« Back to all home prices

Mortgage Payment Schedule for a $996,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($199,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,758 360 $556,171 $1,352,971

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 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 #: 1067 | State Lic #: MC-2347
$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 #: 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 #: 66247 | State Lic #: MC-1825
$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 #: 258821
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.779% | Rate: 3.750% | Fees: $893 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 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 #: 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 #: 541760
$1,172 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.885% | Rate: 3.850% | Fees: $1,072 | 30 day rate lock

NMLS #: 417490
$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: $865 | 45 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.244% | Rate: 4.240% | Fees: $122 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 122701 | State Lic #: MC-1186
$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  $996,000
Down Payment $199,200$796,800
Year 1 - 1 ($3,758)$2,590$1,169$795,631
2 ($3,758)$2,586$1,172$794,459
3 ($3,758)$2,582$1,176$793,283
4 ($3,758)$2,578$1,180$792,103
5 ($3,758)$2,574$1,184$790,919
6 ($3,758)$2,570$1,188$789,731
7 ($3,758)$2,567$1,192$788,539
8 ($3,758)$2,563$1,195$787,344
9 ($3,758)$2,559$1,199$786,144
10 ($3,758)$2,555$1,203$784,941
11 ($3,758)$2,551$1,207$783,734
12 ($3,758)$2,547$1,211$782,523
Year 2 - 13 ($3,758)$2,543$1,215$781,308
14 ($3,758)$2,539$1,219$780,089
15 ($3,758)$2,535$1,223$778,866
16 ($3,758)$2,531$1,227$777,639
17 ($3,758)$2,527$1,231$776,408
18 ($3,758)$2,523$1,235$775,173
19 ($3,758)$2,519$1,239$773,934
20 ($3,758)$2,515$1,243$772,691
21 ($3,758)$2,511$1,247$771,444
22 ($3,758)$2,507$1,251$770,193
23 ($3,758)$2,503$1,255$768,938
24 ($3,758)$2,499$1,259$767,679
Year 3 - 25 ($3,758)$2,495$1,263$766,415
26 ($3,758)$2,491$1,267$765,148
27 ($3,758)$2,487$1,272$763,876
28 ($3,758)$2,483$1,276$762,601
29 ($3,758)$2,478$1,280$761,321
30 ($3,758)$2,474$1,284$760,037
31 ($3,758)$2,470$1,288$758,749
32 ($3,758)$2,466$1,292$757,457
33 ($3,758)$2,462$1,297$756,160
34 ($3,758)$2,458$1,301$754,859
35 ($3,758)$2,453$1,305$753,554
36 ($3,758)$2,449$1,309$752,245
Year 4 - 37 ($3,758)$2,445$1,313$750,932
38 ($3,758)$2,441$1,318$749,614
39 ($3,758)$2,436$1,322$748,292
40 ($3,758)$2,432$1,326$746,966
41 ($3,758)$2,428$1,331$745,635
42 ($3,758)$2,423$1,335$744,300
