« 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 September 21, 2017. 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,715 360 $543,052 $1,337,452

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 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 #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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 #: 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

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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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  $993,000
Down Payment $198,600$794,400
Year 1 - 1 ($3,715)$2,535$1,180$793,220
2 ($3,715)$2,532$1,183$792,037
3 ($3,715)$2,528$1,187$790,850
4 ($3,715)$2,524$1,191$789,659
5 ($3,715)$2,520$1,195$788,464
6 ($3,715)$2,517$1,199$787,265
7 ($3,715)$2,513$1,202$786,063
8 ($3,715)$2,509$1,206$784,856
9 ($3,715)$2,505$1,210$783,646
10 ($3,715)$2,501$1,214$782,432
11 ($3,715)$2,497$1,218$781,214
12 ($3,715)$2,493$1,222$779,993
Year 2 - 13 ($3,715)$2,489$1,226$778,767
14 ($3,715)$2,486$1,230$777,537
15 ($3,715)$2,482$1,234$776,304
16 ($3,715)$2,478$1,237$775,066
17 ($3,715)$2,474$1,241$773,825
18 ($3,715)$2,470$1,245$772,580
19 ($3,715)$2,466$1,249$771,330
20 ($3,715)$2,462$1,253$770,077
21 ($3,715)$2,458$1,257$768,820
22 ($3,715)$2,454$1,261$767,558
23 ($3,715)$2,450$1,265$766,293
24 ($3,715)$2,446$1,269$765,024
Year 3 - 25 ($3,715)$2,442$1,273$763,750
26 ($3,715)$2,438$1,278$762,473
27 ($3,715)$2,434$1,282$761,191
28 ($3,715)$2,429$1,286$759,905
29 ($3,715)$2,425$1,290$758,616
30 ($3,715)$2,421$1,294$757,322
31 ($3,715)$2,417$1,298$756,024
32 ($3,715)$2,413$1,302$754,722
33 ($3,715)$2,409$1,306$753,415
34 ($3,715)$2,405$1,310$752,105
35 ($3,715)$2,400$1,315$750,790
36 ($3,715)$2,396$1,319$749,471
Year 4 - 37 ($3,715)$2,392$1,323$748,148
38 ($3,715)$2,388$1,327$746,821
39 ($3,715)$2,384$1,332$745,489
40 ($3,715)$2,379$1,336$744,153
41 ($3,715)$2,375$1,340$742,813
42 ($3,715)$2,371$1,344$741,469
43 ($3,715)$2,367$1,349$740,120
44 ($3,715)$2,362$1,353$738,768
45 ($3,715)$2,358$1,357$737,410
46 ($3,715)$2,354$1,362$736,049
47 ($3,715)$2,349$1,366$734,683
48 ($3,715)$2,345$1,370$733,312
Year 5 - 49 ($3,715)$2,340$1,375$731,938
50 ($3,715)$2,336$1,379$730,559
51 ($3,715)$2,332$1,383$729,175
52 ($3,715)$2,327$1,388$727,787
53 ($3,715)$2,323$1,392$726,395
54 ($3,715)$2,318$1,397$724,998
55 ($3,715)$2,314$1,401$723,597
56 ($3,715)$2,309$1,406$722,192
57 ($3,715)$2,305$1,410$720,781
58 ($3,715)$2,300$1,415$719,367
59 ($3,715)$2,296$1,419$717,948
60 ($3,715)$2,291$1,424$716,524
Year 6 - 61 ($3,715)$2,287$1,428$715,096
62 ($3,715)$2,282$1,433$713,663
63 ($3,715)$2,278$1,437$712,226
64 ($3,715)$2,273$1,442$710,784
65 ($3,715)$2,269$1,447$709,337
66 ($3,715)$2,264$1,451$707,886
67 ($3,715)$2,259$1,456$706,430
68 ($3,715)$2,255$1,460$704,970
69 ($3,715)$2,250$1,465$703,504
70 ($3,715)$2,245$1,470$702,035
71 ($3,715)$2,241$1,474$700,560
72 ($3,715)$2,236$1,479$699,081
Year 7 - 73 ($3,715)$2,231$1,484$697,597
74 ($3,715)$2,226$1,489$696,108
75 ($3,715)$2,222$1,493$694,615
76 ($3,715)$2,217$1,498$693,117
77 ($3,715)$2,212$1,503$691,614
