« Back to all home prices

Mortgage Payment Schedule for a $998,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($199,600) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,807 360 $572,150 $1,370,550

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | 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

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,323 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.875% | Rate: 4.875% | 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  $998,000
Down Payment $199,600$798,400
Year 1 - 1 ($3,807)$2,655$1,152$797,248
2 ($3,807)$2,651$1,156$796,091
3 ($3,807)$2,647$1,160$794,931
4 ($3,807)$2,643$1,164$793,767
5 ($3,807)$2,639$1,168$792,600
6 ($3,807)$2,635$1,172$791,428
7 ($3,807)$2,631$1,176$790,252
8 ($3,807)$2,628$1,179$789,073
9 ($3,807)$2,624$1,183$787,889
10 ($3,807)$2,620$1,187$786,702
11 ($3,807)$2,616$1,191$785,511
12 ($3,807)$2,612$1,195$784,315
Year 2 - 13 ($3,807)$2,608$1,199$783,116
14 ($3,807)$2,604$1,203$781,913
15 ($3,807)$2,600$1,207$780,706
16 ($3,807)$2,596$1,211$779,495
17 ($3,807)$2,592$1,215$778,279
18 ($3,807)$2,588$1,219$777,060
19 ($3,807)$2,584$1,223$775,837
20 ($3,807)$2,580$1,227$774,609
21 ($3,807)$2,576$1,232$773,378
22 ($3,807)$2,571$1,236$772,142
23 ($3,807)$2,567$1,240$770,902
24 ($3,807)$2,563$1,244$769,659
Year 3 - 25 ($3,807)$2,559$1,248$768,411
26 ($3,807)$2,555$1,252$767,158
27 ($3,807)$2,551$1,256$765,902
28 ($3,807)$2,547$1,260$764,642
29 ($3,807)$2,542$1,265$763,377
30 ($3,807)$2,538$1,269$762,108
31 ($3,807)$2,534$1,273$760,835
32 ($3,807)$2,530$1,277$759,558
33 ($3,807)$2,526$1,282$758,276
34 ($3,807)$2,521$1,286$756,990
35 ($3,807)$2,517$1,290$755,700
36 ($3,807)$2,513$1,294$754,406
Year 4 - 37 ($3,807)$2,508$1,299$753,107
38 ($3,807)$2,504$1,303$751,804
39 ($3,807)$2,500$1,307$750,497
40 ($3,807)$2,495$1,312$749,185
41 ($3,807)$2,491$1,316$747,869
42 ($3,807)$2,487$1,320$746,549
43 ($3,807)$2,482$1,325$745,224
44 ($3,807)$2,478$1,329$743,895
45 ($3,807)$2,473$1,334$742,561
46 ($3,807)$2,469$1,338$741,223
47 ($3,807)$2,465$1,343$739,881
48 ($3,807)$2,460$1,347$738,534
Year 5 - 49 ($3,807)$2,456$1,351$737,182
50 ($3,807)$2,451$1,356$735,826
51 ($3,807)$2,447$1,360$734,466
52 ($3,807)$2,442$1,365$733,101
53 ($3,807)$2,438$1,370$731,731
54 ($3,807)$2,433$1,374$730,357
55 ($3,807)$2,428$1,379$728,979
56 ($3,807)$2,424$1,383$727,595
57 ($3,807)$2,419$1,388$726,207
58 ($3,807)$2,415$1,392$724,815
59 ($3,807)$2,410$1,397$723,418
60 ($3,807)$2,405$1,402$722,016