43 ($3,758)$2,419$1,339$742,961
44 ($3,758)$2,415$1,344$741,617
45 ($3,758)$2,410$1,348$740,269
46 ($3,758)$2,406$1,352$738,917
47 ($3,758)$2,401$1,357$737,560
48 ($3,758)$2,397$1,361$736,199
Year 5 - 49 ($3,758)$2,393$1,366$734,833
50 ($3,758)$2,388$1,370$733,463
51 ($3,758)$2,384$1,374$732,089
52 ($3,758)$2,379$1,379$730,710
53 ($3,758)$2,375$1,383$729,326
54 ($3,758)$2,370$1,388$727,938
55 ($3,758)$2,366$1,392$726,546
56 ($3,758)$2,361$1,397$725,149
57 ($3,758)$2,357$1,402$723,747
58 ($3,758)$2,352$1,406$722,341
59 ($3,758)$2,348$1,411$720,931
60 ($3,758)$2,343$1,415$719,515
Year 6 - 61 ($3,758)$2,338$1,420$718,096
62 ($3,758)$2,334$1,424$716,671
63 ($3,758)$2,329$1,429$715,242
64 ($3,758)$2,325$1,434$713,808
65 ($3,758)$2,320$1,438$712,370
66 ($3,758)$2,315$1,443$710,927
67 ($3,758)$2,311$1,448$709,479
68 ($3,758)$2,306$1,452$708,027
69 ($3,758)$2,301$1,457$706,570
70 ($3,758)$2,296$1,462$705,108
71 ($3,758)$2,292$1,467$703,641
72 ($3,758)$2,287$1,471$702,170
Year 7 - 73 ($3,758)$2,282$1,476$700,693
74 ($3,758)$2,277$1,481$699,212
75 ($3,758)$2,272$1,486$697,727
76 ($3,758)$2,268$1,491$696,236
77 ($3,758)$2,263$1,495$694,741
78 ($3,758)$2,258$1,500$693,240
79 ($3,758)$2,253$1,505$691,735
80 ($3,758)$2,248$1,510$690,225
81 ($3,758)$2,243$1,515$688,710
82 ($3,758)$2,238$1,520$687,190
83 ($3,758)$2,233$1,525$685,665
84 ($3,758)$2,228$1,530$684,135
Year 8 - 85 ($3,758)$2,223$1,535$682,600
86 ($3,758)$2,218$1,540$681,061
87 ($3,758)$2,213$1,545$679,516
88 ($3,758)$2,208$1,550$677,966
89 ($3,758)$2,203$1,555$676,411
90 ($3,758)$2,198$1,560$674,851
91 ($3,758)$2,193$1,565$673,286
92 ($3,758)$2,188$1,570$671,716
93 ($3,758)$2,183$1,575$670,141
94 ($3,758)$2,178$1,580$668,561
95 ($3,758)$2,173$1,585$666,975
96 ($3,758)$2,168$1,591$665,385
Year 9 - 97 ($3,758)$2,162$1,596$663,789
98 ($3,758)$2,157$1,601$662,188
99 ($3,758)$2,152$1,606$660,582
100 ($3,758)$2,147$1,611$658,970
101 ($3,758)$2,142$1,617$657,354
102 ($3,758)$2,136$1,622$655,732
103 ($3,758)$2,131$1,627$654,105
104 ($3,758)$2,126$1,632$652,472
105 ($3,758)$2,121$1,638$650,835
106 ($3,758)$2,115$1,643$649,192
107 ($3,758)$2,110$1,648$647,543
108 ($3,758)$2,105$1,654$645,890
Year 10 - 109 ($3,758)$2,099$1,659$644,230
110 ($3,758)$2,094$1,665$642,566
111 ($3,758)$2,088$1,670$640,896
112 ($3,758)$2,083$1,675$639,221
113 ($3,758)$2,077$1,681$637,540
114 ($3,758)$2,072$1,686$635,854
115 ($3,758)$2,067$1,692$634,162
116 ($3,758)$2,061$1,697$632,465
117 ($3,758)$2,056$1,703$630,762
118 ($3,758)$2,050$1,708$629,054
119 ($3,758)$2,044$1,714$627,340
120 ($3,758)$2,039$1,719$625,620
Year 11 - 121 ($3,758)$2,033$1,725$623,895
