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

Mortgage Parameters


Less than 20% ($198,200) 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
$3,753 360 $558,289 $1,351,089

Mortgage Providers

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


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 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 #: 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 #: 35959 | State Lic #: MC-2967
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 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

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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 ($3,753)$2,596$1,157$791,643
2 ($3,753)$2,593$1,160$790,483
3 ($3,753)$2,589$1,164$789,319
4 ($3,753)$2,585$1,168$788,151
5 ($3,753)$2,581$1,172$786,979
6 ($3,753)$2,577$1,176$785,803
7 ($3,753)$2,574$1,180$784,624
8 ($3,753)$2,570$1,183$783,440
9 ($3,753)$2,566$1,187$782,253
10 ($3,753)$2,562$1,191$781,062
11 ($3,753)$2,558$1,195$779,867
12 ($3,753)$2,554$1,199$778,668
Year 2 - 13 ($3,753)$2,550$1,203$777,465
14 ($3,753)$2,546$1,207$776,258
15 ($3,753)$2,542$1,211$775,048
16 ($3,753)$2,538$1,215$773,833
17 ($3,753)$2,534$1,219$772,614
18 ($3,753)$2,530$1,223$771,391
19 ($3,753)$2,526$1,227$770,165
20 ($3,753)$2,522$1,231$768,934
21 ($3,753)$2,518$1,235$767,699
22 ($3,753)$2,514$1,239$766,460
23 ($3,753)$2,510$1,243$765,217
24 ($3,753)$2,506$1,247$763,970
Year 3 - 25 ($3,753)$2,502$1,251$762,719
26 ($3,753)$2,498$1,255$761,464
27 ($3,753)$2,494$1,259$760,205
28 ($3,753)$2,490$1,263$758,942
29 ($3,753)$2,486$1,267$757,674
30 ($3,753)$2,481$1,272$756,403
31 ($3,753)$2,477$1,276$755,127
32 ($3,753)$2,473$1,280$753,847
33 ($3,753)$2,469$1,284$752,563
34 ($3,753)$2,465$1,288$751,274
35 ($3,753)$2,460$1,293$749,982
36 ($3,753)$2,456$1,297$748,685
Year 4 - 37 ($3,753)$2,452$1,301$747,384
38 ($3,753)$2,448$1,305$746,078
39 ($3,753)$2,443$1,310$744,769
40 ($3,753)$2,439$1,314$743,455
41 ($3,753)$2,435$1,318$742,137
42 ($3,753)$2,430$1,323$740,814
43 ($3,753)$2,426$1,327$739,487
44 ($3,753)$2,422$1,331$738,156
45 ($3,753)$2,417$1,336$736,821
46 ($3,753)$2,413$1,340$735,481
47 ($3,753)$2,409$1,344$734,136
48 ($3,753)$2,404$1,349$732,788
Year 5 - 49 ($3,753)$2,400$1,353$731,434
50 ($3,753)$2,395$1,358$730,077
51 ($3,753)$2,391$1,362$728,715
52 ($3,753)$2,387$1,366$727,348
53 ($3,753)$2,382$1,371$725,977
54 ($3,753)$2,378$1,375$724,602
55 ($3,753)$2,373$1,380$723,222
56 ($3,753)$2,369$1,384$721,838
57 ($3,753)$2,364$1,389$720,448