Year 6 - 61 ($3,807)$2,401$1,406$720,610
62 ($3,807)$2,396$1,411$719,199
63 ($3,807)$2,391$1,416$717,783
64 ($3,807)$2,387$1,420$716,363
65 ($3,807)$2,382$1,425$714,937
66 ($3,807)$2,377$1,430$713,508
67 ($3,807)$2,372$1,435$712,073
68 ($3,807)$2,368$1,439$710,633
69 ($3,807)$2,363$1,444$709,189
70 ($3,807)$2,358$1,449$707,740
71 ($3,807)$2,353$1,454$706,286
72 ($3,807)$2,348$1,459$704,828
Year 7 - 73 ($3,807)$2,344$1,464$703,364
74 ($3,807)$2,339$1,468$701,896
75 ($3,807)$2,334$1,473$700,422
76 ($3,807)$2,329$1,478$698,944
77 ($3,807)$2,324$1,483$697,461
78 ($3,807)$2,319$1,488$695,973
79 ($3,807)$2,314$1,493$694,480
80 ($3,807)$2,309$1,498$692,982
81 ($3,807)$2,304$1,503$691,479
82 ($3,807)$2,299$1,508$689,971
83 ($3,807)$2,294$1,513$688,458
84 ($3,807)$2,289$1,518$686,941
Year 8 - 85 ($3,807)$2,284$1,523$685,418
86 ($3,807)$2,279$1,528$683,889
87 ($3,807)$2,274$1,533$682,356
88 ($3,807)$2,269$1,538$680,818
89 ($3,807)$2,264$1,543$679,275
90 ($3,807)$2,259$1,548$677,726
91 ($3,807)$2,253$1,554$676,173
92 ($3,807)$2,248$1,559$674,614
93 ($3,807)$2,243$1,564$673,050
94 ($3,807)$2,238$1,569$671,481
95 ($3,807)$2,233$1,574$669,906
96 ($3,807)$2,227$1,580$668,327
Year 9 - 97 ($3,807)$2,222$1,585$666,742
98 ($3,807)$2,217$1,590$665,151
99 ($3,807)$2,212$1,595$663,556
100 ($3,807)$2,206$1,601$661,955
101 ($3,807)$2,201$1,606$660,349
102 ($3,807)$2,196$1,611$658,738
103 ($3,807)$2,190$1,617$657,121
104 ($3,807)$2,185$1,622$655,499
105 ($3,807)$2,180$1,628$653,871
106 ($3,807)$2,174$1,633$652,238
107 ($3,807)$2,169$1,638$650,600
108 ($3,807)$2,163$1,644$648,956
Year 10 - 109 ($3,807)$2,158$1,649$647,307
110 ($3,807)$2,152$1,655$645,652
111 ($3,807)$2,147$1,660$643,992
112 ($3,807)$2,141$1,666$642,326
113 ($3,807)$2,136$1,671$640,655
114 ($3,807)$2,130$1,677$638,978
115 ($3,807)$2,125$1,682$637,295
116 ($3,807)$2,119$1,688$635,607
117 ($3,807)$2,113$1,694$633,913
118 ($3,807)$2,108$1,699$632,214
119 ($3,807)$2,102$1,705$630,509
120 ($3,807)$2,096$1,711$628,798
Year 11 - 121 ($3,807)$2,091$1,716$627,082
122 ($3,807)$2,085$1,722$625,360
123 ($3,807)$2,079$1,728$623,632
124 ($3,807)$2,074$1,734$621,899
125 ($3,807)$2,068$1,739$620,160
126 ($3,807)$2,062$1,745$618,414
127 ($3,807)$2,056$1,751$616,664
128 ($3,807)$2,050$1,757$614,907
129 ($3,807)$2,045$1,763$613,144
130 ($3,807)$2,039$1,768$611,376
131 ($3,807)$2,033$1,774$609,602
132 ($3,807)$2,027$1,780$607,822
Year 12 - 133 ($3,807)$2,021$1,786$606,036
134 ($3,807)$2,015$1,792$604,244
135 ($3,807)$2,009$1,798$602,446
