« Back to all home prices

Mortgage Payment Schedule for a $992,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($198,400) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,734 360 $550,666 $1,344,266

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 790396
$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 #: 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 #: 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 #: 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: 3.762% | Rate: 3.750% | Fees: $353 | 30 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $992,000
Down Payment $198,400$793,600
Year 1 - 1 ($3,734)$2,566$1,168$792,432
2 ($3,734)$2,562$1,172$791,260
3 ($3,734)$2,558$1,176$790,084
4 ($3,734)$2,555$1,179$788,905
5 ($3,734)$2,551$1,183$787,722
6 ($3,734)$2,547$1,187$786,535
7 ($3,734)$2,543$1,191$785,344
8 ($3,734)$2,539$1,195$784,149
9 ($3,734)$2,535$1,199$782,950
10 ($3,734)$2,532$1,203$781,748
11 ($3,734)$2,528$1,206$780,541
12 ($3,734)$2,524$1,210$779,331
Year 2 - 13 ($3,734)$2,520$1,214$778,117
14 ($3,734)$2,516$1,218$776,898
15 ($3,734)$2,512$1,222$775,676
16 ($3,734)$2,508$1,226$774,450
17 ($3,734)$2,504$1,230$773,220
18 ($3,734)$2,500$1,234$771,986
19 ($3,734)$2,496$1,238$770,748
20 ($3,734)$2,492$1,242$769,506
21 ($3,734)$2,488$1,246$768,260
22 ($3,734)$2,484$1,250$767,010
23 ($3,734)$2,480$1,254$765,756
24 ($3,734)$2,476$1,258$764,498
Year 3 - 25 ($3,734)$2,472$1,262$763,236
26 ($3,734)$2,468$1,266$761,970
27 ($3,734)$2,464$1,270$760,699
28 ($3,734)$2,460$1,274$759,425
29 ($3,734)$2,455$1,279$758,146
30 ($3,734)$2,451$1,283$756,863
31 ($3,734)$2,447$1,287$755,577
32 ($3,734)$2,443$1,291$754,286
33 ($3,734)$2,439$1,295$752,990
34 ($3,734)$2,435$1,299$751,691
35 ($3,734)$2,430$1,304$750,387
36 ($3,734)$2,426$1,308$749,079
Year 4 - 37 ($3,734)$2,422$1,312$747,767
38 ($3,734)$2,418$1,316$746,451
39 ($3,734)$2,414$1,321$745,131
40 ($3,734)$2,409$1,325$743,806
41 ($3,734)$2,405$1,329$742,477
42 ($3,734)$2,401$1,333$741,143
43 ($3,734)$2,396$1,338$739,806
44 ($3,734)$2,392$1,342$738,464
45 ($3,734)$2,388$1,346$737,117
46 ($3,734)$2,383$1,351$735,766
47 ($3,734)$2,379$1,355$734,411
48 ($3,734)$2,375$1,359$733,052
Year 5 - 49 ($3,734)$2,370$1,364$731,688
50 ($3,734)$2,366$1,368$730,320
51 ($3,734)$2,361$1,373$728,947
52 ($3,734)$2,357$1,377$727,570
53 ($3,734)$2,352$1,382$726,188
54 ($3,734)$2,348$1,386$724,802
55 ($3,734)$2,344$1,391$723,412
56 ($3,734)$2,339$1,395$722,017
57 ($3,734)$2,335$1,400$720,617
58 ($3,734)$2,330$1,404$719,213
