3,744)$1,446$2,298$441,366
212 ($3,744)$1,438$2,306$439,060
213 ($3,744)$1,431$2,313$436,746
214 ($3,744)$1,423$2,321$434,426
215 ($3,744)$1,416$2,328$432,097
216 ($3,744)$1,408$2,336$429,761
Year 19 - 217 ($3,744)$1,400$2,344$427,418
218 ($3,744)$1,393$2,351$425,066
219 ($3,744)$1,385$2,359$422,707
220 ($3,744)$1,377$2,367$420,341
221 ($3,744)$1,370$2,374$417,966
222 ($3,744)$1,362$2,382$415,584
223 ($3,744)$1,354$2,390$413,195
224 ($3,744)$1,346$2,398$410,797
225 ($3,744)$1,339$2,405$408,392
226 ($3,744)$1,331$2,413$405,978
227 ($3,744)$1,323$2,421$403,557
228 ($3,744)$1,315$2,429$401,128
Year 20 - 229 ($3,744)$1,307$2,437$398,691
230 ($3,744)$1,299$2,445$396,246
231 ($3,744)$1,291$2,453$393,794
232 ($3,744)$1,283$2,461$391,333
233 ($3,744)$1,275$2,469$388,864
234 ($3,744)$1,267$2,477$386,387
235 ($3,744)$1,259$2,485$383,902
236 ($3,744)$1,251$2,493$381,409
237 ($3,744)$1,243$2,501$378,908
238 ($3,744)$1,235$2,509$376,399
239 ($3,744)$1,226$2,517$373,881
240 ($3,744)$1,218$2,526$371,355
Year 21 - 241 ($3,744)$1,210$2,534$368,821
242 ($3,744)$1,202$2,542$366,279
243 ($3,744)$1,193$2,550$363,729
244 ($3,744)$1,185$2,559$361,170
245 ($3,744)$1,177$2,567$358,603
246 ($3,744)$1,168$2,575$356,027
247 ($3,744)$1,160$2,584$353,444
248 ($3,744)$1,152$2,592$350,851
249 ($3,744)$1,143$2,601$348,251
250 ($3,744)$1,135$2,609$345,641
251 ($3,744)$1,126$2,618$343,024
252 ($3,744)$1,118$2,626$340,397
Year 22 - 253 ($3,744)$1,109$2,635$337,763
254 ($3,744)$1,101$2,643$335,119
255 ($3,744)$1,092$2,652$332,467
256 ($3,744)$1,083$2,661$329,807
257 ($3,744)$1,075$2,669$327,137
258 ($3,744)$1,066$2,678$324,459
259 ($3,744)$1,057$2,687$321,772
260 ($3,744)$1,048$2,695$319,077
261 ($3,744)$1,040$2,704$316,373
262 ($3,744)$1,031$2,713$313,660
263 ($3,744)$1,022$2,722$310,938
264 ($3,744)$1,013$2,731$308,207
Year 23 - 265 ($3,744)$1,004$2,740$305,467
266 ($3,744)$995$2,749$302,719
267 ($3,744)$986$2,758$299,961
268 ($3,744)$977$2,767$297,194
269 ($3,744)$968$2,776$294,419
270 ($3,744)$959$2,785$291,634
271 ($3,744)$950$2,794$288,841
272 ($3,744)$941$2,803$286,038
273 ($3,744)$932$2,812$283,226
274 ($3,744)$923$2,821$280,405
275 ($3,744)$914$2,830$277,575
276 ($3,744)$904$2,839$274,735
Year 24 - 277 ($3,744)$895$2,849$271,886
278 ($3,744)$886$2,858$269,028
279 ($3,744)$877$2,867$266,161
280 ($3,744)$867$2,877$263,284
281 ($3,744)$858$2,886$260,398
282 ($3,744)$848$2,895$257,503
283 ($3,744)$839$2,905$254,598
284 ($3,744)$830$2,914$251,683
285 ($3,744)$820$2,924$248,760
286 ($3,744)$811$2,933$245,826
287 ($3,744)$801$2,943$242,883
288 ($3,744)$791$2,953$239,931
Year 25 - 289 ($3,744)$782$2,962$236,969
290 ($3,744)$772$2,972$233,997
291 ($3,744)$762$2,981$231,015
292 ($3,744)$753$2,991$228,024
293 ($3,744)$743$3,001$225,023
294 ($3,744)$733$3,011$222,012
295 ($3,744)$723$3,021$218,992
296 ($3,744)$714$3,030$215,961
297 ($3,744)$704$3,040$212,921
298 ($3,744)$694$3,050$209,871
299 ($3,744)$684$3,060$206,811
300 ($3,744)$674$3,070$203,741
Year 26 - 301 ($3,744)$664$3,080$200,661
302 ($3,744)$654$3,090$197,571
303 ($3,744)$644$3,100$194,471
304 ($3,744)$634$3,110$191,360
305 ($3,744)$624$3,120$188,240
306 ($3,744)$613$3,131$185,109
307 ($3,744)$603$3,141$181,968
308 ($3,744)$593$3,151$178,817
309 ($3,744)$583$3,161$175,656
310 ($3,744)$572$3,172$172,485
311 ($3,744)$562$3,182$169,303
312 ($3,744)$552$3,192$166,110
Year 27 - 313 ($3,744)$541$3,203$162,908
314 ($3,744)$531$3,213$159,695
315 ($3,744)$520$3,224$156,471
316 ($3,744)$510$3,234$153,237
317 ($3,744)$499$3,245$149,992
318 ($3,744)$489$3,255$146,737
319 ($3,744)$478$3,266$143,471
320 ($3,744)$467$3,276$140,195
321 ($3,744)$457$3,287$136,908
322 ($3,744)$446$3,298$133,610
323 ($3,744)$435$3,309$130,301
324 ($3,744)$425$3,319$126,982
Year 28 - 325 ($3,744)$414$3,330$123,652
326 ($3,744)$403$3,341$120,311
327 ($3,744)$392$3,352$116,959
328 ($3,744)$381$3,363$113,596
329 ($3,744)$370$3,374$110,222
330 ($3,744)$359$3,385$106,837
331 ($3,744)$348$3,396$103,441
332 ($3,744)$337$3,407$100,035
333 ($3,744)$326$3,418$96,617
334 ($3,744)$315$3,429$93,188
335 ($3,744)$304$3,440$89,747
336 ($3,744)$292$3,452$86,296
Year 29 - 337 ($3,744)$281$3,463$82,833
338 ($3,744)$270$3,474$79,359
339 ($3,744)$259$3,485$75,874
340 ($3,744)$247$3,497$72,377
341 ($3,744)$236$3,508$68,869
342 ($3,744)$224$3,520$65,349
343 ($3,744)$213$3,531$61,818
344 ($3,744)$201$3,543$58,276
345 ($3,744)$190$3,554$54,722
346 ($3,744)$178$3,566$51,156
347 ($3,744)$167$3,577$47,579
348 ($3,744)$155$3,589$43,990
Year 30 - 349 ($3,744)$143$3,601$40,389
350 ($3,744)$132$3,612$36,777
351 ($3,744)$120$3,624$33,153
352 ($3,744)$108$3,636$29,517
353 ($3,744)$96$3,648$25,869
354 ($3,744)$84$3,660$22,210
355 ($3,744)$72$3,672$18,538
356 ($3,744)$60$3,684$14,855
357 ($3,744)$48$3,696$11,159
358 ($3,744)$36$3,708$7,451
359 ($3,744)$24$3,720$3,732
360 ($3,744)$12$3,732$0
TOTALS$555,014$792,800$1,347,814

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.