136 ($3,807)$2,003$1,804$600,642
137 ($3,807)$1,997$1,810$598,832
138 ($3,807)$1,991$1,816$597,016
139 ($3,807)$1,985$1,822$595,194
140 ($3,807)$1,979$1,828$593,366
141 ($3,807)$1,973$1,834$591,532
142 ($3,807)$1,967$1,840$589,691
143 ($3,807)$1,961$1,846$587,845
144 ($3,807)$1,955$1,852$585,992
Year 13 - 145 ($3,807)$1,948$1,859$584,134
146 ($3,807)$1,942$1,865$582,269
147 ($3,807)$1,936$1,871$580,398
148 ($3,807)$1,930$1,877$578,521
149 ($3,807)$1,924$1,884$576,637
150 ($3,807)$1,917$1,890$574,747
151 ($3,807)$1,911$1,896$572,851
152 ($3,807)$1,905$1,902$570,949
153 ($3,807)$1,898$1,909$569,040
154 ($3,807)$1,892$1,915$567,125
155 ($3,807)$1,886$1,921$565,204
156 ($3,807)$1,879$1,928$563,276
Year 14 - 157 ($3,807)$1,873$1,934$561,342
158 ($3,807)$1,866$1,941$559,401
159 ($3,807)$1,860$1,947$557,454
160 ($3,807)$1,854$1,954$555,501
161 ($3,807)$1,847$1,960$553,541
162 ($3,807)$1,841$1,967$551,574
163 ($3,807)$1,834$1,973$549,601
164 ($3,807)$1,827$1,980$547,621
165 ($3,807)$1,821$1,986$545,635
166 ($3,807)$1,814$1,993$543,642
167 ($3,807)$1,808$1,999$541,643
168 ($3,807)$1,801$2,006$539,637
Year 15 - 169 ($3,807)$1,794$2,013$537,624
170 ($3,807)$1,788$2,019$535,604
171 ($3,807)$1,781$2,026$533,578
172 ($3,807)$1,774$2,033$531,545
173 ($3,807)$1,767$2,040$529,506
174 ($3,807)$1,761$2,046$527,459
175 ($3,807)$1,754$2,053$525,406
176 ($3,807)$1,747$2,060$523,346
177 ($3,807)$1,740$2,067$521,279
178 ($3,807)$1,733$2,074$519,205
179 ($3,807)$1,726$2,081$517,124
180 ($3,807)$1,719$2,088$515,036
Year 16 - 181 ($3,807)$1,712$2,095$512,942
182 ($3,807)$1,706$2,102$510,840
183 ($3,807)$1,699$2,109$508,732
184 ($3,807)$1,692$2,116$506,616
185 ($3,807)$1,684$2,123$504,494
186 ($3,807)$1,677$2,130$502,364
187 ($3,807)$1,670$2,137$500,227
188 ($3,807)$1,663$2,144$498,083
189 ($3,807)$1,656$2,151$495,933
190 ($3,807)$1,649$2,158$493,774
191 ($3,807)$1,642$2,165$491,609
192 ($3,807)$1,635$2,172$489,437
Year 17 - 193 ($3,807)$1,627$2,180$487,257
194 ($3,807)$1,620$2,187$485,070
195 ($3,807)$1,613$2,194$482,876
196 ($3,807)$1,606$2,202$480,674
197 ($3,807)$1,598$2,209$478,465
198 ($3,807)$1,591$2,216$476,249
199 ($3,807)$1,584$2,224$474,026
200 ($3,807)$1,576$2,231$471,795
201 ($3,807)$1,569$2,238$469,556
202 ($3,807)$1,561$2,246$467,311
203 ($3,807)$1,554$2,253$465,057
204 ($3,807)$1,546$2,261$462,797
Year 18 - 205 ($3,807)$1,539$2,268$460,528
206 ($3,807)$1,531$2,276$458,252
207 ($3,807)$1,524$2,283$455,969
208 ($3,807)$1,516$2,291$453,678