59 ($3,734)$2,325$1,409$717,804
60 ($3,734)$2,321$1,413$716,391
Year 6 - 61 ($3,734)$2,316$1,418$714,973
62 ($3,734)$2,312$1,422$713,551
63 ($3,734)$2,307$1,427$712,124
64 ($3,734)$2,303$1,432$710,693
65 ($3,734)$2,298$1,436$709,257
66 ($3,734)$2,293$1,441$707,816
67 ($3,734)$2,289$1,445$706,370
68 ($3,734)$2,284$1,450$704,920
69 ($3,734)$2,279$1,455$703,465
70 ($3,734)$2,275$1,460$702,006
71 ($3,734)$2,270$1,464$700,541
72 ($3,734)$2,265$1,469$699,073
Year 7 - 73 ($3,734)$2,260$1,474$697,599
74 ($3,734)$2,256$1,479$696,120
75 ($3,734)$2,251$1,483$694,637
76 ($3,734)$2,246$1,488$693,149
77 ($3,734)$2,241$1,493$691,656
78 ($3,734)$2,236$1,498$690,158
79 ($3,734)$2,232$1,503$688,656
80 ($3,734)$2,227$1,507$687,148
81 ($3,734)$2,222$1,512$685,636
82 ($3,734)$2,217$1,517$684,119
83 ($3,734)$2,212$1,522$682,597
84 ($3,734)$2,207$1,527$681,070
Year 8 - 85 ($3,734)$2,202$1,532$679,538
86 ($3,734)$2,197$1,537$678,001
87 ($3,734)$2,192$1,542$676,459
88 ($3,734)$2,187$1,547$674,912
89 ($3,734)$2,182$1,552$673,360
90 ($3,734)$2,177$1,557$671,803
91 ($3,734)$2,172$1,562$670,242
92 ($3,734)$2,167$1,567$668,675
93 ($3,734)$2,162$1,572$667,103
94 ($3,734)$2,157$1,577$665,525
95 ($3,734)$2,152$1,582$663,943
96 ($3,734)$2,147$1,587$662,356
Year 9 - 97 ($3,734)$2,142$1,592$660,763
98 ($3,734)$2,136$1,598$659,166
99 ($3,734)$2,131$1,603$657,563
100 ($3,734)$2,126$1,608$655,955
101 ($3,734)$2,121$1,613$654,342
102 ($3,734)$2,116$1,618$652,724
103 ($3,734)$2,110$1,624$651,100
104 ($3,734)$2,105$1,629$649,471
105 ($3,734)$2,100$1,634$647,837
106 ($3,734)$2,095$1,639$646,198
107 ($3,734)$2,089$1,645$644,553
108 ($3,734)$2,084$1,650$642,903
Year 10 - 109 ($3,734)$2,079$1,655$641,248
110 ($3,734)$2,073$1,661$639,587
111 ($3,734)$2,068$1,666$637,921
112 ($3,734)$2,063$1,671$636,249
113 ($3,734)$2,057$1,677$634,573
114 ($3,734)$2,052$1,682$632,890
115 ($3,734)$2,046$1,688$631,203
116 ($3,734)$2,041$1,693$629,509
117 ($3,734)$2,035$1,699$627,811
118 ($3,734)$2,030$1,704$626,107
119 ($3,734)$2,024$1,710$624,397
120 ($3,734)$2,019$1,715$622,682
Year 11 - 121 ($3,734)$2,013$1,721$620,961
122 ($3,734)$2,008$1,726$619,235
123 ($3,734)$2,002$1,732$617,503
124 ($3,734)$1,997$1,737$615,765
125 ($3,734)$1,991$1,743$614,022
126 ($3,734)$1,985$1,749$612,273
127 ($3,734)$1,980$1,754$610,519
128 ($3,734)$1,974$1,760$608,759
129 ($3,734)$1,968$1,766$606,993
130 ($3,734)$1,963$1,771$605,222
131 ($3,734)$1,957$1,777$603,445
132 ($3,734)$1,951$1,783$601,662
Year 12 - 133 ($3,734)$1,945$1,789$599,873
