« Back to all home prices

Mortgage Payment Schedule for a $997,000 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% ($199,400) 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
$3,730 360 $545,240 $1,342,840

Mortgage Providers

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


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 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 #: 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: 3.764% | Rate: 3.750% | Fees: $432 | 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

$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
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 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 #: 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

NMLS #: 424182
$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

$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  $997,000
Down Payment $199,400$797,600
Year 1 - 1 ($3,730)$2,546$1,184$796,416
2 ($3,730)$2,542$1,188$795,227
3 ($3,730)$2,538$1,192$794,035
4 ($3,730)$2,534$1,196$792,840
5 ($3,730)$2,530$1,200$791,640
6 ($3,730)$2,527$1,203$790,436
7 ($3,730)$2,523$1,207$789,229
8 ($3,730)$2,519$1,211$788,018
9 ($3,730)$2,515$1,215$786,803
10 ($3,730)$2,511$1,219$785,584
11 ($3,730)$2,507$1,223$784,361
12 ($3,730)$2,503$1,227$783,135
Year 2 - 13 ($3,730)$2,500$1,231$781,904
14 ($3,730)$2,496$1,235$780,669
15 ($3,730)$2,492$1,238$779,431
16 ($3,730)$2,488$1,242$778,189
17 ($3,730)$2,484$1,246$776,942
18 ($3,730)$2,480$1,250$775,692
19 ($3,730)$2,476$1,254$774,437
20 ($3,730)$2,472$1,258$773,179
21 ($3,730)$2,468$1,262$771,917
22 ($3,730)$2,464$1,266$770,650
23 ($3,730)$2,460$1,270$769,380
24 ($3,730)$2,456$1,275$768,105
Year 3 - 25 ($3,730)$2,452$1,279$766,827
26 ($3,730)$2,447$1,283$765,544
27 ($3,730)$2,443$1,287$764,257
28 ($3,730)$2,439$1,291$762,966
29 ($3,730)$2,435$1,295$761,671
30 ($3,730)$2,431$1,299$760,372
31 ($3,730)$2,427$1,303$759,069
32 ($3,730)$2,423$1,307$757,762
33 ($3,730)$2,419$1,312$756,450
34 ($3,730)$2,414$1,316$755,134
35 ($3,730)$2,410$1,320$753,814
36 ($3,730)$2,406$1,324$752,490
Year 4 - 37 ($3,730)$2,402$1,328$751,162
38 ($3,730)$2,397$1,333$749,829
39 ($3,730)$2,393$1,337$748,492
40 ($3,730)$2,389$1,341$747,151
41 ($3,730)$2,385$1,345$745,806
42 ($3,730)$2,380$1,350$744,456
43 ($3,730)$2,376$1,354$743,102
44 ($3,730)$2,372$1,358$741,743
45 ($3,730)$2,367$1,363$740,381
46 ($3,730)$2,363$1,367$739,014
47 ($3,730)$2,359$1,371$737,642
48 ($3,730)$2,354$1,376$736,266
Year 5 - 49 ($3,730)$2,350$1,380$734,886
50 ($3,730)$2,346$1,385$733,502