58 ($3,753)$2,359$1,394$719,055
59 ($3,753)$2,355$1,398$717,657
60 ($3,753)$2,350$1,403$716,254
Year 6 - 61 ($3,753)$2,346$1,407$714,847
62 ($3,753)$2,341$1,412$713,435
63 ($3,753)$2,336$1,417$712,018
64 ($3,753)$2,332$1,421$710,597
65 ($3,753)$2,327$1,426$709,171
66 ($3,753)$2,323$1,430$707,741
67 ($3,753)$2,318$1,435$706,306
68 ($3,753)$2,313$1,440$704,866
69 ($3,753)$2,308$1,445$703,421
70 ($3,753)$2,304$1,449$701,972
71 ($3,753)$2,299$1,454$700,518
72 ($3,753)$2,294$1,459$699,059
Year 7 - 73 ($3,753)$2,289$1,464$697,595
74 ($3,753)$2,285$1,468$696,127
75 ($3,753)$2,280$1,473$694,654
76 ($3,753)$2,275$1,478$693,176
77 ($3,753)$2,270$1,483$691,693
78 ($3,753)$2,265$1,488$690,205
79 ($3,753)$2,260$1,493$688,713
80 ($3,753)$2,256$1,497$687,215
81 ($3,753)$2,251$1,502$685,713
82 ($3,753)$2,246$1,507$684,205
83 ($3,753)$2,241$1,512$682,693
84 ($3,753)$2,236$1,517$681,176
Year 8 - 85 ($3,753)$2,231$1,522$679,654
86 ($3,753)$2,226$1,527$678,127
87 ($3,753)$2,221$1,532$676,594
88 ($3,753)$2,216$1,537$675,057
89 ($3,753)$2,211$1,542$673,515
90 ($3,753)$2,206$1,547$671,968
91 ($3,753)$2,201$1,552$670,416
92 ($3,753)$2,196$1,557$668,858
93 ($3,753)$2,191$1,563$667,296
94 ($3,753)$2,185$1,568$665,728
95 ($3,753)$2,180$1,573$664,155
96 ($3,753)$2,175$1,578$662,577
Year 9 - 97 ($3,753)$2,170$1,583$660,994
98 ($3,753)$2,165$1,588$659,406
99 ($3,753)$2,160$1,593$657,812
100 ($3,753)$2,154$1,599$656,214
101 ($3,753)$2,149$1,604$654,610
102 ($3,753)$2,144$1,609$653,001
103 ($3,753)$2,139$1,614$651,386
104 ($3,753)$2,133$1,620$649,766
105 ($3,753)$2,128$1,625$648,141
106 ($3,753)$2,123$1,630$646,511
107 ($3,753)$2,117$1,636$644,875
108 ($3,753)$2,112$1,641$643,234
Year 10 - 109 ($3,753)$2,107$1,646$641,588
110 ($3,753)$2,101$1,652$639,936
111 ($3,753)$2,096$1,657$638,279
112 ($3,753)$2,090$1,663$636,616
113 ($3,753)$2,085$1,668$634,948
114 ($3,753)$2,079$1,674$633,274
115 ($3,753)$2,074$1,679$631,595
116 ($3,753)$2,068$1,685$629,911
117 ($3,753)$2,063$1,690$628,221
118 ($3,753)$2,057$1,696$626,525
119 ($3,753)$2,052$1,701$624,824
120 ($3,753)$2,046$1,707$623,117
Year 11 - 121 ($3,753)$2,041$1,712$621,405
122 ($3,753)$2,035$1,718$619,687
123 ($3,753)$2,029$1,724$617,964
124 ($3,753)$2,024$1,729$616,234
125 ($3,753)$2,018$1,735$614,500
126 ($3,753)$2,012$1,741$612,759
127 ($3,753)$2,007$1,746$611,013
128 ($3,753)$2,001$1,752$609,261
129 ($3,753)$1,995$1,758$607,503
130 ($3,753)$1,990$1,763$605,740
131 ($3,753)$1,984$1,769$603,970
132 ($3,753)$1,978$1,775$602,195