78 ($3,715)$2,207$1,508$690,106
79 ($3,715)$2,203$1,513$688,594
80 ($3,715)$2,198$1,517$687,076
81 ($3,715)$2,193$1,522$685,554
82 ($3,715)$2,188$1,527$684,027
83 ($3,715)$2,183$1,532$682,495
84 ($3,715)$2,178$1,537$680,958
Year 8 - 85 ($3,715)$2,173$1,542$679,416
86 ($3,715)$2,168$1,547$677,870
87 ($3,715)$2,164$1,552$676,318
88 ($3,715)$2,159$1,557$674,762
89 ($3,715)$2,154$1,562$673,200
90 ($3,715)$2,149$1,567$671,633
91 ($3,715)$2,144$1,572$670,062
92 ($3,715)$2,139$1,577$668,485
93 ($3,715)$2,134$1,582$666,904
94 ($3,715)$2,129$1,587$665,317
95 ($3,715)$2,123$1,592$663,726
96 ($3,715)$2,118$1,597$662,129
Year 9 - 97 ($3,715)$2,113$1,602$660,527
98 ($3,715)$2,108$1,607$658,920
99 ($3,715)$2,103$1,612$657,308
100 ($3,715)$2,098$1,617$655,691
101 ($3,715)$2,093$1,622$654,068
102 ($3,715)$2,088$1,628$652,441
103 ($3,715)$2,082$1,633$650,808
104 ($3,715)$2,077$1,638$649,170
105 ($3,715)$2,072$1,643$647,527
106 ($3,715)$2,067$1,648$645,878
107 ($3,715)$2,061$1,654$644,225
108 ($3,715)$2,056$1,659$642,566
Year 10 - 109 ($3,715)$2,051$1,664$640,901
110 ($3,715)$2,046$1,670$639,232
111 ($3,715)$2,040$1,675$637,557
112 ($3,715)$2,035$1,680$635,876
113 ($3,715)$2,030$1,686$634,191
114 ($3,715)$2,024$1,691$632,500
115 ($3,715)$2,019$1,696$630,803
116 ($3,715)$2,013$1,702$629,102
117 ($3,715)$2,008$1,707$627,394
118 ($3,715)$2,002$1,713$625,682
119 ($3,715)$1,997$1,718$623,963
120 ($3,715)$1,991$1,724$622,240
Year 11 - 121 ($3,715)$1,986$1,729$620,511
122 ($3,715)$1,980$1,735$618,776
123 ($3,715)$1,975$1,740$617,036
124 ($3,715)$1,969$1,746$615,290
125 ($3,715)$1,964$1,751$613,539
126 ($3,715)$1,958$1,757$611,782
127 ($3,715)$1,953$1,763$610,019
128 ($3,715)$1,947$1,768$608,251
129 ($3,715)$1,941$1,774$606,477
130 ($3,715)$1,936$1,779$604,698
131 ($3,715)$1,930$1,785$602,913
132 ($3,715)$1,924$1,791$601,122
Year 12 - 133 ($3,715)$1,919$1,797$599,325
134 ($3,715)$1,913$1,802$597,523
135 ($3,715)$1,907$1,808$595,715
136 ($3,715)$1,901$1,814$593,901
137 ($3,715)$1,896$1,820$592,081
138 ($3,715)$1,890$1,825$590,256
139 ($3,715)$1,884$1,831$588,425
140 ($3,715)$1,878$1,837$586,588
141 ($3,715)$1,872$1,843$584,745
142 ($3,715)$1,866$1,849$582,896
143 ($3,715)$1,860$1,855$581,041
144 ($3,715)$1,854$1,861$579,180
Year 13 - 145 ($3,715)$1,849$1,867$577,314
146 ($3,715)$1,843$1,873$575,441
147 ($3,715)$1,837$1,879$573,563
148 ($3,715)$1,831$1,885$571,678
149 ($3,715)$1,825$1,891$569,788
150 ($3,715)$1,819$1,897$567,891
151 ($3,715)$1,813$1,903$565,988
152 ($3,715)$1,806$1,909$564,080
153 ($3,715)$1,800$1,915$562,165
154 ($3,715)$1,794$1,921$560,244
155 ($3,715)$1,788$1,927$558,317
156 ($3,715)$1,782$1,933$556,384
Year 14 - 157 ($3,715)$1,776$1,939$554,444
158 ($3,715)$1,770$1,946$552,499
159 ($3,715)$1,763$1,952$550,547
160 ($3,715)$1,757$1,958$548,589
161 ($3,715)$1,751$1,964$546,625
162 ($3,715)$1,745$1,971$544,654
163 ($3,715)$1,738$1,977$542,678
164 ($3,715)$1,732$1,983$540,695
165 ($3,715)$1,726$1,989$538,705
166 ($3,715)$1,719$1,996$536,709
167 ($3,715)$1,713$2,002$534,707
168 ($3,715)$1,707$2,009$532,699
Year 15 - 169 ($3,715)$1,700$2,015$530,684
170 ($3,715)$1,694$2,021$528,662