209 ($3,807)$1,508$2,299$451,379
210 ($3,807)$1,501$2,306$449,073
211 ($3,807)$1,493$2,314$446,759
212 ($3,807)$1,485$2,322$444,438
213 ($3,807)$1,478$2,329$442,108
214 ($3,807)$1,470$2,337$439,771
215 ($3,807)$1,462$2,345$437,426
216 ($3,807)$1,454$2,353$435,074
Year 19 - 217 ($3,807)$1,447$2,360$432,713
218 ($3,807)$1,439$2,368$430,345
219 ($3,807)$1,431$2,376$427,969
220 ($3,807)$1,423$2,384$425,585
221 ($3,807)$1,415$2,392$423,193
222 ($3,807)$1,407$2,400$420,793
223 ($3,807)$1,399$2,408$418,385
224 ($3,807)$1,391$2,416$415,969
225 ($3,807)$1,383$2,424$413,545
226 ($3,807)$1,375$2,432$411,113
227 ($3,807)$1,367$2,440$408,673
228 ($3,807)$1,359$2,448$406,224
Year 20 - 229 ($3,807)$1,351$2,456$403,768
230 ($3,807)$1,343$2,465$401,304
231 ($3,807)$1,334$2,473$398,831
232 ($3,807)$1,326$2,481$396,350
233 ($3,807)$1,318$2,489$393,861
234 ($3,807)$1,310$2,497$391,363
235 ($3,807)$1,301$2,506$388,857
236 ($3,807)$1,293$2,514$386,343
237 ($3,807)$1,285$2,522$383,821
238 ($3,807)$1,276$2,531$381,290
239 ($3,807)$1,268$2,539$378,750
240 ($3,807)$1,259$2,548$376,203
Year 21 - 241 ($3,807)$1,251$2,556$373,647
242 ($3,807)$1,242$2,565$371,082
243 ($3,807)$1,234$2,573$368,509
244 ($3,807)$1,225$2,582$365,927
245 ($3,807)$1,217$2,590$363,336
246 ($3,807)$1,208$2,599$360,737
247 ($3,807)$1,199$2,608$358,130
248 ($3,807)$1,191$2,616$355,514
249 ($3,807)$1,182$2,625$352,889
250 ($3,807)$1,173$2,634$350,255
251 ($3,807)$1,165$2,642$347,612
252 ($3,807)$1,156$2,651$344,961
Year 22 - 253 ($3,807)$1,147$2,660$342,301
254 ($3,807)$1,138$2,669$339,632
255 ($3,807)$1,129$2,678$336,954
256 ($3,807)$1,120$2,687$334,267
257 ($3,807)$1,111$2,696$331,572
258 ($3,807)$1,102$2,705$328,867
259 ($3,807)$1,093$2,714$326,154
260 ($3,807)$1,084$2,723$323,431
261 ($3,807)$1,075$2,732$320,699
262 ($3,807)$1,066$2,741$317,959
263 ($3,807)$1,057$2,750$315,209
264 ($3,807)$1,048$2,759$312,450
Year 23 - 265 ($3,807)$1,039$2,768$309,682
266 ($3,807)$1,030$2,777$306,904
267 ($3,807)$1,020$2,787$304,118
268 ($3,807)$1,011$2,796$301,322
269 ($3,807)$1,002$2,805$298,516
270 ($3,807)$993$2,815$295,702
271 ($3,807)$983$2,824$292,878
272 ($3,807)$974$2,833$290,045
273 ($3,807)$964$2,843$287,202
274 ($3,807)$955$2,852$284,350
275 ($3,807)$945$2,862$281,488
276 ($3,807)$936$2,871$278,617
Year 24 - 277 ($3,807)$926$2,881$275,737
278 ($3,807)$917$2,890$272,846
279 ($3,807)$907$2,900$269,946
280 ($3,807)$898$2,910$267,037
281 ($3,807)$888$2,919$264,118
282 ($3,807)$878$2,929$261,189
283 ($3,807)$868$2,939$258,250
