« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,770 360 $562,701 $1,357,101

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 113054 | State Lic #: MC-2236
$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 #: 1838 | State Lic #: MC-4344
$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 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 30 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 #: 424182
$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 #: 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 #: 258821
$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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 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

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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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
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 ($3,770)$2,615$1,155$793,245
2 ($3,770)$2,611$1,159$792,087
3 ($3,770)$2,607$1,162$790,924
4 ($3,770)$2,603$1,166$789,758
5 ($3,770)$2,600$1,170$788,588
6 ($3,770)$2,596$1,174$787,414
7 ($3,770)$2,592$1,178$786,236
8 ($3,770)$2,588$1,182$785,054
9 ($3,770)$2,584$1,186$783,869
10 ($3,770)$2,580$1,189$782,679
11 ($3,770)$2,576$1,193$781,486
12 ($3,770)$2,572$1,197$780,288
Year 2 - 13 ($3,770)$2,568$1,201$779,087
14 ($3,770)$2,564$1,205$777,882
15 ($3,770)$2,561$1,209$776,673
16 ($3,770)$2,557$1,213$775,460
17 ($3,770)$2,553$1,217$774,242
18 ($3,770)$2,549$1,221$773,021
19 ($3,770)$2,545$1,225$771,796
20 ($3,770)$2,540$1,229$770,567
21 ($3,770)$2,536$1,233$769,334
22 ($3,770)$2,532$1,237$768,096
23 ($3,770)$2,528$1,241$766,855
24 ($3,770)$2,524$1,245$765,609
Year 3 - 25 ($3,770)$2,520$1,250$764,360
26 ($3,770)$2,516$1,254$763,106
27 ($3,770)$2,512$1,258$761,848
28 ($3,770)$2,508$1,262$760,586
29 ($3,770)$2,504$1,266$759,320
30 ($3,770)$2,499$1,270$758,050
31 ($3,770)$2,495$1,274$756,775
32 ($3,770)$2,491$1,279$755,497
33 ($3,770)$2,487$1,283$754,214
34 ($3,770)$2,483$1,287$752,927
35 ($3,770)$2,478$1,291$751,635
36 ($3,770)$2,474$1,296$750,340
Year 4 - 37 ($3,770)$2,470$1,300$749,040
38 ($3,770)$2,466$1,304$747,736
39 ($3,770)$2,461$1,308$746,427
40 ($3,770)$2,457$1,313$745,115
41 ($3,770)$2,453$1,317$743,798
42 ($3,770)$2,448$1,321$742,476
43 ($3,770)$2,444$1,326$741,150
44 ($3,770)$2,440$1,330$739,820
45 ($3,770)$2,435$1,334$738,486
46 ($3,770)$2,431$1,339$737,147
47 ($3,770)$2,426$1,343$735,804
48 ($3,770)$2,422$1,348$734,456
Year 5 - 49 ($3,770)$2,418$1,352$733,104
50 ($3,770)$2,413$1,357$731,747
