« 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 November 16, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,785 360 $564,967 $1,362,567

Mortgage Providers

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


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 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 #: 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 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: 4.374% | Rate: 4.374% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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 ($3,785)$2,625$1,159$796,441
2 ($3,785)$2,622$1,163$795,277
3 ($3,785)$2,618$1,167$794,110
4 ($3,785)$2,614$1,171$792,939
5 ($3,785)$2,610$1,175$791,764
6 ($3,785)$2,606$1,179$790,586
7 ($3,785)$2,602$1,183$789,403
8 ($3,785)$2,598$1,186$788,217
9 ($3,785)$2,595$1,190$787,026
10 ($3,785)$2,591$1,194$785,832
11 ($3,785)$2,587$1,198$784,634
12 ($3,785)$2,583$1,202$783,432
Year 2 - 13 ($3,785)$2,579$1,206$782,225
14 ($3,785)$2,575$1,210$781,015
15 ($3,785)$2,571$1,214$779,801
16 ($3,785)$2,567$1,218$778,583
17 ($3,785)$2,563$1,222$777,361
18 ($3,785)$2,559$1,226$776,135
19 ($3,785)$2,555$1,230$774,905
20 ($3,785)$2,551$1,234$773,671
21 ($3,785)$2,547$1,238$772,433
22 ($3,785)$2,543$1,242$771,190
23 ($3,785)$2,539$1,246$769,944
24 ($3,785)$2,534$1,251$768,693
Year 3 - 25 ($3,785)$2,530$1,255$767,439
26 ($3,785)$2,526$1,259$766,180
27 ($3,785)$2,522$1,263$764,917
28 ($3,785)$2,518$1,267$763,650
29 ($3,785)$2,514$1,271$762,379
30 ($3,785)$2,509$1,275$761,103
31 ($3,785)$2,505$1,280$759,824
32 ($3,785)$2,501$1,284$758,540
33 ($3,785)$2,497$1,288$757,252
34 ($3,785)$2,493$1,292$755,960
35 ($3,785)$2,488$1,297$754,663
36 ($3,785)$2,484$1,301$753,362
Year 4 - 37 ($3,785)$2,480$1,305$752,057
38 ($3,785)$2,476$1,309$750,748
39 ($3,785)$2,471$1,314$749,434
40 ($3,785)$2,467$1,318$748,116
41 ($3,785)$2,463$1,322$746,794
42 ($3,785)$2,458$1,327$745,467
43 ($3,785)$2,454$1,331$744,136
44 ($3,785)$2,449$1,335$742,800
45 ($3,785)$2,445$1,340$741,461
46 ($3,785)$2,441$1,344$740,116
47 ($3,785)$2,436$1,349$738,768
48 ($3,785)$2,432$1,353$737,414
Year 5 - 49 ($3,785)$2,427$1,358$736,057
50 ($3,785)$2,423$1,362$734,695
51 ($3,785)$2,418$1,367$733,328
52 ($3,785)$2,414$1,371$731,957
53 ($3,785)$2,409$1,376$730,582
54 ($3,785)$2,405$1,380$729,202
55 ($3,785)$2,400$1,385$727,817
56 ($3,785)$2,396$1,389$726,428
57 ($3,785)$2,391$1,394$725,034
58 ($3,785)$2,387$1,398$723,636
59 ($3,785)$2,382$1,403$722,233
60 ($3,785)$2,377$1,408$720,825
Year 6 - 61 ($3,785)$2,373$1,412$719,413
62 ($3,785)$2,368$1,417$717,996
63 ($3,785)$2,363$1,422$716,575
64 ($3,785)$2,359$1,426$715,149
65 ($3,785)$2,354$1,431$713,718
66 ($3,785)$2,349$1,436$712,282
67 ($3,785)$2,345$1,440$710,842
68 ($3,785)$2,340$1,445$709,397
69 ($3,785)$2,335$1,450$707,947
70 ($3,785)$2,330$1,455$706,492
71 ($3,785)$2,326$1,459$705,033
72 ($3,785)$2,321$1,464$703,569
Year 7 - 73 ($3,785)$2,316$1,469$702,100
74 ($3,785)$2,311$1,474$700,626
75 ($3,785)$2,306$1,479$699,147
76 ($3,785)$2,301$1,484$697,664
77 ($3,785)$2,296$1,488$696,175
78 ($3,785)$2,292$1,493$694,682
