« Back to all home prices

Mortgage Payment Schedule for a $993,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($198,600) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,811 360 $577,535 $1,371,935

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 1071 | State Lic #: MC-1772
$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 #: 7706
$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 #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $993,000
Down Payment $198,600$794,400
Year 1 - 1 ($3,811)$2,674$1,136$793,264
2 ($3,811)$2,671$1,140$792,123
3 ($3,811)$2,667$1,144$790,979
4 ($3,811)$2,663$1,148$789,831
5 ($3,811)$2,659$1,152$788,679
6 ($3,811)$2,655$1,156$787,524
7 ($3,811)$2,651$1,160$786,364
8 ($3,811)$2,647$1,164$785,201
9 ($3,811)$2,644$1,167$784,033
10 ($3,811)$2,640$1,171$782,862
11 ($3,811)$2,636$1,175$781,686
12 ($3,811)$2,632$1,179$780,507
Year 2 - 13 ($3,811)$2,628$1,183$779,324
14 ($3,811)$2,624$1,187$778,137
15 ($3,811)$2,620$1,191$776,946
16 ($3,811)$2,616$1,195$775,750
17 ($3,811)$2,612$1,199$774,551
18 ($3,811)$2,608$1,203$773,348
19 ($3,811)$2,604$1,207$772,141
20 ($3,811)$2,600$1,211$770,929
21 ($3,811)$2,595$1,215$769,714
22 ($3,811)$2,591$1,220$768,494
23 ($3,811)$2,587$1,224$767,270
24 ($3,811)$2,583$1,228$766,043
Year 3 - 25 ($3,811)$2,579$1,232$764,811
26 ($3,811)$2,575$1,236$763,575
27 ($3,811)$2,571$1,240$762,334
28 ($3,811)$2,567$1,244$761,090
29 ($3,811)$2,562$1,249$759,841
30 ($3,811)$2,558$1,253$758,589
31 ($3,811)$2,554$1,257$757,332
32 ($3,811)$2,550$1,261$756,070
33 ($3,811)$2,545$1,265$754,805
34 ($3,811)$2,541$1,270$753,535
35 ($3,811)$2,537$1,274$752,261
36 ($3,811)$2,533$1,278$750,983
Year 4 - 37 ($3,811)$2,528$1,283$749,700
38 ($3,811)$2,524$1,287$748,413
39 ($3,811)$2,520$1,291$747,122
40 ($3,811)$2,515$1,296$745,826
41 ($3,811)$2,511$1,300$744,526
42 ($3,811)$2,507$1,304$743,222
43 ($3,811)$2,502$1,309$741,913
44 ($3,811)$2,498$1,313$740,600
45 ($3,811)$2,493$1,318$739,283
46 ($3,811)$2,489$1,322$737,961
47 ($3,811)$2,484$1,326$736,634
48 ($3,811)$2,480$1,331$735,303
Year 5 - 49 ($3,811)$2,476$1,335$733,968
50 ($3,811)$2,471$1,340$732,628
51 ($3,811)$2,467$1,344$731,283
52 ($3,811)$2,462$1,349$729,935
53 ($3,811)$2,457$1,353$728,581
54 ($3,811)$2,453$1,358$727,223
55 ($3,811)$2,448$1,363$725,860
56 ($3,811)$2,444$1,367$724,493
57 ($3,811)$2,439$1,372$723,121
58 ($3,811)$2,435$1,376$721,745
59 ($3,811)$2,430$1,381$720,364
60 ($3,811)$2,425$1,386$718,978
Year 6 - 61 ($3,811)$2,421$1,390$717,588