Year 12 - 133 ($3,753)$1,972$1,781$600,415
134 ($3,753)$1,966$1,787$598,628
135 ($3,753)$1,961$1,793$596,835
136 ($3,753)$1,955$1,798$595,037
137 ($3,753)$1,949$1,804$593,233
138 ($3,753)$1,943$1,810$591,423
139 ($3,753)$1,937$1,816$589,606
140 ($3,753)$1,931$1,822$587,784
141 ($3,753)$1,925$1,828$585,956
142 ($3,753)$1,919$1,834$584,122
143 ($3,753)$1,913$1,840$582,282
144 ($3,753)$1,907$1,846$580,436
Year 13 - 145 ($3,753)$1,901$1,852$578,584
146 ($3,753)$1,895$1,858$576,726
147 ($3,753)$1,889$1,864$574,862
148 ($3,753)$1,883$1,870$572,991
149 ($3,753)$1,877$1,876$571,115
150 ($3,753)$1,870$1,883$569,232
151 ($3,753)$1,864$1,889$567,343
152 ($3,753)$1,858$1,895$565,448
153 ($3,753)$1,852$1,901$563,547
154 ($3,753)$1,846$1,907$561,640
155 ($3,753)$1,839$1,914$559,726
156 ($3,753)$1,833$1,920$557,806
Year 14 - 157 ($3,753)$1,827$1,926$555,880
158 ($3,753)$1,821$1,933$553,948
159 ($3,753)$1,814$1,939$552,009
160 ($3,753)$1,808$1,945$550,064
161 ($3,753)$1,801$1,952$548,112
162 ($3,753)$1,795$1,958$546,154
163 ($3,753)$1,789$1,964$544,190
164 ($3,753)$1,782$1,971$542,219
165 ($3,753)$1,776$1,977$540,242
166 ($3,753)$1,769$1,984$538,258
167 ($3,753)$1,763$1,990$536,268
168 ($3,753)$1,756$1,997$534,271
Year 15 - 169 ($3,753)$1,750$2,003$532,268
170 ($3,753)$1,743$2,010$530,258
171 ($3,753)$1,737$2,016$528,241
172 ($3,753)$1,730$2,023$526,218
173 ($3,753)$1,723$2,030$524,189
174 ($3,753)$1,717$2,036$522,152
175 ($3,753)$1,710$2,043$520,109
176 ($3,753)$1,703$2,050$518,060
177 ($3,753)$1,697$2,056$516,003
178 ($3,753)$1,690$2,063$513,940
179 ($3,753)$1,683$2,070$511,870
180 ($3,753)$1,676$2,077$509,794
Year 16 - 181 ($3,753)$1,670$2,083$507,710
182 ($3,753)$1,663$2,090$505,620
183 ($3,753)$1,656$2,097$503,523
184 ($3,753)$1,649$2,104$501,419
185 ($3,753)$1,642$2,111$499,308
186 ($3,753)$1,635$2,118$497,190
187 ($3,753)$1,628$2,125$495,065
188 ($3,753)$1,621$2,132$492,934
189 ($3,753)$1,614$2,139$490,795
190 ($3,753)$1,607$2,146$488,649
191 ($3,753)$1,600$2,153$486,497
192 ($3,753)$1,593$2,160$484,337
Year 17 - 193 ($3,753)$1,586$2,167$482,170
194 ($3,753)$1,579$2,174$479,996
195 ($3,753)$1,572$2,181$477,815
196 ($3,753)$1,565$2,188$475,627
197 ($3,753)$1,558$2,195$473,432
198 ($3,753)$1,550$2,203$471,229
199 ($3,753)$1,543$2,210$469,019
200 ($3,753)$1,536$2,217$466,802
201 ($3,753)$1,529$2,224$464,578
202 ($3,753)$1,521$2,232$462,347
203 ($3,753)$1,514$2,239$460,108
204 ($3,753)$1,507$2,246$457,862
Year 18 - 205 ($3,753)$1,499$2,254$455,608
206 ($3,753)$1,492$2,261$453,347
207 ($3,753)$1,485$2,268$451,079