79 ($3,785)$2,287$1,498$693,184
80 ($3,785)$2,282$1,503$691,680
81 ($3,785)$2,277$1,508$690,172
82 ($3,785)$2,272$1,513$688,659
83 ($3,785)$2,267$1,518$687,141
84 ($3,785)$2,262$1,523$685,618
Year 8 - 85 ($3,785)$2,257$1,528$684,090
86 ($3,785)$2,252$1,533$682,557
87 ($3,785)$2,247$1,538$681,019
88 ($3,785)$2,242$1,543$679,476
89 ($3,785)$2,237$1,548$677,927
90 ($3,785)$2,232$1,553$676,374
91 ($3,785)$2,226$1,559$674,815
92 ($3,785)$2,221$1,564$673,252
93 ($3,785)$2,216$1,569$671,683
94 ($3,785)$2,211$1,574$670,109
95 ($3,785)$2,206$1,579$668,530
96 ($3,785)$2,201$1,584$666,945
Year 9 - 97 ($3,785)$2,195$1,590$665,356
98 ($3,785)$2,190$1,595$663,761
99 ($3,785)$2,185$1,600$662,161
100 ($3,785)$2,180$1,605$660,556
101 ($3,785)$2,174$1,611$658,945
102 ($3,785)$2,169$1,616$657,329
103 ($3,785)$2,164$1,621$655,708
104 ($3,785)$2,158$1,627$654,082
105 ($3,785)$2,153$1,632$652,450
106 ($3,785)$2,148$1,637$650,812
107 ($3,785)$2,142$1,643$649,170
108 ($3,785)$2,137$1,648$647,522
Year 10 - 109 ($3,785)$2,131$1,653$645,868
110 ($3,785)$2,126$1,659$644,209
111 ($3,785)$2,121$1,664$642,545
112 ($3,785)$2,115$1,670$640,875
113 ($3,785)$2,110$1,675$639,200
114 ($3,785)$2,104$1,681$637,519
115 ($3,785)$2,098$1,686$635,832
116 ($3,785)$2,093$1,692$634,141
117 ($3,785)$2,087$1,698$632,443
118 ($3,785)$2,082$1,703$630,740
119 ($3,785)$2,076$1,709$629,031
120 ($3,785)$2,071$1,714$627,317
Year 11 - 121 ($3,785)$2,065$1,720$625,597
122 ($3,785)$2,059$1,726$623,871
123 ($3,785)$2,054$1,731$622,140
124 ($3,785)$2,048$1,737$620,403
125 ($3,785)$2,042$1,743$618,660
126 ($3,785)$2,036$1,748$616,912
127 ($3,785)$2,031$1,754$615,157
128 ($3,785)$2,025$1,760$613,397
129 ($3,785)$2,019$1,766$611,631
130 ($3,785)$2,013$1,772$609,860
131 ($3,785)$2,007$1,777$608,082
132 ($3,785)$2,002$1,783$606,299
Year 12 - 133 ($3,785)$1,996$1,789$604,510
134 ($3,785)$1,990$1,795$602,715
135 ($3,785)$1,984$1,801$600,914
136 ($3,785)$1,978$1,807$599,107
137 ($3,785)$1,972$1,813$597,294
138 ($3,785)$1,966$1,819$595,475
139 ($3,785)$1,960$1,825$593,651
140 ($3,785)$1,954$1,831$591,820
141 ($3,785)$1,948$1,837$589,983
142 ($3,785)$1,942$1,843$588,140
143 ($3,785)$1,936$1,849$586,291
144 ($3,785)$1,930$1,855$584,436
Year 13 - 145 ($3,785)$1,924$1,861$582,575
146 ($3,785)$1,918$1,867$580,708
147 ($3,785)$1,911$1,873$578,834
148 ($3,785)$1,905$1,880$576,955
149 ($3,785)$1,899$1,886$575,069
150 ($3,785)$1,893$1,892$573,177
151 ($3,785)$1,887$1,898$571,279
152 ($3,785)$1,880$1,904$569,374
153 ($3,785)$1,874$1,911$567,463
154 ($3,785)$1,868$1,917$565,546
155 ($3,785)$1,862$1,923$563,623
156 ($3,785)$1,855$1,930$561,694
Year 14 - 157 ($3,785)$1,849$1,936$559,758
158 ($3,785)$1,843$1,942$557,815
159 ($3,785)$1,836$1,949$555,866
160 ($3,785)$1,830$1,955$553,911
161 ($3,785)$1,823$1,962$551,950
162 ($3,785)$1,817$1,968$549,981
163 ($3,785)$1,810$1,975$548,007
164 ($3,785)$1,804$1,981$546,026
165 ($3,785)$1,797$1,988$544,038
166 ($3,785)$1,791$1,994$542,044
167 ($3,785)$1,784$2,001$540,044
168 ($3,785)$1,778$2,007$538,036
Year 15 - 169 ($3,785)$1,771$2,014$536,022
170 ($3,785)$1,764$2,021$534,002
171 ($3,785)$1,758$2,027$531,975