134 ($3,734)$1,940$1,794$598,078
135 ($3,734)$1,934$1,800$596,278
136 ($3,734)$1,928$1,806$594,472
137 ($3,734)$1,922$1,812$592,660
138 ($3,734)$1,916$1,818$590,842
139 ($3,734)$1,910$1,824$589,019
140 ($3,734)$1,904$1,830$587,189
141 ($3,734)$1,899$1,835$585,354
142 ($3,734)$1,893$1,841$583,512
143 ($3,734)$1,887$1,847$581,665
144 ($3,734)$1,881$1,853$579,811
Year 13 - 145 ($3,734)$1,875$1,859$577,952
146 ($3,734)$1,869$1,865$576,087
147 ($3,734)$1,863$1,871$574,215
148 ($3,734)$1,857$1,877$572,338
149 ($3,734)$1,851$1,884$570,454
150 ($3,734)$1,844$1,890$568,565
151 ($3,734)$1,838$1,896$566,669
152 ($3,734)$1,832$1,902$564,767
153 ($3,734)$1,826$1,908$562,859
154 ($3,734)$1,820$1,914$560,945
155 ($3,734)$1,814$1,920$559,025
156 ($3,734)$1,808$1,927$557,098
Year 14 - 157 ($3,734)$1,801$1,933$555,165
158 ($3,734)$1,795$1,939$553,226
159 ($3,734)$1,789$1,945$551,281
160 ($3,734)$1,782$1,952$549,329
161 ($3,734)$1,776$1,958$547,372
162 ($3,734)$1,770$1,964$545,407
163 ($3,734)$1,763$1,971$543,437
164 ($3,734)$1,757$1,977$541,460
165 ($3,734)$1,751$1,983$539,476
166 ($3,734)$1,744$1,990$537,487
167 ($3,734)$1,738$1,996$535,490
168 ($3,734)$1,731$2,003$533,488
Year 15 - 169 ($3,734)$1,725$2,009$531,479
170 ($3,734)$1,718$2,016$529,463
171 ($3,734)$1,712$2,022$527,441
172 ($3,734)$1,705$2,029$525,412
173 ($3,734)$1,699$2,035$523,377
174 ($3,734)$1,692$2,042$521,335
175 ($3,734)$1,686$2,048$519,287
176 ($3,734)$1,679$2,055$517,232
177 ($3,734)$1,672$2,062$515,170
178 ($3,734)$1,666$2,068$513,102
179 ($3,734)$1,659$2,075$511,027
180 ($3,734)$1,652$2,082$508,945
Year 16 - 181 ($3,734)$1,646$2,088$506,856
182 ($3,734)$1,639$2,095$504,761
183 ($3,734)$1,632$2,102$502,659
184 ($3,734)$1,625$2,109$500,550
185 ($3,734)$1,618$2,116$498,435
186 ($3,734)$1,612$2,122$496,312
187 ($3,734)$1,605$2,129$494,183
188 ($3,734)$1,598$2,136$492,047
189 ($3,734)$1,591$2,143$489,904
190 ($3,734)$1,584$2,150$487,753
191 ($3,734)$1,577$2,157$485,596
192 ($3,734)$1,570$2,164$483,433
Year 17 - 193 ($3,734)$1,563$2,171$481,262
194 ($3,734)$1,556$2,178$479,084
195 ($3,734)$1,549$2,185$476,899
196 ($3,734)$1,542$2,192$474,706
197 ($3,734)$1,535$2,199$472,507
198 ($3,734)$1,528$2,206$470,301
199 ($3,734)$1,521$2,213$468,087
200 ($3,734)$1,513$2,221$465,867
201 ($3,734)$1,506$2,228$463,639
202 ($3,734)$1,499$2,235$461,404
203 ($3,734)$1,492$2,242$459,162
204 ($3,734)$1,485$2,249$456,913
Year 18 - 205 ($3,734)$1,477$2,257$454,656
206 ($3,734)$1,470$2,264$452,392
207 ($3,734)$1,463$2,271$450,120