284 ($3,807)$859$2,948$255,302
285 ($3,807)$849$2,958$252,344
286 ($3,807)$839$2,968$249,376
287 ($3,807)$829$2,978$246,398
288 ($3,807)$819$2,988$243,410
Year 25 - 289 ($3,807)$809$2,998$240,412
290 ($3,807)$799$3,008$237,404
291 ($3,807)$789$3,018$234,387
292 ($3,807)$779$3,028$231,359
293 ($3,807)$769$3,038$228,321
294 ($3,807)$759$3,048$225,273
295 ($3,807)$749$3,058$222,215
296 ($3,807)$739$3,068$219,147
297 ($3,807)$729$3,078$216,068
298 ($3,807)$718$3,089$212,980
299 ($3,807)$708$3,099$209,881
300 ($3,807)$698$3,109$206,772
Year 26 - 301 ($3,807)$688$3,120$203,652
302 ($3,807)$677$3,130$200,522
303 ($3,807)$667$3,140$197,382
304 ($3,807)$656$3,151$194,231
305 ($3,807)$646$3,161$191,070
306 ($3,807)$635$3,172$187,898
307 ($3,807)$625$3,182$184,716
308 ($3,807)$614$3,193$181,523
309 ($3,807)$604$3,204$178,319
310 ($3,807)$593$3,214$175,105
311 ($3,807)$582$3,225$171,880
312 ($3,807)$572$3,236$168,645
Year 27 - 313 ($3,807)$561$3,246$165,398
314 ($3,807)$550$3,257$162,141
315 ($3,807)$539$3,268$158,873
316 ($3,807)$528$3,279$155,594
317 ($3,807)$517$3,290$152,305
318 ($3,807)$506$3,301$149,004
319 ($3,807)$495$3,312$145,692
320 ($3,807)$484$3,323$142,370
321 ($3,807)$473$3,334$139,036
322 ($3,807)$462$3,345$135,691
323 ($3,807)$451$3,356$132,335
324 ($3,807)$440$3,367$128,968
Year 28 - 325 ($3,807)$429$3,378$125,590
326 ($3,807)$418$3,389$122,200
327 ($3,807)$406$3,401$118,800
328 ($3,807)$395$3,412$115,388
329 ($3,807)$384$3,423$111,964
330 ($3,807)$372$3,435$108,529
331 ($3,807)$361$3,446$105,083
332 ($3,807)$349$3,458$101,626
333 ($3,807)$338$3,469$98,156
334 ($3,807)$326$3,481$94,676
335 ($3,807)$315$3,492$91,183
336 ($3,807)$303$3,504$87,679
Year 29 - 337 ($3,807)$292$3,516$84,164
338 ($3,807)$280$3,527$80,637
339 ($3,807)$268$3,539$77,098
340 ($3,807)$256$3,551$73,547
341 ($3,807)$245$3,563$69,984
342 ($3,807)$233$3,574$66,410
343 ($3,807)$221$3,586$62,824
344 ($3,807)$209$3,598$59,226
345 ($3,807)$197$3,610$55,615
346 ($3,807)$185$3,622$51,993
347 ($3,807)$173$3,634$48,359
348 ($3,807)$161$3,646$44,713
Year 30 - 349 ($3,807)$149$3,658$41,054
350 ($3,807)$137$3,671$37,384
351 ($3,807)$124$3,683$33,701
352 ($3,807)$112$3,695$30,006
353 ($3,807)$100$3,707$26,299
354 ($3,807)$87$3,720$22,579
355 ($3,807)$75$3,732$18,847
356 ($3,807)$63$3,744$15,103
357 ($3,807)$50$3,757$11,346
358 ($3,807)$38$3,769$7,576
359 ($3,807)$25$3,782$3,794
360 ($3,807)$13$3,794$0
TOTALS$572,150$798,400$1,370,550

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.