171 ($3,715)$1,687$2,028$526,635
172 ($3,715)$1,681$2,034$524,600
173 ($3,715)$1,674$2,041$522,559
174 ($3,715)$1,668$2,047$520,512
175 ($3,715)$1,661$2,054$518,458
176 ($3,715)$1,655$2,060$516,398
177 ($3,715)$1,648$2,067$514,331
178 ($3,715)$1,642$2,074$512,257
179 ($3,715)$1,635$2,080$510,177
180 ($3,715)$1,628$2,087$508,090
Year 16 - 181 ($3,715)$1,622$2,093$505,997
182 ($3,715)$1,615$2,100$503,897
183 ($3,715)$1,608$2,107$501,790
184 ($3,715)$1,602$2,114$499,676
185 ($3,715)$1,595$2,120$497,556
186 ($3,715)$1,588$2,127$495,429
187 ($3,715)$1,581$2,134$493,295
188 ($3,715)$1,574$2,141$491,154
189 ($3,715)$1,568$2,148$489,007
190 ($3,715)$1,561$2,154$486,852
191 ($3,715)$1,554$2,161$484,691
192 ($3,715)$1,547$2,168$482,523
Year 17 - 193 ($3,715)$1,540$2,175$480,348
194 ($3,715)$1,533$2,182$478,166
195 ($3,715)$1,526$2,189$475,977
196 ($3,715)$1,519$2,196$473,781
197 ($3,715)$1,512$2,203$471,578
198 ($3,715)$1,505$2,210$469,368
199 ($3,715)$1,498$2,217$467,150
200 ($3,715)$1,491$2,224$464,926
201 ($3,715)$1,484$2,231$462,695
202 ($3,715)$1,477$2,238$460,457
203 ($3,715)$1,470$2,246$458,211
204 ($3,715)$1,462$2,253$455,958
Year 18 - 205 ($3,715)$1,455$2,260$453,699
206 ($3,715)$1,448$2,267$451,432
207 ($3,715)$1,441$2,274$449,157
208 ($3,715)$1,434$2,282$446,876
209 ($3,715)$1,426$2,289$444,587
210 ($3,715)$1,419$2,296$442,291
211 ($3,715)$1,412$2,304$439,987
212 ($3,715)$1,404$2,311$437,676
213 ($3,715)$1,397$2,318$435,358
214 ($3,715)$1,390$2,326$433,032
215 ($3,715)$1,382$2,333$430,699
216 ($3,715)$1,375$2,340$428,359
Year 19 - 217 ($3,715)$1,367$2,348$426,011
218 ($3,715)$1,360$2,355$423,655
219 ($3,715)$1,352$2,363$421,292
220 ($3,715)$1,345$2,371$418,922
221 ($3,715)$1,337$2,378$416,544
222 ($3,715)$1,329$2,386$414,158
223 ($3,715)$1,322$2,393$411,765
224 ($3,715)$1,314$2,401$409,364
225 ($3,715)$1,307$2,409$406,955
226 ($3,715)$1,299$2,416$404,539
227 ($3,715)$1,291$2,424$402,115
228 ($3,715)$1,283$2,432$399,683
Year 20 - 229 ($3,715)$1,276$2,439$397,244
230 ($3,715)$1,268$2,447$394,797
231 ($3,715)$1,260$2,455$392,341
232 ($3,715)$1,252$2,463$389,879
233 ($3,715)$1,244$2,471$387,408
234 ($3,715)$1,236$2,479$384,929
235 ($3,715)$1,229$2,487$382,443
236 ($3,715)$1,221$2,495$379,948
237 ($3,715)$1,213$2,502$377,446
238 ($3,715)$1,205$2,510$374,935
239 ($3,715)$1,197$2,518$372,417
240 ($3,715)$1,189$2,527$369,890
Year 21 - 241 ($3,715)$1,181$2,535$367,355
242 ($3,715)$1,172$2,543$364,813
243 ($3,715)$1,164$2,551$362,262
244 ($3,715)$1,156$2,559$359,703
245 ($3,715)$1,148$2,567$357,136
246 ($3,715)$1,140$2,575$354,561
247 ($3,715)$1,132$2,584$351,977
248 ($3,715)$1,123$2,592$349,385
249 ($3,715)$1,115$2,600$346,785
250 ($3,715)$1,107$2,608$344,177
251 ($3,715)$1,098$2,617$341,560
252 ($3,715)$1,090$2,625$338,935
Year 22 - 253 ($3,715)$1,082$2,633$336,302
254 ($3,715)$1,073$2,642$333,660
255 ($3,715)$1,065$2,650$331,010
256 ($3,715)$1,056$2,659$328,351
257 ($3,715)$1,048$2,667$325,684
258 ($3,715)$1,039$2,676$323,009
259 ($3,715)$1,031$2,684$320,324
260 ($3,715)$1,022$2,693$317,632
261 ($3,715)$1,014$2,701$314,930
262 ($3,715)$1,005$2,710$312,220
263 ($3,715)$997$2,719$309,502