208 ($3,734)$1,455$2,279$447,842
209 ($3,734)$1,448$2,286$445,556
210 ($3,734)$1,441$2,293$443,262
211 ($3,734)$1,433$2,301$440,961
212 ($3,734)$1,426$2,308$438,653
213 ($3,734)$1,418$2,316$436,337
214 ($3,734)$1,411$2,323$434,014
215 ($3,734)$1,403$2,331$431,683
216 ($3,734)$1,396$2,338$429,345
Year 19 - 217 ($3,734)$1,388$2,346$426,999
218 ($3,734)$1,381$2,353$424,646
219 ($3,734)$1,373$2,361$422,285
220 ($3,734)$1,365$2,369$419,916
221 ($3,734)$1,358$2,376$417,540
222 ($3,734)$1,350$2,384$415,156
223 ($3,734)$1,342$2,392$412,764
224 ($3,734)$1,335$2,399$410,364
225 ($3,734)$1,327$2,407$407,957
226 ($3,734)$1,319$2,415$405,542
227 ($3,734)$1,311$2,423$403,119
228 ($3,734)$1,303$2,431$400,689
Year 20 - 229 ($3,734)$1,296$2,439$398,250
230 ($3,734)$1,288$2,446$395,804
231 ($3,734)$1,280$2,454$393,350
232 ($3,734)$1,272$2,462$390,887
233 ($3,734)$1,264$2,470$388,417
234 ($3,734)$1,256$2,478$385,939
235 ($3,734)$1,248$2,486$383,453
236 ($3,734)$1,240$2,494$380,958
237 ($3,734)$1,232$2,502$378,456
238 ($3,734)$1,224$2,510$375,946
239 ($3,734)$1,216$2,519$373,427
240 ($3,734)$1,207$2,527$370,901
Year 21 - 241 ($3,734)$1,199$2,535$368,366
242 ($3,734)$1,191$2,543$365,823
243 ($3,734)$1,183$2,551$363,271
244 ($3,734)$1,175$2,559$360,712
245 ($3,734)$1,166$2,568$358,144
246 ($3,734)$1,158$2,576$355,568
247 ($3,734)$1,150$2,584$352,984
248 ($3,734)$1,141$2,593$350,391
249 ($3,734)$1,133$2,601$347,790
250 ($3,734)$1,125$2,610$345,180
251 ($3,734)$1,116$2,618$342,562
252 ($3,734)$1,108$2,626$339,936
Year 22 - 253 ($3,734)$1,099$2,635$337,301
254 ($3,734)$1,091$2,643$334,657
255 ($3,734)$1,082$2,652$332,005
256 ($3,734)$1,073$2,661$329,345
257 ($3,734)$1,065$2,669$326,676
258 ($3,734)$1,056$2,678$323,998
259 ($3,734)$1,048$2,686$321,311
260 ($3,734)$1,039$2,695$318,616
261 ($3,734)$1,030$2,704$315,912
262 ($3,734)$1,021$2,713$313,200
263 ($3,734)$1,013$2,721$310,478
264 ($3,734)$1,004$2,730$307,748
Year 23 - 265 ($3,734)$995$2,739$305,009
266 ($3,734)$986$2,748$302,261
267 ($3,734)$977$2,757$299,504
268 ($3,734)$968$2,766$296,739
269 ($3,734)$959$2,775$293,964
270 ($3,734)$950$2,784$291,181
271 ($3,734)$941$2,793$288,388
272 ($3,734)$932$2,802$285,586
273 ($3,734)$923$2,811$282,776
274 ($3,734)$914$2,820$279,956
275 ($3,734)$905$2,829$277,127
276 ($3,734)$896$2,838$274,289
Year 24 - 277 ($3,734)$887$2,847$271,442
278 ($3,734)$878$2,856$268,585
279 ($3,734)$868$2,866$265,720
280 ($3,734)$859$2,875$262,845
281 ($3,734)$850$2,884$259,961
282 ($3,734)$841$2,894$257,067