62 ($3,811)$2,416$1,395$716,193
63 ($3,811)$2,411$1,400$714,793
64 ($3,811)$2,406$1,404$713,389
65 ($3,811)$2,402$1,409$711,979
66 ($3,811)$2,397$1,414$710,565
67 ($3,811)$2,392$1,419$709,147
68 ($3,811)$2,387$1,423$707,723
69 ($3,811)$2,383$1,428$706,295
70 ($3,811)$2,378$1,433$704,862
71 ($3,811)$2,373$1,438$703,424
72 ($3,811)$2,368$1,443$701,981
Year 7 - 73 ($3,811)$2,363$1,448$700,534
74 ($3,811)$2,358$1,452$699,081
75 ($3,811)$2,354$1,457$697,624
76 ($3,811)$2,349$1,462$696,162
77 ($3,811)$2,344$1,467$694,694
78 ($3,811)$2,339$1,472$693,222
79 ($3,811)$2,334$1,477$691,745
80 ($3,811)$2,329$1,482$690,263
81 ($3,811)$2,324$1,487$688,776
82 ($3,811)$2,319$1,492$687,284
83 ($3,811)$2,314$1,497$685,787
84 ($3,811)$2,309$1,502$684,285
Year 8 - 85 ($3,811)$2,304$1,507$682,778
86 ($3,811)$2,299$1,512$681,266
87 ($3,811)$2,294$1,517$679,748
88 ($3,811)$2,288$1,522$678,226
89 ($3,811)$2,283$1,528$676,698
90 ($3,811)$2,278$1,533$675,165
91 ($3,811)$2,273$1,538$673,628
92 ($3,811)$2,268$1,543$672,085
93 ($3,811)$2,263$1,548$670,536
94 ($3,811)$2,257$1,553$668,983
95 ($3,811)$2,252$1,559$667,424
96 ($3,811)$2,247$1,564$665,860
Year 9 - 97 ($3,811)$2,242$1,569$664,291
98 ($3,811)$2,236$1,574$662,717
99 ($3,811)$2,231$1,580$661,137
100 ($3,811)$2,226$1,585$659,552
101 ($3,811)$2,220$1,590$657,961
102 ($3,811)$2,215$1,596$656,365
103 ($3,811)$2,210$1,601$654,764
104 ($3,811)$2,204$1,607$653,158
105 ($3,811)$2,199$1,612$651,546
106 ($3,811)$2,194$1,617$649,928
107 ($3,811)$2,188$1,623$648,305
108 ($3,811)$2,183$1,628$646,677
Year 10 - 109 ($3,811)$2,177$1,634$645,043
110 ($3,811)$2,172$1,639$643,404
111 ($3,811)$2,166$1,645$641,759
112 ($3,811)$2,161$1,650$640,109
113 ($3,811)$2,155$1,656$638,453
114 ($3,811)$2,149$1,661$636,792
115 ($3,811)$2,144$1,667$635,125
116 ($3,811)$2,138$1,673$633,452
117 ($3,811)$2,133$1,678$631,774
118 ($3,811)$2,127$1,684$630,090
119 ($3,811)$2,121$1,690$628,400
120 ($3,811)$2,116$1,695$626,705
Year 11 - 121 ($3,811)$2,110$1,701$625,004
122 ($3,811)$2,104$1,707$623,297
123 ($3,811)$2,098$1,712$621,584
124 ($3,811)$2,093$1,718$619,866
125 ($3,811)$2,087$1,724$618,142
126 ($3,811)$2,081$1,730$616,412
127 ($3,811)$2,075$1,736$614,677
128 ($3,811)$2,069$1,742$612,935
129 ($3,811)$2,064$1,747$611,188
130 ($3,811)$2,058$1,753$609,434
131 ($3,811)$2,052$1,759$607,675
132 ($3,811)$2,046$1,765$605,910
Year 12 - 133 ($3,811)$2,040$1,771$604,139
134 ($3,811)$2,034$1,777$602,362
135 ($3,811)$2,028$1,783$600,579