51 ($3,770)$2,409$1,361$730,386
52 ($3,770)$2,404$1,366$729,021
53 ($3,770)$2,400$1,370$727,651
54 ($3,770)$2,395$1,375$726,276
55 ($3,770)$2,391$1,379$724,897
56 ($3,770)$2,386$1,384$723,513
57 ($3,770)$2,382$1,388$722,125
58 ($3,770)$2,377$1,393$720,732
59 ($3,770)$2,372$1,397$719,335
60 ($3,770)$2,368$1,402$717,933
Year 6 - 61 ($3,770)$2,363$1,407$716,527
62 ($3,770)$2,359$1,411$715,116
63 ($3,770)$2,354$1,416$713,700
64 ($3,770)$2,349$1,420$712,279
65 ($3,770)$2,345$1,425$710,854
66 ($3,770)$2,340$1,430$709,424
67 ($3,770)$2,335$1,435$707,990
68 ($3,770)$2,330$1,439$706,551
69 ($3,770)$2,326$1,444$705,107
70 ($3,770)$2,321$1,449$703,658
71 ($3,770)$2,316$1,454$702,204
72 ($3,770)$2,311$1,458$700,746
Year 7 - 73 ($3,770)$2,307$1,463$699,283
74 ($3,770)$2,302$1,468$697,815
75 ($3,770)$2,297$1,473$696,342
76 ($3,770)$2,292$1,478$694,865
77 ($3,770)$2,287$1,482$693,382
78 ($3,770)$2,282$1,487$691,895
79 ($3,770)$2,277$1,492$690,403
80 ($3,770)$2,273$1,497$688,905
81 ($3,770)$2,268$1,502$687,403
82 ($3,770)$2,263$1,507$685,896
83 ($3,770)$2,258$1,512$684,384
84 ($3,770)$2,253$1,517$682,867
Year 8 - 85 ($3,770)$2,248$1,522$681,345
86 ($3,770)$2,243$1,527$679,818
87 ($3,770)$2,238$1,532$678,286
88 ($3,770)$2,233$1,537$676,749
89 ($3,770)$2,228$1,542$675,207
90 ($3,770)$2,223$1,547$673,660
91 ($3,770)$2,217$1,552$672,108
92 ($3,770)$2,212$1,557$670,551
93 ($3,770)$2,207$1,562$668,988
94 ($3,770)$2,202$1,568$667,420
95 ($3,770)$2,197$1,573$665,848
96 ($3,770)$2,192$1,578$664,270
Year 9 - 97 ($3,770)$2,187$1,583$662,686
98 ($3,770)$2,181$1,588$661,098
99 ($3,770)$2,176$1,594$659,505
100 ($3,770)$2,171$1,599$657,906
101 ($3,770)$2,166$1,604$656,302
102 ($3,770)$2,160$1,609$654,692
103 ($3,770)$2,155$1,615$653,077
104 ($3,770)$2,150$1,620$651,457
105 ($3,770)$2,144$1,625$649,832
106 ($3,770)$2,139$1,631$648,201
107 ($3,770)$2,134$1,636$646,565
108 ($3,770)$2,128$1,641$644,924
Year 10 - 109 ($3,770)$2,123$1,647$643,277
110 ($3,770)$2,117$1,652$641,625
111 ($3,770)$2,112$1,658$639,967
112 ($3,770)$2,107$1,663$638,304
113 ($3,770)$2,101$1,669$636,635
114 ($3,770)$2,096$1,674$634,961
115 ($3,770)$2,090$1,680$633,281
116 ($3,770)$2,085$1,685$631,596
117 ($3,770)$2,079$1,691$629,906
118 ($3,770)$2,073$1,696$628,209
119 ($3,770)$2,068$1,702$626,507
120 ($3,770)$2,062$1,707$624,800
Year 11 - 121 ($3,770)$2,057$1,713$623,087
122 ($3,770)$2,051$1,719$621,368
123 ($3,770)$2,045$1,724$619,644
124 ($3,770)$2,040$1,730$617,914
125 ($3,770)$2,034$1,736$616,178
126 ($3,770)$2,028$1,741$614,436
127 ($3,770)$2,023$1,747$612,689
128 ($3,770)$2,017$1,753$610,936
