« Back to all home prices

Mortgage Payment Schedule for a $999,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($199,800) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,715 360 $538,142 $1,337,342

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 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 #: 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 #: 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 #: 122701 | State Lic #: MC-1186
$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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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 #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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
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  $999,000
Down Payment $199,800$799,200
Year 1 - 1 ($3,715)$2,517$1,197$798,003
2 ($3,715)$2,514$1,201$796,802
3 ($3,715)$2,510$1,205$795,597
4 ($3,715)$2,506$1,209$794,388
5 ($3,715)$2,502$1,213$793,175
6 ($3,715)$2,499$1,216$791,959
7 ($3,715)$2,495$1,220$790,739
8 ($3,715)$2,491$1,224$789,515
9 ($3,715)$2,487$1,228$788,287
10 ($3,715)$2,483$1,232$787,055
11 ($3,715)$2,479$1,236$785,820
12 ($3,715)$2,475$1,240$784,580
Year 2 - 13 ($3,715)$2,471$1,243$783,337
14 ($3,715)$2,468$1,247$782,089
15 ($3,715)$2,464$1,251$780,838
16 ($3,715)$2,460$1,255$779,583
17 ($3,715)$2,456$1,259$778,324
18 ($3,715)$2,452$1,263$777,061
19 ($3,715)$2,448$1,267$775,794
20 ($3,715)$2,444$1,271$774,522
21 ($3,715)$2,440$1,275$773,247
22 ($3,715)$2,436$1,279$771,968
23 ($3,715)$2,432$1,283$770,685
24 ($3,715)$2,428$1,287$769,398
Year 3 - 25 ($3,715)$2,424$1,291$768,107
26 ($3,715)$2,420$1,295$766,811
27 ($3,715)$2,415$1,299$765,512
28 ($3,715)$2,411$1,303$764,209
29 ($3,715)$2,407$1,308$762,901
30 ($3,715)$2,403$1,312$761,589
31 ($3,715)$2,399$1,316$760,273
32 ($3,715)$2,395$1,320$758,953
33 ($3,715)$2,391$1,324$757,629
34 ($3,715)$2,387$1,328$756,301
35 ($3,715)$2,382$1,332$754,969
36 ($3,715)$2,378$1,337$753,632
Year 4 - 37 ($3,715)$2,374$1,341$752,291
38 ($3,715)$2,370$1,345$750,946
39 ($3,715)$2,365$1,349$749,597
40 ($3,715)$2,361$1,354$748,243
41 ($3,715)$2,357$1,358$746,885
42 ($3,715)$2,353$1,362$745,523
43 ($3,715)$2,348$1,366$744,156
44 ($3,715)$2,344$1,371$742,786
45 ($3,715)$2,340$1,375$741,411
46 ($3,715)$2,335$1,379$740,031
47 ($3,715)$2,331$1,384$738,647
48 ($3,715)$2,327$1,388$737,259
Year 5 - 49 ($3,715)$2,322$1,392$735,867
50 ($3,715)$2,318$1,397$734,470
51 ($3,715)$2,314$1,401$733,069
52 ($3,715)$2,309$1,406$731,663
53 ($3,715)$2,305$1,410$730,253
54 ($3,715)$2,300$1,415$728,838
55 ($3,715)$2,296$1,419$727,420
56 ($3,715)$2,291$1,423$725,996
57 ($3,715)$2,287$1,428$724,568
58 ($3,715)$2,282$1,432$723,136
59 ($3,715)$2,278$1,437$721,699
60 ($3,715)$2,273$1,441$720,257
Year 6 - 61 ($3,715)$2,269$1,446$718,811
62 ($3,715)$2,264$1,451$717,361
63 ($3,715)$2,260$1,455$715,905