51 ($3,730)$2,341$1,389$732,113
52 ($3,730)$2,337$1,393$730,719
53 ($3,730)$2,332$1,398$729,321
54 ($3,730)$2,328$1,402$727,919
55 ($3,730)$2,323$1,407$726,512
56 ($3,730)$2,319$1,411$725,101
57 ($3,730)$2,314$1,416$723,685
58 ($3,730)$2,310$1,420$722,265
59 ($3,730)$2,305$1,425$720,840
60 ($3,730)$2,301$1,429$719,410
Year 6 - 61 ($3,730)$2,296$1,434$717,976
62 ($3,730)$2,292$1,439$716,538
63 ($3,730)$2,287$1,443$715,095
64 ($3,730)$2,282$1,448$713,647
65 ($3,730)$2,278$1,452$712,194
66 ($3,730)$2,273$1,457$710,737
67 ($3,730)$2,268$1,462$709,276
68 ($3,730)$2,264$1,466$707,809
69 ($3,730)$2,259$1,471$706,338
70 ($3,730)$2,254$1,476$704,863
71 ($3,730)$2,250$1,480$703,382
72 ($3,730)$2,245$1,485$701,897
Year 7 - 73 ($3,730)$2,240$1,490$700,407
74 ($3,730)$2,235$1,495$698,912
75 ($3,730)$2,231$1,499$697,413
76 ($3,730)$2,226$1,504$695,909
77 ($3,730)$2,221$1,509$694,400
78 ($3,730)$2,216$1,514$692,886
79 ($3,730)$2,211$1,519$691,367
80 ($3,730)$2,207$1,523$689,844
81 ($3,730)$2,202$1,528$688,316
82 ($3,730)$2,197$1,533$686,782
83 ($3,730)$2,192$1,538$685,244
84 ($3,730)$2,187$1,543$683,701
Year 8 - 85 ($3,730)$2,182$1,548$682,153
86 ($3,730)$2,177$1,553$680,600
87 ($3,730)$2,172$1,558$679,042
88 ($3,730)$2,167$1,563$677,480
89 ($3,730)$2,162$1,568$675,912
90 ($3,730)$2,157$1,573$674,339
91 ($3,730)$2,152$1,578$672,761
92 ($3,730)$2,147$1,583$671,178
93 ($3,730)$2,142$1,588$669,590
94 ($3,730)$2,137$1,593$667,997
95 ($3,730)$2,132$1,598$666,399
96 ($3,730)$2,127$1,603$664,796
Year 9 - 97 ($3,730)$2,122$1,608$663,188
98 ($3,730)$2,117$1,613$661,574
99 ($3,730)$2,112$1,619$659,956
100 ($3,730)$2,106$1,624$658,332
101 ($3,730)$2,101$1,629$656,703
102 ($3,730)$2,096$1,634$655,069
103 ($3,730)$2,091$1,639$653,430
104 ($3,730)$2,086$1,645$651,785
105 ($3,730)$2,080$1,650$650,135
106 ($3,730)$2,075$1,655$648,480
107 ($3,730)$2,070$1,660$646,820
108 ($3,730)$2,064$1,666$645,154
Year 10 - 109 ($3,730)$2,059$1,671$643,483
110 ($3,730)$2,054$1,676$641,807
111 ($3,730)$2,048$1,682$640,125
112 ($3,730)$2,043$1,687$638,438
113 ($3,730)$2,038$1,692$636,745
114 ($3,730)$2,032$1,698$635,048
115 ($3,730)$2,027$1,703$633,344
116 ($3,730)$2,021$1,709$631,636
117 ($3,730)$2,016$1,714$629,922
118 ($3,730)$2,010$1,720$628,202
119 ($3,730)$2,005$1,725$626,477
120 ($3,730)$2,000$1,731$624,746
Year 11 - 121 ($3,730)$1,994$1,736$623,010
122 ($3,730)$1,988$1,742$621,268
123 ($3,730)$1,983$1,747$619,521
124 ($3,730)$1,977$1,753$617,768
125 ($3,730)$1,972$1,758$616,010
126 ($3,730)$1,966$1,764$614,246
127 ($3,730)$1,960$1,770$612,476
128 ($3,730)$1,955$1,775$610,701