122 ($3,758)$2,028$1,731$622,165
123 ($3,758)$2,022$1,736$620,429
124 ($3,758)$2,016$1,742$618,687
125 ($3,758)$2,011$1,748$616,939
126 ($3,758)$2,005$1,753$615,186
127 ($3,758)$1,999$1,759$613,427
128 ($3,758)$1,994$1,765$611,663
129 ($3,758)$1,988$1,770$609,892
130 ($3,758)$1,982$1,776$608,116
131 ($3,758)$1,976$1,782$606,334
132 ($3,758)$1,971$1,788$604,547
Year 12 - 133 ($3,758)$1,965$1,793$602,753
134 ($3,758)$1,959$1,799$600,954
135 ($3,758)$1,953$1,805$599,149
136 ($3,758)$1,947$1,811$597,338
137 ($3,758)$1,941$1,817$595,521
138 ($3,758)$1,935$1,823$593,698
139 ($3,758)$1,930$1,829$591,869
140 ($3,758)$1,924$1,835$590,035
141 ($3,758)$1,918$1,841$588,194
142 ($3,758)$1,912$1,847$586,347
143 ($3,758)$1,906$1,853$584,495
144 ($3,758)$1,900$1,859$582,636
Year 13 - 145 ($3,758)$1,894$1,865$580,771
146 ($3,758)$1,888$1,871$578,901
147 ($3,758)$1,881$1,877$577,024
148 ($3,758)$1,875$1,883$575,141
149 ($3,758)$1,869$1,889$573,252
150 ($3,758)$1,863$1,895$571,357
151 ($3,758)$1,857$1,901$569,455
152 ($3,758)$1,851$1,908$567,548
153 ($3,758)$1,845$1,914$565,634
154 ($3,758)$1,838$1,920$563,714
155 ($3,758)$1,832$1,926$561,788
156 ($3,758)$1,826$1,932$559,855
Year 14 - 157 ($3,758)$1,820$1,939$557,917
158 ($3,758)$1,813$1,945$555,972
159 ($3,758)$1,807$1,951$554,020
160 ($3,758)$1,801$1,958$552,063
161 ($3,758)$1,794$1,964$550,099
162 ($3,758)$1,788$1,970$548,128
163 ($3,758)$1,781$1,977$546,151
164 ($3,758)$1,775$1,983$544,168
165 ($3,758)$1,769$1,990$542,178
166 ($3,758)$1,762$1,996$540,182
167 ($3,758)$1,756$2,003$538,180
168 ($3,758)$1,749$2,009$536,170
Year 15 - 169 ($3,758)$1,743$2,016$534,155
170 ($3,758)$1,736$2,022$532,132
171 ($3,758)$1,729$2,029$530,104
172 ($3,758)$1,723$2,035$528,068
173 ($3,758)$1,716$2,042$526,026
174 ($3,758)$1,710$2,049$523,977
175 ($3,758)$1,703$2,055$521,922
176 ($3,758)$1,696$2,062$519,860
177 ($3,758)$1,690$2,069$517,791
178 ($3,758)$1,683$2,075$515,716
179 ($3,758)$1,676$2,082$513,634
180 ($3,758)$1,669$2,089$511,545
Year 16 - 181 ($3,758)$1,663$2,096$509,449
182 ($3,758)$1,656$2,103$507,347
183 ($3,758)$1,649$2,109$505,237
184 ($3,758)$1,642$2,116$503,121
185 ($3,758)$1,635$2,123$500,998
186 ($3,758)$1,628$2,130$498,868
187 ($3,758)$1,621$2,137$496,731
188 ($3,758)$1,614$2,144$494,587
189 ($3,758)$1,607$2,151$492,436
190 ($3,758)$1,600$2,158$490,278
191 ($3,758)$1,593$2,165$488,114
192 ($3,758)$1,586$2,172$485,942
Year 17 - 193 ($3,758)$1,579$2,179$483,763
194 ($3,758)$1,572$2,186$481,577
195 ($3,758)$1,565$2,193$479,384
196 ($3,758)$1,558$2,200$477,183
197 ($3,758)$1,551$2,207$474,976
198 ($3,758)$1,544$2,215$472,761
199 ($3,758)$1,536$2,222$470,540
200 ($3,758)$1,529$2,229$468,311