64 ($3,715)$2,255$1,460$714,446
65 ($3,715)$2,251$1,464$712,981
66 ($3,715)$2,246$1,469$711,512
67 ($3,715)$2,241$1,474$710,039
68 ($3,715)$2,237$1,478$708,561
69 ($3,715)$2,232$1,483$707,078
70 ($3,715)$2,227$1,488$705,590
71 ($3,715)$2,223$1,492$704,098
72 ($3,715)$2,218$1,497$702,601
Year 7 - 73 ($3,715)$2,213$1,502$701,099
74 ($3,715)$2,208$1,506$699,593
75 ($3,715)$2,204$1,511$698,082
76 ($3,715)$2,199$1,516$696,566
77 ($3,715)$2,194$1,521$695,045
78 ($3,715)$2,189$1,525$693,520
79 ($3,715)$2,185$1,530$691,990
80 ($3,715)$2,180$1,535$690,455
81 ($3,715)$2,175$1,540$688,915
82 ($3,715)$2,170$1,545$687,370
83 ($3,715)$2,165$1,550$685,820
84 ($3,715)$2,160$1,555$684,266
Year 8 - 85 ($3,715)$2,155$1,559$682,706
86 ($3,715)$2,151$1,564$681,142
87 ($3,715)$2,146$1,569$679,573
88 ($3,715)$2,141$1,574$677,999
89 ($3,715)$2,136$1,579$676,420
90 ($3,715)$2,131$1,584$674,835
91 ($3,715)$2,126$1,589$673,246
92 ($3,715)$2,121$1,594$671,652
93 ($3,715)$2,116$1,599$670,053
94 ($3,715)$2,111$1,604$668,449
95 ($3,715)$2,106$1,609$666,840
96 ($3,715)$2,101$1,614$665,225
Year 9 - 97 ($3,715)$2,095$1,619$663,606
98 ($3,715)$2,090$1,624$661,982
99 ($3,715)$2,085$1,630$660,352
100 ($3,715)$2,080$1,635$658,717
101 ($3,715)$2,075$1,640$657,077
102 ($3,715)$2,070$1,645$655,432
103 ($3,715)$2,065$1,650$653,782
104 ($3,715)$2,059$1,655$652,127
105 ($3,715)$2,054$1,661$650,466
106 ($3,715)$2,049$1,666$648,800
107 ($3,715)$2,044$1,671$647,129
108 ($3,715)$2,038$1,676$645,453
Year 10 - 109 ($3,715)$2,033$1,682$643,771
110 ($3,715)$2,028$1,687$642,084
111 ($3,715)$2,023$1,692$640,392
112 ($3,715)$2,017$1,698$638,694
113 ($3,715)$2,012$1,703$636,991
114 ($3,715)$2,007$1,708$635,283
115 ($3,715)$2,001$1,714$633,569
116 ($3,715)$1,996$1,719$631,850
117 ($3,715)$1,990$1,725$630,126
118 ($3,715)$1,985$1,730$628,396
119 ($3,715)$1,979$1,735$626,660
120 ($3,715)$1,974$1,741$624,919
Year 11 - 121 ($3,715)$1,968$1,746$623,173
122 ($3,715)$1,963$1,752$621,421
123 ($3,715)$1,957$1,757$619,664
124 ($3,715)$1,952$1,763$617,901
125 ($3,715)$1,946$1,768$616,132
126 ($3,715)$1,941$1,774$614,358
127 ($3,715)$1,935$1,780$612,579
128 ($3,715)$1,930$1,785$610,794
129 ($3,715)$1,924$1,791$609,003
130 ($3,715)$1,918$1,796$607,206
131 ($3,715)$1,913$1,802$605,404
132 ($3,715)$1,907$1,808$603,596
Year 12 - 133 ($3,715)$1,901$1,814$601,783
134 ($3,715)$1,896$1,819$599,964
135 ($3,715)$1,890$1,825$598,139
136 ($3,715)$1,884$1,831$596,308
137 ($3,715)$1,878$1,836$594,472
138 ($3,715)$1,873$1,842$592,629
139 ($3,715)$1,867$1,848$590,781
140 ($3,715)$1,861$1,854$588,927
141 ($3,715)$1,855$1,860$587,068
142 ($3,715)$1,849$1,866$585,202
143 ($3,715)$1,843$1,871$583,331
144 ($3,715)$1,837$1,877$581,453
Year 13 - 145 ($3,715)$1,832$1,883$579,570
146 ($3,715)$1,826$1,889$577,681
147 ($3,715)$1,820$1,895$575,786
148 ($3,715)$1,814$1,901$573,885
149 ($3,715)$1,808$1,907$571,977
150 ($3,715)$1,802$1,913$570,064