129 ($3,730)$1,949$1,781$608,920
130 ($3,730)$1,943$1,787$607,133
131 ($3,730)$1,938$1,792$605,341
132 ($3,730)$1,932$1,798$603,543
Year 12 - 133 ($3,730)$1,926$1,804$601,739
134 ($3,730)$1,921$1,810$599,930
135 ($3,730)$1,915$1,815$598,114
136 ($3,730)$1,909$1,821$596,293
137 ($3,730)$1,903$1,827$594,466
138 ($3,730)$1,897$1,833$592,634
139 ($3,730)$1,891$1,839$590,795
140 ($3,730)$1,886$1,844$588,950
141 ($3,730)$1,880$1,850$587,100
142 ($3,730)$1,874$1,856$585,244
143 ($3,730)$1,868$1,862$583,382
144 ($3,730)$1,862$1,868$581,513
Year 13 - 145 ($3,730)$1,856$1,874$579,639
146 ($3,730)$1,850$1,880$577,759
147 ($3,730)$1,844$1,886$575,873
148 ($3,730)$1,838$1,892$573,981
149 ($3,730)$1,832$1,898$572,083
150 ($3,730)$1,826$1,904$570,179
151 ($3,730)$1,820$1,910$568,268
152 ($3,730)$1,814$1,916$566,352
153 ($3,730)$1,808$1,923$564,429
154 ($3,730)$1,801$1,929$562,501
155 ($3,730)$1,795$1,935$560,566
156 ($3,730)$1,789$1,941$558,625
Year 14 - 157 ($3,730)$1,783$1,947$556,678
158 ($3,730)$1,777$1,953$554,725
159 ($3,730)$1,770$1,960$552,765
160 ($3,730)$1,764$1,966$550,799
161 ($3,730)$1,758$1,972$548,827
162 ($3,730)$1,752$1,978$546,848
163 ($3,730)$1,745$1,985$544,864
164 ($3,730)$1,739$1,991$542,873
165 ($3,730)$1,733$1,997$540,875
166 ($3,730)$1,726$2,004$538,871
167 ($3,730)$1,720$2,010$536,861
168 ($3,730)$1,713$2,017$534,845
Year 15 - 169 ($3,730)$1,707$2,023$532,821
170 ($3,730)$1,701$2,030$530,792
171 ($3,730)$1,694$2,036$528,756
172 ($3,730)$1,688$2,042$526,713
173 ($3,730)$1,681$2,049$524,664
174 ($3,730)$1,675$2,056$522,609
175 ($3,730)$1,668$2,062$520,547
176 ($3,730)$1,661$2,069$518,478
177 ($3,730)$1,655$2,075$516,403
178 ($3,730)$1,648$2,082$514,321
179 ($3,730)$1,642$2,089$512,232
180 ($3,730)$1,635$2,095$510,137
Year 16 - 181 ($3,730)$1,628$2,102$508,035
182 ($3,730)$1,621$2,109$505,926
183 ($3,730)$1,615$2,115$503,811
184 ($3,730)$1,608$2,122$501,689
185 ($3,730)$1,601$2,129$499,560
186 ($3,730)$1,594$2,136$497,424
187 ($3,730)$1,588$2,142$495,282
188 ($3,730)$1,581$2,149$493,133
189 ($3,730)$1,574$2,156$490,976
190 ($3,730)$1,567$2,163$488,813
191 ($3,730)$1,560$2,170$486,643
192 ($3,730)$1,553$2,177$484,466
Year 17 - 193 ($3,730)$1,546$2,184$482,283
194 ($3,730)$1,539$2,191$480,092
195 ($3,730)$1,532$2,198$477,894
196 ($3,730)$1,525$2,205$475,689
197 ($3,730)$1,518$2,212$473,477
198 ($3,730)$1,511$2,219$471,258
199 ($3,730)$1,504$2,226$469,032
200 ($3,730)$1,497$2,233$466,799
201 ($3,730)$1,490$2,240$464,559
202 ($3,730)$1,483$2,247$462,312
203 ($3,730)$1,476$2,255$460,057
204 ($3,730)$1,468$2,262$457,795