201 ($3,758)$1,522$2,236$466,074
202 ($3,758)$1,515$2,244$463,831
203 ($3,758)$1,507$2,251$461,580
204 ($3,758)$1,500$2,258$459,322
Year 18 - 205 ($3,758)$1,493$2,265$457,056
206 ($3,758)$1,485$2,273$454,784
207 ($3,758)$1,478$2,280$452,503
208 ($3,758)$1,471$2,288$450,216
209 ($3,758)$1,463$2,295$447,921
210 ($3,758)$1,456$2,303$445,618
211 ($3,758)$1,448$2,310$443,308
212 ($3,758)$1,441$2,318$440,991
213 ($3,758)$1,433$2,325$438,666
214 ($3,758)$1,426$2,333$436,333
215 ($3,758)$1,418$2,340$433,993
216 ($3,758)$1,410$2,348$431,645
Year 19 - 217 ($3,758)$1,403$2,355$429,290
218 ($3,758)$1,395$2,363$426,927
219 ($3,758)$1,388$2,371$424,556
220 ($3,758)$1,380$2,378$422,178
221 ($3,758)$1,372$2,386$419,791
222 ($3,758)$1,364$2,394$417,397
223 ($3,758)$1,357$2,402$414,996
224 ($3,758)$1,349$2,410$412,586
225 ($3,758)$1,341$2,417$410,169
226 ($3,758)$1,333$2,425$407,744
227 ($3,758)$1,325$2,433$405,311
228 ($3,758)$1,317$2,441$402,870
Year 20 - 229 ($3,758)$1,309$2,449$400,421
230 ($3,758)$1,301$2,457$397,964
231 ($3,758)$1,293$2,465$395,499
232 ($3,758)$1,285$2,473$393,026
233 ($3,758)$1,277$2,481$390,545
234 ($3,758)$1,269$2,489$388,056
235 ($3,758)$1,261$2,497$385,559
236 ($3,758)$1,253$2,505$383,054
237 ($3,758)$1,245$2,513$380,541
238 ($3,758)$1,237$2,521$378,019
239 ($3,758)$1,229$2,530$375,489
240 ($3,758)$1,220$2,538$372,951
Year 21 - 241 ($3,758)$1,212$2,546$370,405
242 ($3,758)$1,204$2,554$367,851
243 ($3,758)$1,196$2,563$365,288
244 ($3,758)$1,187$2,571$362,717
245 ($3,758)$1,179$2,579$360,138
246 ($3,758)$1,170$2,588$357,550
247 ($3,758)$1,162$2,596$354,954
248 ($3,758)$1,154$2,605$352,349
249 ($3,758)$1,145$2,613$349,736
250 ($3,758)$1,137$2,622$347,114
251 ($3,758)$1,128$2,630$344,484
252 ($3,758)$1,120$2,639$341,845
Year 22 - 253 ($3,758)$1,111$2,647$339,198
254 ($3,758)$1,102$2,656$336,542
255 ($3,758)$1,094$2,664$333,878
256 ($3,758)$1,085$2,673$331,205
257 ($3,758)$1,076$2,682$328,523
258 ($3,758)$1,068$2,691$325,832
259 ($3,758)$1,059$2,699$323,133
260 ($3,758)$1,050$2,708$320,425
261 ($3,758)$1,041$2,717$317,708
262 ($3,758)$1,033$2,726$314,982
263 ($3,758)$1,024$2,735$312,248
264 ($3,758)$1,015$2,743$309,504
Year 23 - 265 ($3,758)$1,006$2,752$306,752
266 ($3,758)$997$2,761$303,991
267 ($3,758)$988$2,770$301,220
268 ($3,758)$979$2,779$298,441
269 ($3,758)$970$2,788$295,653
270 ($3,758)$961$2,797$292,855
271 ($3,758)$952$2,806$290,049
272 ($3,758)$943$2,816$287,233
273 ($3,758)$934$2,825$284,409
274 ($3,758)$924$2,834$281,575
275 ($3,758)$915$2,843$278,731
276 ($3,758)$906$2,852$275,879
Year 24 - 277 ($3,758)$897$2,862$273,017
278 ($3,758)$887$2,871$270,147