136 ($3,811)$2,022$1,789$598,790
137 ($3,811)$2,016$1,795$596,995
138 ($3,811)$2,010$1,801$595,194
139 ($3,811)$2,004$1,807$593,387
140 ($3,811)$1,998$1,813$591,574
141 ($3,811)$1,992$1,819$589,755
142 ($3,811)$1,986$1,825$587,929
143 ($3,811)$1,979$1,832$586,098
144 ($3,811)$1,973$1,838$584,260
Year 13 - 145 ($3,811)$1,967$1,844$582,416
146 ($3,811)$1,961$1,850$580,566
147 ($3,811)$1,955$1,856$578,709
148 ($3,811)$1,948$1,863$576,847
149 ($3,811)$1,942$1,869$574,978
150 ($3,811)$1,936$1,875$573,103
151 ($3,811)$1,929$1,881$571,221
152 ($3,811)$1,923$1,888$569,333
153 ($3,811)$1,917$1,894$567,439
154 ($3,811)$1,910$1,901$565,539
155 ($3,811)$1,904$1,907$563,632
156 ($3,811)$1,898$1,913$561,718
Year 14 - 157 ($3,811)$1,891$1,920$559,799
158 ($3,811)$1,885$1,926$557,872
159 ($3,811)$1,878$1,933$555,940
160 ($3,811)$1,872$1,939$554,000
161 ($3,811)$1,865$1,946$552,054
162 ($3,811)$1,859$1,952$550,102
163 ($3,811)$1,852$1,959$548,143
164 ($3,811)$1,845$1,966$546,178
165 ($3,811)$1,839$1,972$544,206
166 ($3,811)$1,832$1,979$542,227
167 ($3,811)$1,825$1,985$540,241
168 ($3,811)$1,819$1,992$538,249
Year 15 - 169 ($3,811)$1,812$1,999$536,250
170 ($3,811)$1,805$2,006$534,245
171 ($3,811)$1,799$2,012$532,233
172 ($3,811)$1,792$2,019$530,213
173 ($3,811)$1,785$2,026$528,188
174 ($3,811)$1,778$2,033$526,155
175 ($3,811)$1,771$2,040$524,115
176 ($3,811)$1,765$2,046$522,069
177 ($3,811)$1,758$2,053$520,016
178 ($3,811)$1,751$2,060$517,955
179 ($3,811)$1,744$2,067$515,888
180 ($3,811)$1,737$2,074$513,814
Year 16 - 181 ($3,811)$1,730$2,081$511,733
182 ($3,811)$1,723$2,088$509,645
183 ($3,811)$1,716$2,095$507,550
184 ($3,811)$1,709$2,102$505,448
185 ($3,811)$1,702$2,109$503,338
186 ($3,811)$1,695$2,116$501,222
187 ($3,811)$1,687$2,123$499,099
188 ($3,811)$1,680$2,131$496,968
189 ($3,811)$1,673$2,138$494,830
190 ($3,811)$1,666$2,145$492,685
191 ($3,811)$1,659$2,152$490,533
192 ($3,811)$1,651$2,159$488,374
Year 17 - 193 ($3,811)$1,644$2,167$486,207
194 ($3,811)$1,637$2,174$484,033
195 ($3,811)$1,630$2,181$481,851
196 ($3,811)$1,622$2,189$479,663
197 ($3,811)$1,615$2,196$477,467
198 ($3,811)$1,607$2,203$475,263
199 ($3,811)$1,600$2,211$473,052
200 ($3,811)$1,593$2,218$470,834
201 ($3,811)$1,585$2,226$468,608
202 ($3,811)$1,578$2,233$466,375
203 ($3,811)$1,570$2,241$464,134
204 ($3,811)$1,563$2,248$461,886
Year 18 - 205 ($3,811)$1,555$2,256$459,630
206 ($3,811)$1,547$2,264$457,366
207 ($3,811)$1,540$2,271$455,095
208 ($3,811)$1,532$2,279$452,816
209 ($3,811)$1,524$2,286$450,530