Year 18 - 205 ($3,730)$1,461$2,269$455,526
206 ($3,730)$1,454$2,276$453,250
207 ($3,730)$1,447$2,283$450,966
208 ($3,730)$1,439$2,291$448,676
209 ($3,730)$1,432$2,298$446,378
210 ($3,730)$1,425$2,305$444,072
211 ($3,730)$1,417$2,313$441,759
212 ($3,730)$1,410$2,320$439,439
213 ($3,730)$1,403$2,328$437,112
214 ($3,730)$1,395$2,335$434,777
215 ($3,730)$1,388$2,342$432,434
216 ($3,730)$1,380$2,350$430,084
Year 19 - 217 ($3,730)$1,373$2,357$427,727
218 ($3,730)$1,365$2,365$425,362
219 ($3,730)$1,358$2,372$422,989
220 ($3,730)$1,350$2,380$420,609
221 ($3,730)$1,342$2,388$418,222
222 ($3,730)$1,335$2,395$415,826
223 ($3,730)$1,327$2,403$413,424
224 ($3,730)$1,320$2,411$411,013
225 ($3,730)$1,312$2,418$408,595
226 ($3,730)$1,304$2,426$406,169
227 ($3,730)$1,296$2,434$403,735
228 ($3,730)$1,289$2,442$401,293
Year 20 - 229 ($3,730)$1,281$2,449$398,844
230 ($3,730)$1,273$2,457$396,387
231 ($3,730)$1,265$2,465$393,922
232 ($3,730)$1,257$2,473$391,449
233 ($3,730)$1,249$2,481$388,968
234 ($3,730)$1,241$2,489$386,480
235 ($3,730)$1,234$2,497$383,983
236 ($3,730)$1,226$2,505$381,479
237 ($3,730)$1,218$2,513$378,966
238 ($3,730)$1,210$2,521$376,445
239 ($3,730)$1,201$2,529$373,917
240 ($3,730)$1,193$2,537$371,380
Year 21 - 241 ($3,730)$1,185$2,545$368,835
242 ($3,730)$1,177$2,553$366,282
243 ($3,730)$1,169$2,561$363,721
244 ($3,730)$1,161$2,569$361,152
245 ($3,730)$1,153$2,577$358,575
246 ($3,730)$1,144$2,586$355,989
247 ($3,730)$1,136$2,594$353,395
248 ($3,730)$1,128$2,602$350,793
249 ($3,730)$1,120$2,610$348,182
250 ($3,730)$1,111$2,619$345,564
251 ($3,730)$1,103$2,627$342,936
252 ($3,730)$1,095$2,636$340,301
Year 22 - 253 ($3,730)$1,086$2,644$337,657
254 ($3,730)$1,078$2,652$335,004
255 ($3,730)$1,069$2,661$332,343
256 ($3,730)$1,061$2,669$329,674
257 ($3,730)$1,052$2,678$326,996
258 ($3,730)$1,044$2,686$324,310
259 ($3,730)$1,035$2,695$321,615
260 ($3,730)$1,026$2,704$318,911
261 ($3,730)$1,018$2,712$316,199
262 ($3,730)$1,009$2,721$313,478
263 ($3,730)$1,001$2,730$310,748
264 ($3,730)$992$2,738$308,010
Year 23 - 265 ($3,730)$983$2,747$305,263
266 ($3,730)$974$2,756$302,507
267 ($3,730)$966$2,765$299,743
268 ($3,730)$957$2,773$296,969
269 ($3,730)$948$2,782$294,187
270 ($3,730)$939$2,791$291,396
271 ($3,730)$930$2,800$288,596
272 ($3,730)$921$2,809$285,787
273 ($3,730)$912$2,818$282,969
274 ($3,730)$903$2,827$280,142
275 ($3,730)$894$2,836$277,306
276 ($3,730)$885$2,845$274,461
Year 24 - 277 ($3,730)$876$2,854$271,607
278 ($3,730)$867$2,863$268,743
279 ($3,730)$858$2,872$265,871
280 ($3,730)$849$2,882$262,989