208 ($3,753)$1,477$2,276$448,803
209 ($3,753)$1,470$2,283$446,520
210 ($3,753)$1,462$2,291$444,229
211 ($3,753)$1,455$2,298$441,931
212 ($3,753)$1,447$2,306$439,625
213 ($3,753)$1,440$2,313$437,312
214 ($3,753)$1,432$2,321$434,991
215 ($3,753)$1,425$2,328$432,663
216 ($3,753)$1,417$2,336$430,327
Year 19 - 217 ($3,753)$1,409$2,344$427,983
218 ($3,753)$1,402$2,351$425,632
219 ($3,753)$1,394$2,359$423,273
220 ($3,753)$1,386$2,367$420,906
221 ($3,753)$1,378$2,375$418,531
222 ($3,753)$1,371$2,382$416,149
223 ($3,753)$1,363$2,390$413,759
224 ($3,753)$1,355$2,398$411,361
225 ($3,753)$1,347$2,406$408,955
226 ($3,753)$1,339$2,414$406,541
227 ($3,753)$1,331$2,422$404,120
228 ($3,753)$1,323$2,430$401,690
Year 20 - 229 ($3,753)$1,316$2,437$399,253
230 ($3,753)$1,308$2,445$396,807
231 ($3,753)$1,300$2,453$394,354
232 ($3,753)$1,292$2,462$391,892
233 ($3,753)$1,283$2,470$389,423
234 ($3,753)$1,275$2,478$386,945
235 ($3,753)$1,267$2,486$384,459
236 ($3,753)$1,259$2,494$381,965
237 ($3,753)$1,251$2,502$379,463
238 ($3,753)$1,243$2,510$376,953
239 ($3,753)$1,235$2,519$374,434
240 ($3,753)$1,226$2,527$371,908
Year 21 - 241 ($3,753)$1,218$2,535$369,373
242 ($3,753)$1,210$2,543$366,829
243 ($3,753)$1,201$2,552$364,278
244 ($3,753)$1,193$2,560$361,718
245 ($3,753)$1,185$2,568$359,149
246 ($3,753)$1,176$2,577$356,572
247 ($3,753)$1,168$2,585$353,987
248 ($3,753)$1,159$2,594$351,393
249 ($3,753)$1,151$2,602$348,791
250 ($3,753)$1,142$2,611$346,181
251 ($3,753)$1,134$2,619$343,561
252 ($3,753)$1,125$2,628$340,933
Year 22 - 253 ($3,753)$1,117$2,636$338,297
254 ($3,753)$1,108$2,645$335,652
255 ($3,753)$1,099$2,654$332,998
256 ($3,753)$1,091$2,662$330,336
257 ($3,753)$1,082$2,671$327,664
258 ($3,753)$1,073$2,680$324,985
259 ($3,753)$1,064$2,689$322,296
260 ($3,753)$1,056$2,698$319,598
261 ($3,753)$1,047$2,706$316,892
262 ($3,753)$1,038$2,715$314,177
263 ($3,753)$1,029$2,724$311,453
264 ($3,753)$1,020$2,733$308,720
Year 23 - 265 ($3,753)$1,011$2,742$305,978
266 ($3,753)$1,002$2,751$303,227
267 ($3,753)$993$2,760$300,467
268 ($3,753)$984$2,769$297,698
269 ($3,753)$975$2,778$294,920
270 ($3,753)$966$2,787$292,133
271 ($3,753)$957$2,796$289,336
272 ($3,753)$948$2,805$286,531
273 ($3,753)$938$2,815$283,716
274 ($3,753)$929$2,824$280,892
275 ($3,753)$920$2,833$278,059
276 ($3,753)$911$2,842$275,217
Year 24 - 277 ($3,753)$901$2,852$272,365
278 ($3,753)$892$2,861$269,504
279 ($3,753)$883$2,870$266,634
280 ($3,753)$873$2,880$263,754
281 ($3,753)$864$2,889$260,865
282 ($3,753)$854$2,899$257,966