279 ($3,758)$878$2,880$267,266
280 ($3,758)$869$2,890$264,377
281 ($3,758)$859$2,899$261,478
282 ($3,758)$850$2,908$258,569
283 ($3,758)$840$2,918$255,651
284 ($3,758)$831$2,927$252,724
285 ($3,758)$821$2,937$249,787
286 ($3,758)$812$2,946$246,840
287 ($3,758)$802$2,956$243,884
288 ($3,758)$793$2,966$240,919
Year 25 - 289 ($3,758)$783$2,975$237,944
290 ($3,758)$773$2,985$234,959
291 ($3,758)$764$2,995$231,964
292 ($3,758)$754$3,004$228,960
293 ($3,758)$744$3,014$225,946
294 ($3,758)$734$3,024$222,922
295 ($3,758)$724$3,034$219,888
296 ($3,758)$715$3,044$216,844
297 ($3,758)$705$3,054$213,791
298 ($3,758)$695$3,063$210,727
299 ($3,758)$685$3,073$207,654
300 ($3,758)$675$3,083$204,570
Year 26 - 301 ($3,758)$665$3,093$201,477
302 ($3,758)$655$3,103$198,374
303 ($3,758)$645$3,114$195,260
304 ($3,758)$635$3,124$192,136
305 ($3,758)$624$3,134$189,003
306 ($3,758)$614$3,144$185,859
307 ($3,758)$604$3,154$182,704
308 ($3,758)$594$3,164$179,540
309 ($3,758)$584$3,175$176,365
310 ($3,758)$573$3,185$173,180
311 ($3,758)$563$3,195$169,985
312 ($3,758)$552$3,206$166,779
Year 27 - 313 ($3,758)$542$3,216$163,563
314 ($3,758)$532$3,227$160,336
315 ($3,758)$521$3,237$157,099
316 ($3,758)$511$3,248$153,851
317 ($3,758)$500$3,258$150,593
318 ($3,758)$489$3,269$147,324
319 ($3,758)$479$3,279$144,045
320 ($3,758)$468$3,290$140,755
321 ($3,758)$457$3,301$137,454
322 ($3,758)$447$3,312$134,142
323 ($3,758)$436$3,322$130,820
324 ($3,758)$425$3,333$127,487
Year 28 - 325 ($3,758)$414$3,344$124,143
326 ($3,758)$403$3,355$120,788
327 ($3,758)$393$3,366$117,422
328 ($3,758)$382$3,377$114,046
329 ($3,758)$371$3,388$110,658
330 ($3,758)$360$3,399$107,260
331 ($3,758)$349$3,410$103,850
332 ($3,758)$338$3,421$100,429
333 ($3,758)$326$3,432$96,997
334 ($3,758)$315$3,443$93,554
335 ($3,758)$304$3,454$90,100
336 ($3,758)$293$3,465$86,635
Year 29 - 337 ($3,758)$282$3,477$83,158
338 ($3,758)$270$3,488$79,670
339 ($3,758)$259$3,499$76,171
340 ($3,758)$248$3,511$72,660
341 ($3,758)$236$3,522$69,138
342 ($3,758)$225$3,534$65,604
343 ($3,758)$213$3,545$62,059
344 ($3,758)$202$3,557$58,503
345 ($3,758)$190$3,568$54,935
346 ($3,758)$179$3,580$51,355
347 ($3,758)$167$3,591$47,764
348 ($3,758)$155$3,603$44,161
Year 30 - 349 ($3,758)$144$3,615$40,546
350 ($3,758)$132$3,626$36,919
351 ($3,758)$120$3,638$33,281
352 ($3,758)$108$3,650$29,631
353 ($3,758)$96$3,662$25,969
354 ($3,758)$84$3,674$22,295
355 ($3,758)$72$3,686$18,609
356 ($3,758)$60$3,698$14,912
357 ($3,758)$48$3,710$11,202
358 ($3,758)$36$3,722$7,480
359 ($3,758)$24$3,734$3,746
360 ($3,758)$12$3,746$0
TOTALS$556,171$796,800$1,352,971

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.