129 ($3,770)$2,011$1,759$609,178
130 ($3,770)$2,005$1,765$607,413
131 ($3,770)$1,999$1,770$605,643
132 ($3,770)$1,994$1,776$603,867
Year 12 - 133 ($3,770)$1,988$1,782$602,085
134 ($3,770)$1,982$1,788$600,297
135 ($3,770)$1,976$1,794$598,503
136 ($3,770)$1,970$1,800$596,703
137 ($3,770)$1,964$1,806$594,898
138 ($3,770)$1,958$1,812$593,086
139 ($3,770)$1,952$1,817$591,269
140 ($3,770)$1,946$1,823$589,445
141 ($3,770)$1,940$1,829$587,616
142 ($3,770)$1,934$1,835$585,780
143 ($3,770)$1,928$1,842$583,939
144 ($3,770)$1,922$1,848$582,091
Year 13 - 145 ($3,770)$1,916$1,854$580,238
146 ($3,770)$1,910$1,860$578,378
147 ($3,770)$1,904$1,866$576,512
148 ($3,770)$1,898$1,872$574,640
149 ($3,770)$1,892$1,878$572,762
150 ($3,770)$1,885$1,884$570,877
151 ($3,770)$1,879$1,891$568,987
152 ($3,770)$1,873$1,897$567,090
153 ($3,770)$1,867$1,903$565,187
154 ($3,770)$1,860$1,909$563,277
155 ($3,770)$1,854$1,916$561,362
156 ($3,770)$1,848$1,922$559,440
Year 14 - 157 ($3,770)$1,841$1,928$557,512
158 ($3,770)$1,835$1,935$555,577
159 ($3,770)$1,829$1,941$553,636
160 ($3,770)$1,822$1,947$551,689
161 ($3,770)$1,816$1,954$549,735
162 ($3,770)$1,810$1,960$547,775
163 ($3,770)$1,803$1,967$545,808
164 ($3,770)$1,797$1,973$543,835
165 ($3,770)$1,790$1,980$541,856
166 ($3,770)$1,784$1,986$539,869
167 ($3,770)$1,777$1,993$537,877
168 ($3,770)$1,771$1,999$535,878
Year 15 - 169 ($3,770)$1,764$2,006$533,872
170 ($3,770)$1,757$2,012$531,859
171 ($3,770)$1,751$2,019$529,840
172 ($3,770)$1,744$2,026$527,815
173 ($3,770)$1,737$2,032$525,782
174 ($3,770)$1,731$2,039$523,743
175 ($3,770)$1,724$2,046$521,698
176 ($3,770)$1,717$2,052$519,645
177 ($3,770)$1,710$2,059$517,586
178 ($3,770)$1,704$2,066$515,520
179 ($3,770)$1,697$2,073$513,447
180 ($3,770)$1,690$2,080$511,368
Year 16 - 181 ($3,770)$1,683$2,086$509,281
182 ($3,770)$1,676$2,093$507,188
183 ($3,770)$1,669$2,100$505,087
184 ($3,770)$1,663$2,107$502,980
185 ($3,770)$1,656$2,114$500,866
186 ($3,770)$1,649$2,121$498,745
187 ($3,770)$1,642$2,128$496,617
188 ($3,770)$1,635$2,135$494,482
189 ($3,770)$1,628$2,142$492,340
190 ($3,770)$1,621$2,149$490,191
191 ($3,770)$1,614$2,156$488,035
192 ($3,770)$1,606$2,163$485,872
Year 17 - 193 ($3,770)$1,599$2,170$483,701
194 ($3,770)$1,592$2,178$481,524
195 ($3,770)$1,585$2,185$479,339
196 ($3,770)$1,578$2,192$477,147
197 ($3,770)$1,571$2,199$474,948
198 ($3,770)$1,563$2,206$472,742
199 ($3,770)$1,556$2,214$470,528
200 ($3,770)$1,549$2,221$468,307
201 ($3,770)$1,542$2,228$466,079
202 ($3,770)$1,534$2,236$463,843
203 ($3,770)$1,527$2,243$461,600
204 ($3,770)$1,519$2,250$459,350