283 ($3,753)$845$2,908$255,058
284 ($3,753)$835$2,918$252,140
285 ($3,753)$826$2,927$249,213
286 ($3,753)$816$2,937$246,276
287 ($3,753)$807$2,946$243,330
288 ($3,753)$797$2,956$240,373
Year 25 - 289 ($3,753)$787$2,966$237,408
290 ($3,753)$778$2,976$234,432
291 ($3,753)$768$2,985$231,447
292 ($3,753)$758$2,995$228,452
293 ($3,753)$748$3,005$225,447
294 ($3,753)$738$3,015$222,432
295 ($3,753)$728$3,025$219,408
296 ($3,753)$719$3,034$216,373
297 ($3,753)$709$3,044$213,329
298 ($3,753)$699$3,054$210,274
299 ($3,753)$689$3,064$207,210
300 ($3,753)$679$3,074$204,136
Year 26 - 301 ($3,753)$669$3,084$201,051
302 ($3,753)$658$3,095$197,957
303 ($3,753)$648$3,105$194,852
304 ($3,753)$638$3,115$191,737
305 ($3,753)$628$3,125$188,612
306 ($3,753)$618$3,135$185,477
307 ($3,753)$607$3,146$182,331
308 ($3,753)$597$3,156$179,175
309 ($3,753)$587$3,166$176,009
310 ($3,753)$576$3,177$172,832
311 ($3,753)$566$3,187$169,645
312 ($3,753)$556$3,197$166,448
Year 27 - 313 ($3,753)$545$3,208$163,240
314 ($3,753)$535$3,218$160,022
315 ($3,753)$524$3,229$156,793
316 ($3,753)$513$3,240$153,553
317 ($3,753)$503$3,250$150,303
318 ($3,753)$492$3,261$147,042
319 ($3,753)$482$3,271$143,771
320 ($3,753)$471$3,282$140,489
321 ($3,753)$460$3,293$137,196
322 ($3,753)$449$3,304$133,892
323 ($3,753)$438$3,315$130,577
324 ($3,753)$428$3,325$127,252
Year 28 - 325 ($3,753)$417$3,336$123,916
326 ($3,753)$406$3,347$120,569
327 ($3,753)$395$3,358$117,210
328 ($3,753)$384$3,369$113,841
329 ($3,753)$373$3,380$110,461
330 ($3,753)$362$3,391$107,070
331 ($3,753)$351$3,402$103,667
332 ($3,753)$340$3,414$100,254
333 ($3,753)$328$3,425$96,829
334 ($3,753)$317$3,436$93,393
335 ($3,753)$306$3,447$89,946
336 ($3,753)$295$3,458$86,488
Year 29 - 337 ($3,753)$283$3,470$83,018
338 ($3,753)$272$3,481$79,537
339 ($3,753)$260$3,493$76,044
340 ($3,753)$249$3,504$72,540
341 ($3,753)$238$3,515$69,025
342 ($3,753)$226$3,527$65,498
343 ($3,753)$215$3,539$61,959
344 ($3,753)$203$3,550$58,409
345 ($3,753)$191$3,562$54,847
346 ($3,753)$180$3,573$51,274
347 ($3,753)$168$3,585$47,689
348 ($3,753)$156$3,597$44,092
Year 30 - 349 ($3,753)$144$3,609$40,483
350 ($3,753)$133$3,620$36,863
351 ($3,753)$121$3,632$33,231
352 ($3,753)$109$3,644$29,587
353 ($3,753)$97$3,656$25,930
354 ($3,753)$85$3,668$22,262
355 ($3,753)$73$3,680$18,582
356 ($3,753)$61$3,692$14,890
357 ($3,753)$49$3,704$11,186
358 ($3,753)$37$3,716$7,469
359 ($3,753)$24$3,729$3,741
360 ($3,753)$12$3,741$0
TOTALS$558,289$792,800$1,351,089

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.