210 ($3,811)$1,517$2,294$448,236
211 ($3,811)$1,509$2,302$445,934
212 ($3,811)$1,501$2,310$443,624
213 ($3,811)$1,494$2,317$441,307
214 ($3,811)$1,486$2,325$438,982
215 ($3,811)$1,478$2,333$436,649
216 ($3,811)$1,470$2,341$434,308
Year 19 - 217 ($3,811)$1,462$2,349$431,959
218 ($3,811)$1,454$2,357$429,602
219 ($3,811)$1,446$2,365$427,238
220 ($3,811)$1,438$2,373$424,865
221 ($3,811)$1,430$2,381$422,485
222 ($3,811)$1,422$2,389$420,096
223 ($3,811)$1,414$2,397$417,700
224 ($3,811)$1,406$2,405$415,295
225 ($3,811)$1,398$2,413$412,882
226 ($3,811)$1,390$2,421$410,461
227 ($3,811)$1,382$2,429$408,032
228 ($3,811)$1,374$2,437$405,595
Year 20 - 229 ($3,811)$1,366$2,445$403,150
230 ($3,811)$1,357$2,454$400,696
231 ($3,811)$1,349$2,462$398,234
232 ($3,811)$1,341$2,470$395,764
233 ($3,811)$1,332$2,479$393,285
234 ($3,811)$1,324$2,487$390,798
235 ($3,811)$1,316$2,495$388,303
236 ($3,811)$1,307$2,504$385,799
237 ($3,811)$1,299$2,512$383,287
238 ($3,811)$1,290$2,521$380,767
239 ($3,811)$1,282$2,529$378,238
240 ($3,811)$1,273$2,538$375,700
Year 21 - 241 ($3,811)$1,265$2,546$373,154
242 ($3,811)$1,256$2,555$370,600
243 ($3,811)$1,248$2,563$368,036
244 ($3,811)$1,239$2,572$365,464
245 ($3,811)$1,230$2,581$362,884
246 ($3,811)$1,222$2,589$360,295
247 ($3,811)$1,213$2,598$357,697
248 ($3,811)$1,204$2,607$355,090
249 ($3,811)$1,195$2,615$352,475
250 ($3,811)$1,187$2,624$349,850
251 ($3,811)$1,178$2,633$347,217
252 ($3,811)$1,169$2,642$344,575
Year 22 - 253 ($3,811)$1,160$2,651$341,924
254 ($3,811)$1,151$2,660$339,265
255 ($3,811)$1,142$2,669$336,596
256 ($3,811)$1,133$2,678$333,918
257 ($3,811)$1,124$2,687$331,231
258 ($3,811)$1,115$2,696$328,536
259 ($3,811)$1,106$2,705$325,831
260 ($3,811)$1,097$2,714$323,117
261 ($3,811)$1,088$2,723$320,394
262 ($3,811)$1,079$2,732$317,661
263 ($3,811)$1,069$2,741$314,920
264 ($3,811)$1,060$2,751$312,169
Year 23 - 265 ($3,811)$1,051$2,760$309,409
266 ($3,811)$1,042$2,769$306,640
267 ($3,811)$1,032$2,779$303,862
268 ($3,811)$1,023$2,788$301,074
269 ($3,811)$1,014$2,797$298,276
270 ($3,811)$1,004$2,807$295,470
271 ($3,811)$995$2,816$292,653
272 ($3,811)$985$2,826$289,828
273 ($3,811)$976$2,835$286,993
274 ($3,811)$966$2,845$284,148
275 ($3,811)$957$2,854$281,294
276 ($3,811)$947$2,864$278,430
Year 24 - 277 ($3,811)$937$2,874$275,556
278 ($3,811)$928$2,883$272,673
279 ($3,811)$918$2,893$269,780
280 ($3,811)$908$2,903$266,877
281 ($3,811)$898$2,912$263,965
282 ($3,811)$889$2,922$261,043
283 ($3,811)$879$2,932$258,110