172 ($3,785)$1,751$2,034$529,941
173 ($3,785)$1,744$2,041$527,900
174 ($3,785)$1,738$2,047$525,853
175 ($3,785)$1,731$2,054$523,799
176 ($3,785)$1,724$2,061$521,738
177 ($3,785)$1,717$2,068$519,671
178 ($3,785)$1,711$2,074$517,597
179 ($3,785)$1,704$2,081$515,515
180 ($3,785)$1,697$2,088$513,427
Year 16 - 181 ($3,785)$1,690$2,095$511,333
182 ($3,785)$1,683$2,102$509,231
183 ($3,785)$1,676$2,109$507,122
184 ($3,785)$1,669$2,116$505,006
185 ($3,785)$1,662$2,123$502,884
186 ($3,785)$1,655$2,130$500,754
187 ($3,785)$1,648$2,137$498,618
188 ($3,785)$1,641$2,144$496,474
189 ($3,785)$1,634$2,151$494,323
190 ($3,785)$1,627$2,158$492,166
191 ($3,785)$1,620$2,165$490,001
192 ($3,785)$1,613$2,172$487,829
Year 17 - 193 ($3,785)$1,606$2,179$485,650
194 ($3,785)$1,599$2,186$483,463
195 ($3,785)$1,591$2,194$481,270
196 ($3,785)$1,584$2,201$479,069
197 ($3,785)$1,577$2,208$476,861
198 ($3,785)$1,570$2,215$474,646
199 ($3,785)$1,562$2,223$472,423
200 ($3,785)$1,555$2,230$470,193
201 ($3,785)$1,548$2,237$467,956
202 ($3,785)$1,540$2,245$465,712
203 ($3,785)$1,533$2,252$463,460
204 ($3,785)$1,526$2,259$461,200
Year 18 - 205 ($3,785)$1,518$2,267$458,934
206 ($3,785)$1,511$2,274$456,659
207 ($3,785)$1,503$2,282$454,378
208 ($3,785)$1,496$2,289$452,088
209 ($3,785)$1,488$2,297$449,792
210 ($3,785)$1,481$2,304$447,487
211 ($3,785)$1,473$2,312$445,175
212 ($3,785)$1,465$2,320$442,856
213 ($3,785)$1,458$2,327$440,529
214 ($3,785)$1,450$2,335$438,194
215 ($3,785)$1,442$2,343$435,851
216 ($3,785)$1,435$2,350$433,501
Year 19 - 217 ($3,785)$1,427$2,358$431,143
218 ($3,785)$1,419$2,366$428,777
219 ($3,785)$1,411$2,374$426,404
220 ($3,785)$1,404$2,381$424,022
221 ($3,785)$1,396$2,389$421,633
222 ($3,785)$1,388$2,397$419,236
223 ($3,785)$1,380$2,405$416,831
224 ($3,785)$1,372$2,413$414,419
225 ($3,785)$1,364$2,421$411,998
226 ($3,785)$1,356$2,429$409,569
227 ($3,785)$1,348$2,437$407,132
228 ($3,785)$1,340$2,445$404,687
Year 20 - 229 ($3,785)$1,332$2,453$402,235
230 ($3,785)$1,324$2,461$399,774
231 ($3,785)$1,316$2,469$397,305
232 ($3,785)$1,308$2,477$394,828
233 ($3,785)$1,300$2,485$392,342
234 ($3,785)$1,291$2,493$389,849
235 ($3,785)$1,283$2,502$387,347
236 ($3,785)$1,275$2,510$384,837
237 ($3,785)$1,267$2,518$382,319
238 ($3,785)$1,258$2,526$379,793
239 ($3,785)$1,250$2,535$377,258
240 ($3,785)$1,242$2,543$374,715
Year 21 - 241 ($3,785)$1,233$2,551$372,164
242 ($3,785)$1,225$2,560$369,604
243 ($3,785)$1,217$2,568$367,035
244 ($3,785)$1,208$2,577$364,459
245 ($3,785)$1,200$2,585$361,873
246 ($3,785)$1,191$2,594$359,280
247 ($3,785)$1,183$2,602$356,677
248 ($3,785)$1,174$2,611$354,066
249 ($3,785)$1,165$2,619$351,447
250 ($3,785)$1,157$2,628$348,819
251 ($3,785)$1,148$2,637$346,182
252 ($3,785)$1,140$2,645$343,537
Year 22 - 253 ($3,785)$1,131$2,654$340,883
254 ($3,785)$1,122$2,663$338,220
255 ($3,785)$1,113$2,672$335,548
256 ($3,785)$1,105$2,680$332,868
257 ($3,785)$1,096$2,689$330,179
258 ($3,785)$1,087$2,698$327,481
259 ($3,785)$1,078$2,707$324,774
260 ($3,785)$1,069$2,716$322,058
261 ($3,785)$1,060$2,725$319,333
262 ($3,785)$1,051$2,734$316,599
263 ($3,785)$1,042$2,743$313,856
264 ($3,785)$1,033$2,752$311,105