264 ($3,715)$988$2,727$306,774
Year 23 - 265 ($3,715)$979$2,736$304,038
266 ($3,715)$970$2,745$301,294
267 ($3,715)$962$2,754$298,540
268 ($3,715)$953$2,762$295,778
269 ($3,715)$944$2,771$293,007
270 ($3,715)$935$2,780$290,227
271 ($3,715)$926$2,789$287,438
272 ($3,715)$917$2,798$284,640
273 ($3,715)$908$2,807$281,833
274 ($3,715)$900$2,816$279,018
275 ($3,715)$891$2,825$276,193
276 ($3,715)$882$2,834$273,360
Year 24 - 277 ($3,715)$872$2,843$270,517
278 ($3,715)$863$2,852$267,665
279 ($3,715)$854$2,861$264,804
280 ($3,715)$845$2,870$261,934
281 ($3,715)$836$2,879$259,055
282 ($3,715)$827$2,888$256,167
283 ($3,715)$818$2,898$253,269
284 ($3,715)$808$2,907$250,362
285 ($3,715)$799$2,916$247,446
286 ($3,715)$790$2,925$244,521
287 ($3,715)$780$2,935$241,586
288 ($3,715)$771$2,944$238,642
Year 25 - 289 ($3,715)$762$2,953$235,689
290 ($3,715)$752$2,963$232,726
291 ($3,715)$743$2,972$229,753
292 ($3,715)$733$2,982$226,772
293 ($3,715)$724$2,991$223,780
294 ($3,715)$714$3,001$220,779
295 ($3,715)$705$3,010$217,769
296 ($3,715)$695$3,020$214,749
297 ($3,715)$685$3,030$211,719
298 ($3,715)$676$3,039$208,680
299 ($3,715)$666$3,049$205,631
300 ($3,715)$656$3,059$202,572
Year 26 - 301 ($3,715)$647$3,069$199,503
302 ($3,715)$637$3,078$196,425
303 ($3,715)$627$3,088$193,336
304 ($3,715)$617$3,098$190,238
305 ($3,715)$607$3,108$187,130
306 ($3,715)$597$3,118$184,013
307 ($3,715)$587$3,128$180,885
308 ($3,715)$577$3,138$177,747
309 ($3,715)$567$3,148$174,599
310 ($3,715)$557$3,158$171,441
311 ($3,715)$547$3,168$168,273
312 ($3,715)$537$3,178$165,095
Year 27 - 313 ($3,715)$527$3,188$161,907
314 ($3,715)$517$3,198$158,708
315 ($3,715)$507$3,209$155,500
316 ($3,715)$496$3,219$152,281
317 ($3,715)$486$3,229$149,052
318 ($3,715)$476$3,239$145,813
319 ($3,715)$465$3,250$142,563
320 ($3,715)$455$3,260$139,303
321 ($3,715)$445$3,271$136,032
322 ($3,715)$434$3,281$132,751
323 ($3,715)$424$3,291$129,460
324 ($3,715)$413$3,302$126,158
Year 28 - 325 ($3,715)$403$3,312$122,845
326 ($3,715)$392$3,323$119,522
327 ($3,715)$381$3,334$116,188
328 ($3,715)$371$3,344$112,844
329 ($3,715)$360$3,355$109,489
330 ($3,715)$349$3,366$106,123
331 ($3,715)$339$3,376$102,747
332 ($3,715)$328$3,387$99,360
333 ($3,715)$317$3,398$95,962
334 ($3,715)$306$3,409$92,553
335 ($3,715)$295$3,420$89,133
336 ($3,715)$284$3,431$85,703
Year 29 - 337 ($3,715)$274$3,442$82,261
338 ($3,715)$263$3,453$78,808
339 ($3,715)$252$3,464$75,345
340 ($3,715)$240$3,475$71,870
341 ($3,715)$229$3,486$68,384
342 ($3,715)$218$3,497$64,887
343 ($3,715)$207$3,508$61,379
344 ($3,715)$196$3,519$57,860
345 ($3,715)$185$3,530$54,330
346 ($3,715)$173$3,542$50,788
347 ($3,715)$162$3,553$47,235
348 ($3,715)$151$3,564$43,670
Year 30 - 349 ($3,715)$139$3,576$40,095
350 ($3,715)$128$3,587$36,508
351 ($3,715)$117$3,599$32,909
352 ($3,715)$105$3,610$29,299
353 ($3,715)$94$3,622$25,677
354 ($3,715)$82$3,633$22,044
355 ($3,715)$70$3,645$18,399
356 ($3,715)$59$3,656$14,743
357 ($3,715)$47$3,668$11,075
358 ($3,715)$35$3,680$7,395
359 ($3,715)$24$3,692$3,703
360 ($3,715)$12$3,703$0
TOTALS$543,052$794,400$1,337,452

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.