283 ($3,734)$831$2,903$254,164
284 ($3,734)$822$2,912$251,252
285 ($3,734)$812$2,922$248,330
286 ($3,734)$803$2,931$245,399
287 ($3,734)$793$2,941$242,459
288 ($3,734)$784$2,950$239,508
Year 25 - 289 ($3,734)$774$2,960$236,549
290 ($3,734)$765$2,969$233,580
291 ($3,734)$755$2,979$230,601
292 ($3,734)$746$2,988$227,612
293 ($3,734)$736$2,998$224,614
294 ($3,734)$726$3,008$221,606
295 ($3,734)$717$3,018$218,589
296 ($3,734)$707$3,027$215,561
297 ($3,734)$697$3,037$212,524
298 ($3,734)$687$3,047$209,477
299 ($3,734)$677$3,057$206,421
300 ($3,734)$667$3,067$203,354
Year 26 - 301 ($3,734)$658$3,077$200,277
302 ($3,734)$648$3,087$197,191
303 ($3,734)$638$3,096$194,094
304 ($3,734)$628$3,106$190,988
305 ($3,734)$618$3,117$187,871
306 ($3,734)$607$3,127$184,745
307 ($3,734)$597$3,137$181,608
308 ($3,734)$587$3,147$178,461
309 ($3,734)$577$3,157$175,304
310 ($3,734)$567$3,167$172,137
311 ($3,734)$557$3,177$168,959
312 ($3,734)$546$3,188$165,772
Year 27 - 313 ($3,734)$536$3,198$162,574
314 ($3,734)$526$3,208$159,365
315 ($3,734)$515$3,219$156,146
316 ($3,734)$505$3,229$152,917
317 ($3,734)$494$3,240$149,678
318 ($3,734)$484$3,250$146,427
319 ($3,734)$473$3,261$143,167
320 ($3,734)$463$3,271$139,896
321 ($3,734)$452$3,282$136,614
322 ($3,734)$442$3,292$133,322
323 ($3,734)$431$3,303$130,019
324 ($3,734)$420$3,314$126,705
Year 28 - 325 ($3,734)$410$3,324$123,380
326 ($3,734)$399$3,335$120,045
327 ($3,734)$388$3,346$116,699
328 ($3,734)$377$3,357$113,343
329 ($3,734)$366$3,368$109,975
330 ($3,734)$356$3,378$106,597
331 ($3,734)$345$3,389$103,207
332 ($3,734)$334$3,400$99,807
333 ($3,734)$323$3,411$96,395
334 ($3,734)$312$3,422$92,973
335 ($3,734)$301$3,433$89,540
336 ($3,734)$290$3,445$86,095
Year 29 - 337 ($3,734)$278$3,456$82,639
338 ($3,734)$267$3,467$79,172
339 ($3,734)$256$3,478$75,694
340 ($3,734)$245$3,489$72,205
341 ($3,734)$233$3,501$68,704
342 ($3,734)$222$3,512$65,192
343 ($3,734)$211$3,523$61,669
344 ($3,734)$199$3,535$58,135
345 ($3,734)$188$3,546$54,588
346 ($3,734)$177$3,558$51,031
347 ($3,734)$165$3,569$47,462
348 ($3,734)$153$3,581$43,881
Year 30 - 349 ($3,734)$142$3,592$40,289
350 ($3,734)$130$3,604$36,685
351 ($3,734)$119$3,615$33,070
352 ($3,734)$107$3,627$29,443
353 ($3,734)$95$3,639$25,804
354 ($3,734)$83$3,651$22,153
355 ($3,734)$72$3,662$18,491
356 ($3,734)$60$3,674$14,816
357 ($3,734)$48$3,686$11,130
358 ($3,734)$36$3,698$7,432
359 ($3,734)$24$3,710$3,722
360 ($3,734)$12$3,722$0
TOTALS$550,666$793,600$1,344,266

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.