Year 18 - 205 ($3,770)$1,512$2,258$457,092
206 ($3,770)$1,505$2,265$454,827
207 ($3,770)$1,497$2,273$452,555
208 ($3,770)$1,490$2,280$450,275
209 ($3,770)$1,482$2,288$447,987
210 ($3,770)$1,475$2,295$445,692
211 ($3,770)$1,467$2,303$443,389
212 ($3,770)$1,459$2,310$441,079
213 ($3,770)$1,452$2,318$438,761
214 ($3,770)$1,444$2,325$436,436
215 ($3,770)$1,437$2,333$434,103
216 ($3,770)$1,429$2,341$431,762
Year 19 - 217 ($3,770)$1,421$2,349$429,413
218 ($3,770)$1,413$2,356$427,057
219 ($3,770)$1,406$2,364$424,693
220 ($3,770)$1,398$2,372$422,321
221 ($3,770)$1,390$2,380$419,942
222 ($3,770)$1,382$2,387$417,554
223 ($3,770)$1,374$2,395$415,159
224 ($3,770)$1,367$2,403$412,756
225 ($3,770)$1,359$2,411$410,345
226 ($3,770)$1,351$2,419$407,926
227 ($3,770)$1,343$2,427$405,499
228 ($3,770)$1,335$2,435$403,064
Year 20 - 229 ($3,770)$1,327$2,443$400,621
230 ($3,770)$1,319$2,451$398,170
231 ($3,770)$1,311$2,459$395,711
232 ($3,770)$1,303$2,467$393,244
233 ($3,770)$1,294$2,475$390,768
234 ($3,770)$1,286$2,483$388,285
235 ($3,770)$1,278$2,492$385,793
236 ($3,770)$1,270$2,500$383,293
237 ($3,770)$1,262$2,508$380,785
238 ($3,770)$1,253$2,516$378,269
239 ($3,770)$1,245$2,525$375,745
240 ($3,770)$1,237$2,533$373,212
Year 21 - 241 ($3,770)$1,228$2,541$370,670
242 ($3,770)$1,220$2,550$368,121
243 ($3,770)$1,212$2,558$365,563
244 ($3,770)$1,203$2,566$362,996
245 ($3,770)$1,195$2,575$360,422
246 ($3,770)$1,186$2,583$357,838
247 ($3,770)$1,178$2,592$355,246
248 ($3,770)$1,169$2,600$352,646
249 ($3,770)$1,161$2,609$350,037
250 ($3,770)$1,152$2,618$347,420
251 ($3,770)$1,144$2,626$344,793
252 ($3,770)$1,135$2,635$342,159
Year 22 - 253 ($3,770)$1,126$2,643$339,515
254 ($3,770)$1,118$2,652$336,863
255 ($3,770)$1,109$2,661$334,202
256 ($3,770)$1,100$2,670$331,532
257 ($3,770)$1,091$2,678$328,854
258 ($3,770)$1,082$2,687$326,167
259 ($3,770)$1,074$2,696$323,471
260 ($3,770)$1,065$2,705$320,766
261 ($3,770)$1,056$2,714$318,052
262 ($3,770)$1,047$2,723$315,329
263 ($3,770)$1,038$2,732$312,597
264 ($3,770)$1,029$2,741$309,857
Year 23 - 265 ($3,770)$1,020$2,750$307,107
266 ($3,770)$1,011$2,759$304,348
267 ($3,770)$1,002$2,768$301,580
268 ($3,770)$993$2,777$298,803
269 ($3,770)$984$2,786$296,017
270 ($3,770)$974$2,795$293,221
271 ($3,770)$965$2,805$290,417
272 ($3,770)$956$2,814$287,603
273 ($3,770)$947$2,823$284,780
274 ($3,770)$937$2,832$281,948
275 ($3,770)$928$2,842$279,106
276 ($3,770)$919$2,851$276,255
Year 24 - 277 ($3,770)$909$2,860$273,395
278 ($3,770)$900$2,870$270,525
279 ($3,770)$890$2,879$267,646
280 ($3,770)$881$2,889$264,757
281 ($3,770)$871$2,898$261,859