281 ($3,730)$839$2,891$260,099
282 ($3,730)$830$2,900$257,199
283 ($3,730)$821$2,909$254,289
284 ($3,730)$812$2,919$251,371
285 ($3,730)$802$2,928$248,443
286 ($3,730)$793$2,937$245,506
287 ($3,730)$784$2,947$242,559
288 ($3,730)$774$2,956$239,604
Year 25 - 289 ($3,730)$765$2,965$236,638
290 ($3,730)$755$2,975$233,663
291 ($3,730)$746$2,984$230,679
292 ($3,730)$736$2,994$227,685
293 ($3,730)$727$3,003$224,682
294 ($3,730)$717$3,013$221,669
295 ($3,730)$707$3,023$218,646
296 ($3,730)$698$3,032$215,614
297 ($3,730)$688$3,042$212,572
298 ($3,730)$678$3,052$209,520
299 ($3,730)$669$3,061$206,459
300 ($3,730)$659$3,071$203,388
Year 26 - 301 ($3,730)$649$3,081$200,307
302 ($3,730)$639$3,091$197,216
303 ($3,730)$629$3,101$194,115
304 ($3,730)$620$3,111$191,005
305 ($3,730)$610$3,120$187,884
306 ($3,730)$600$3,130$184,754
307 ($3,730)$590$3,140$181,613
308 ($3,730)$580$3,150$178,463
309 ($3,730)$570$3,161$175,302
310 ($3,730)$560$3,171$172,132
311 ($3,730)$549$3,181$168,951
312 ($3,730)$539$3,191$165,760
Year 27 - 313 ($3,730)$529$3,201$162,559
314 ($3,730)$519$3,211$159,348
315 ($3,730)$509$3,222$156,126
316 ($3,730)$498$3,232$152,894
317 ($3,730)$488$3,242$149,652
318 ($3,730)$478$3,252$146,400
319 ($3,730)$467$3,263$143,137
320 ($3,730)$457$3,273$139,864
321 ($3,730)$446$3,284$136,580
322 ($3,730)$436$3,294$133,286
323 ($3,730)$425$3,305$129,981
324 ($3,730)$415$3,315$126,666
Year 28 - 325 ($3,730)$404$3,326$123,340
326 ($3,730)$394$3,336$120,004
327 ($3,730)$383$3,347$116,657
328 ($3,730)$372$3,358$113,299
329 ($3,730)$362$3,368$109,930
330 ($3,730)$351$3,379$106,551
331 ($3,730)$340$3,390$103,161
332 ($3,730)$329$3,401$99,760
333 ($3,730)$318$3,412$96,348
334 ($3,730)$308$3,423$92,926
335 ($3,730)$297$3,434$89,492
336 ($3,730)$286$3,444$86,048
Year 29 - 337 ($3,730)$275$3,455$82,592
338 ($3,730)$264$3,467$79,126
339 ($3,730)$253$3,478$75,648
340 ($3,730)$241$3,489$72,160
341 ($3,730)$230$3,500$68,660
342 ($3,730)$219$3,511$65,149
343 ($3,730)$208$3,522$61,627
344 ($3,730)$197$3,533$58,093
345 ($3,730)$185$3,545$54,548
346 ($3,730)$174$3,556$50,992
347 ($3,730)$163$3,567$47,425
348 ($3,730)$151$3,579$43,846
Year 30 - 349 ($3,730)$140$3,590$40,256
350 ($3,730)$128$3,602$36,655
351 ($3,730)$117$3,613$33,041
352 ($3,730)$105$3,625$29,417
353 ($3,730)$94$3,636$25,781
354 ($3,730)$82$3,648$22,133
355 ($3,730)$71$3,659$18,473
356 ($3,730)$59$3,671$14,802
357 ($3,730)$47$3,683$11,119
358 ($3,730)$35$3,695$7,425
359 ($3,730)$24$3,706$3,718
360 ($3,730)$12$3,718$0
TOTALS$545,240$797,600$1,342,840

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.