284 ($3,811)$869$2,942$255,169
285 ($3,811)$859$2,952$252,217
286 ($3,811)$849$2,962$249,255
287 ($3,811)$839$2,972$246,283
288 ($3,811)$829$2,982$243,301
Year 25 - 289 ($3,811)$819$2,992$240,309
290 ($3,811)$809$3,002$237,308
291 ($3,811)$799$3,012$234,296
292 ($3,811)$789$3,022$231,273
293 ($3,811)$779$3,032$228,241
294 ($3,811)$768$3,043$225,199
295 ($3,811)$758$3,053$222,146
296 ($3,811)$748$3,063$219,083
297 ($3,811)$738$3,073$216,009
298 ($3,811)$727$3,084$212,926
299 ($3,811)$717$3,094$209,832
300 ($3,811)$706$3,104$206,727
Year 26 - 301 ($3,811)$696$3,115$203,612
302 ($3,811)$685$3,125$200,487
303 ($3,811)$675$3,136$197,351
304 ($3,811)$664$3,147$194,204
305 ($3,811)$654$3,157$191,047
306 ($3,811)$643$3,168$187,880
307 ($3,811)$633$3,178$184,701
308 ($3,811)$622$3,189$181,512
309 ($3,811)$611$3,200$178,312
310 ($3,811)$600$3,211$175,102
311 ($3,811)$590$3,221$171,880
312 ($3,811)$579$3,232$168,648
Year 27 - 313 ($3,811)$568$3,243$165,405
314 ($3,811)$557$3,254$162,151
315 ($3,811)$546$3,265$158,886
316 ($3,811)$535$3,276$155,610
317 ($3,811)$524$3,287$152,323
318 ($3,811)$513$3,298$149,024
319 ($3,811)$502$3,309$145,715
320 ($3,811)$491$3,320$142,395
321 ($3,811)$479$3,332$139,063
322 ($3,811)$468$3,343$135,721
323 ($3,811)$457$3,354$132,367
324 ($3,811)$446$3,365$129,001
Year 28 - 325 ($3,811)$434$3,377$125,625
326 ($3,811)$423$3,388$122,237
327 ($3,811)$412$3,399$118,837
328 ($3,811)$400$3,411$115,426
329 ($3,811)$389$3,422$112,004
330 ($3,811)$377$3,434$108,570
331 ($3,811)$366$3,445$105,125
332 ($3,811)$354$3,457$101,668
333 ($3,811)$342$3,469$98,199
334 ($3,811)$331$3,480$94,719
335 ($3,811)$319$3,492$91,227
336 ($3,811)$307$3,504$87,723
Year 29 - 337 ($3,811)$295$3,516$84,207
338 ($3,811)$283$3,527$80,680
339 ($3,811)$272$3,539$77,141
340 ($3,811)$260$3,551$73,590
341 ($3,811)$248$3,563$70,026
342 ($3,811)$236$3,575$66,451
343 ($3,811)$224$3,587$62,864
344 ($3,811)$212$3,599$59,265
345 ($3,811)$200$3,611$55,653
346 ($3,811)$187$3,624$52,030
347 ($3,811)$175$3,636$48,394
348 ($3,811)$163$3,648$44,746
Year 30 - 349 ($3,811)$151$3,660$41,086
350 ($3,811)$138$3,673$37,413
351 ($3,811)$126$3,685$33,728
352 ($3,811)$114$3,697$30,031
353 ($3,811)$101$3,710$26,321
354 ($3,811)$89$3,722$22,599
355 ($3,811)$76$3,735$18,864
356 ($3,811)$64$3,747$15,116
357 ($3,811)$51$3,760$11,356
358 ($3,811)$38$3,773$7,584
359 ($3,811)$26$3,785$3,798
360 ($3,811)$13$3,798$0
TOTALS$577,535$794,400$1,371,935

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.