Year 23 - 265 ($3,785)$1,024$2,761$308,344
266 ($3,785)$1,015$2,770$305,574
267 ($3,785)$1,006$2,779$302,795
268 ($3,785)$997$2,788$300,007
269 ($3,785)$988$2,797$297,209
270 ($3,785)$978$2,807$294,403
271 ($3,785)$969$2,816$291,587
272 ($3,785)$960$2,825$288,762
273 ($3,785)$951$2,834$285,927
274 ($3,785)$941$2,844$283,084
275 ($3,785)$932$2,853$280,230
276 ($3,785)$922$2,862$277,368
Year 24 - 277 ($3,785)$913$2,872$274,496
278 ($3,785)$904$2,881$271,615
279 ($3,785)$894$2,891$268,724
280 ($3,785)$885$2,900$265,824
281 ($3,785)$875$2,910$262,914
282 ($3,785)$865$2,919$259,994
283 ($3,785)$856$2,929$257,065
284 ($3,785)$846$2,939$254,126
285 ($3,785)$836$2,948$251,178
286 ($3,785)$827$2,958$248,220
287 ($3,785)$817$2,968$245,252
288 ($3,785)$807$2,978$242,274
Year 25 - 289 ($3,785)$797$2,987$239,287
290 ($3,785)$788$2,997$236,290
291 ($3,785)$778$3,007$233,283
292 ($3,785)$768$3,017$230,265
293 ($3,785)$758$3,027$227,239
294 ($3,785)$748$3,037$224,202
295 ($3,785)$738$3,047$221,155
296 ($3,785)$728$3,057$218,098
297 ($3,785)$718$3,067$215,031
298 ($3,785)$708$3,077$211,954
299 ($3,785)$698$3,087$208,866
300 ($3,785)$688$3,097$205,769
Year 26 - 301 ($3,785)$677$3,108$202,661
302 ($3,785)$667$3,118$199,544
303 ($3,785)$657$3,128$196,416
304 ($3,785)$647$3,138$193,277
305 ($3,785)$636$3,149$190,128
306 ($3,785)$626$3,159$186,969
307 ($3,785)$615$3,169$183,800
308 ($3,785)$605$3,180$180,620
309 ($3,785)$595$3,190$177,430
310 ($3,785)$584$3,201$174,229
311 ($3,785)$574$3,211$171,017
312 ($3,785)$563$3,222$167,795
Year 27 - 313 ($3,785)$552$3,233$164,563
314 ($3,785)$542$3,243$161,320
315 ($3,785)$531$3,254$158,066
316 ($3,785)$520$3,265$154,801
317 ($3,785)$510$3,275$151,526
318 ($3,785)$499$3,286$148,240
319 ($3,785)$488$3,297$144,943
320 ($3,785)$477$3,308$141,635
321 ($3,785)$466$3,319$138,316
322 ($3,785)$455$3,330$134,987
323 ($3,785)$444$3,341$131,646
324 ($3,785)$433$3,352$128,294
Year 28 - 325 ($3,785)$422$3,363$124,932
326 ($3,785)$411$3,374$121,558
327 ($3,785)$400$3,385$118,173
328 ($3,785)$389$3,396$114,777
329 ($3,785)$378$3,407$111,370
330 ($3,785)$367$3,418$107,952
331 ($3,785)$355$3,430$104,522
332 ($3,785)$344$3,441$101,082
333 ($3,785)$333$3,452$97,629
334 ($3,785)$321$3,464$94,166
335 ($3,785)$310$3,475$90,691
336 ($3,785)$299$3,486$87,205
Year 29 - 337 ($3,785)$287$3,498$83,707
338 ($3,785)$276$3,509$80,197
339 ($3,785)$264$3,521$76,676
340 ($3,785)$252$3,533$73,144
341 ($3,785)$241$3,544$69,600
342 ($3,785)$229$3,556$66,044
343 ($3,785)$217$3,568$62,476
344 ($3,785)$206$3,579$58,897
345 ($3,785)$194$3,591$55,306
346 ($3,785)$182$3,603$51,703
347 ($3,785)$170$3,615$48,088
348 ($3,785)$158$3,627$44,462
Year 30 - 349 ($3,785)$146$3,639$40,823
350 ($3,785)$134$3,651$37,173
351 ($3,785)$122$3,663$33,510
352 ($3,785)$110$3,675$29,836
353 ($3,785)$98$3,687$26,149
354 ($3,785)$86$3,699$22,450
355 ($3,785)$74$3,711$18,739
356 ($3,785)$62$3,723$15,016
357 ($3,785)$49$3,735$11,280
358 ($3,785)$37$3,748$7,533
359 ($3,785)$25$3,760$3,772
360 ($3,785)$12$3,772$0
TOTALS$564,967$797,600$1,362,567

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.