282 ($3,770)$862$2,908$258,951
283 ($3,770)$852$2,917$256,034
284 ($3,770)$843$2,927$253,107
285 ($3,770)$833$2,937$250,170
286 ($3,770)$823$2,946$247,224
287 ($3,770)$814$2,956$244,268
288 ($3,770)$804$2,966$241,302
Year 25 - 289 ($3,770)$794$2,975$238,327
290 ($3,770)$784$2,985$235,342
291 ($3,770)$775$2,995$232,347
292 ($3,770)$765$3,005$229,342
293 ($3,770)$755$3,015$226,327
294 ($3,770)$745$3,025$223,302
295 ($3,770)$735$3,035$220,267
296 ($3,770)$725$3,045$217,223
297 ($3,770)$715$3,055$214,168
298 ($3,770)$705$3,065$211,103
299 ($3,770)$695$3,075$208,028
300 ($3,770)$685$3,085$204,943
Year 26 - 301 ($3,770)$675$3,095$201,848
302 ($3,770)$664$3,105$198,743
303 ($3,770)$654$3,116$195,628
304 ($3,770)$644$3,126$192,502
305 ($3,770)$634$3,136$189,366
306 ($3,770)$623$3,146$186,219
307 ($3,770)$613$3,157$183,063
308 ($3,770)$603$3,167$179,895
309 ($3,770)$592$3,178$176,718
310 ($3,770)$582$3,188$173,530
311 ($3,770)$571$3,199$170,331
312 ($3,770)$561$3,209$167,122
Year 27 - 313 ($3,770)$550$3,220$163,903
314 ($3,770)$540$3,230$160,672
315 ($3,770)$529$3,241$157,432
316 ($3,770)$518$3,252$154,180
317 ($3,770)$508$3,262$150,918
318 ($3,770)$497$3,273$147,645
319 ($3,770)$486$3,284$144,361
320 ($3,770)$475$3,295$141,067
321 ($3,770)$464$3,305$137,761
322 ($3,770)$453$3,316$134,445
323 ($3,770)$443$3,327$131,118
324 ($3,770)$432$3,338$127,780
Year 28 - 325 ($3,770)$421$3,349$124,431
326 ($3,770)$410$3,360$121,070
327 ($3,770)$399$3,371$117,699
328 ($3,770)$387$3,382$114,317
329 ($3,770)$376$3,393$110,923
330 ($3,770)$365$3,405$107,519
331 ($3,770)$354$3,416$104,103
332 ($3,770)$343$3,427$100,676
333 ($3,770)$331$3,438$97,238
334 ($3,770)$320$3,450$93,788
335 ($3,770)$309$3,461$90,327
336 ($3,770)$297$3,472$86,855
Year 29 - 337 ($3,770)$286$3,484$83,371
338 ($3,770)$274$3,495$79,876
339 ($3,770)$263$3,507$76,369
340 ($3,770)$251$3,518$72,850
341 ($3,770)$240$3,530$69,320
342 ($3,770)$228$3,542$65,779
343 ($3,770)$217$3,553$62,226
344 ($3,770)$205$3,565$58,661
345 ($3,770)$193$3,577$55,084
346 ($3,770)$181$3,588$51,496
347 ($3,770)$170$3,600$47,896
348 ($3,770)$158$3,612$44,283
Year 30 - 349 ($3,770)$146$3,624$40,660
350 ($3,770)$134$3,636$37,024
351 ($3,770)$122$3,648$33,376
352 ($3,770)$110$3,660$29,716
353 ($3,770)$98$3,672$26,044
354 ($3,770)$86$3,684$22,360
355 ($3,770)$74$3,696$18,664
356 ($3,770)$61$3,708$14,956
357 ($3,770)$49$3,720$11,235
358 ($3,770)$37$3,733$7,502
359 ($3,770)$25$3,745$3,757
360 ($3,770)$12$3,757$0
TOTALS$562,701$794,400$1,357,101

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.