151 ($3,715)$1,796$1,919$568,145
152 ($3,715)$1,790$1,925$566,220
153 ($3,715)$1,784$1,931$564,289
154 ($3,715)$1,778$1,937$562,351
155 ($3,715)$1,771$1,943$560,408
156 ($3,715)$1,765$1,950$558,458
Year 14 - 157 ($3,715)$1,759$1,956$556,503
158 ($3,715)$1,753$1,962$554,541
159 ($3,715)$1,747$1,968$552,573
160 ($3,715)$1,741$1,974$550,599
161 ($3,715)$1,734$1,980$548,618
162 ($3,715)$1,728$1,987$546,631
163 ($3,715)$1,722$1,993$544,639
164 ($3,715)$1,716$1,999$542,639
165 ($3,715)$1,709$2,006$540,634
166 ($3,715)$1,703$2,012$538,622
167 ($3,715)$1,697$2,018$536,604
168 ($3,715)$1,690$2,025$534,579
Year 15 - 169 ($3,715)$1,684$2,031$532,548
170 ($3,715)$1,678$2,037$530,511
171 ($3,715)$1,671$2,044$528,467
172 ($3,715)$1,665$2,050$526,417
173 ($3,715)$1,658$2,057$524,360
174 ($3,715)$1,652$2,063$522,297
175 ($3,715)$1,645$2,070$520,228
176 ($3,715)$1,639$2,076$518,152
177 ($3,715)$1,632$2,083$516,069
178 ($3,715)$1,626$2,089$513,980
179 ($3,715)$1,619$2,096$511,884
180 ($3,715)$1,612$2,102$509,782
Year 16 - 181 ($3,715)$1,606$2,109$507,673
182 ($3,715)$1,599$2,116$505,557
183 ($3,715)$1,593$2,122$503,435
184 ($3,715)$1,586$2,129$501,306
185 ($3,715)$1,579$2,136$499,170
186 ($3,715)$1,572$2,142$497,027
187 ($3,715)$1,566$2,149$494,878
188 ($3,715)$1,559$2,156$492,722
189 ($3,715)$1,552$2,163$490,559
190 ($3,715)$1,545$2,170$488,390
191 ($3,715)$1,538$2,176$486,213
192 ($3,715)$1,532$2,183$484,030
Year 17 - 193 ($3,715)$1,525$2,190$481,840
194 ($3,715)$1,518$2,197$479,643
195 ($3,715)$1,511$2,204$477,439
196 ($3,715)$1,504$2,211$475,228
197 ($3,715)$1,497$2,218$473,010
198 ($3,715)$1,490$2,225$470,785
199 ($3,715)$1,483$2,232$468,554
200 ($3,715)$1,476$2,239$466,315
201 ($3,715)$1,469$2,246$464,069
202 ($3,715)$1,462$2,253$461,816
203 ($3,715)$1,455$2,260$459,556
204 ($3,715)$1,448$2,267$457,288
Year 18 - 205 ($3,715)$1,440$2,274$455,014
206 ($3,715)$1,433$2,282$452,732
207 ($3,715)$1,426$2,289$450,444
208 ($3,715)$1,419$2,296$448,148
209 ($3,715)$1,412$2,303$445,845
210 ($3,715)$1,404$2,310$443,534
211 ($3,715)$1,397$2,318$441,216
212 ($3,715)$1,390$2,325$438,891
213 ($3,715)$1,383$2,332$436,559
214 ($3,715)$1,375$2,340$434,219
215 ($3,715)$1,368$2,347$431,872
216 ($3,715)$1,360$2,354$429,518
Year 19 - 217 ($3,715)$1,353$2,362$427,156
218 ($3,715)$1,346$2,369$424,787
219 ($3,715)$1,338$2,377$422,410
220 ($3,715)$1,331$2,384$420,026
221 ($3,715)$1,323$2,392$417,634
222 ($3,715)$1,316$2,399$415,235
223 ($3,715)$1,308$2,407$412,828
224 ($3,715)$1,300$2,414$410,413
225 ($3,715)$1,293$2,422$407,991
226 ($3,715)$1,285$2,430$405,562
227 ($3,715)$1,278$2,437$403,124
228 ($3,715)$1,270$2,445$400,679
Year 20 - 229 ($3,715)$1,262$2,453$398,227
230 ($3,715)$1,254$2,460$395,766
231 ($3,715)$1,247$2,468$393,298
232 ($3,715)$1,239$2,476$390,822
233 ($3,715)$1,231$2,484$388,338
234 ($3,715)$1,223$2,492$385,847
235 ($3,715)$1,215$2,499$383,347
236 ($3,715)$1,208$2,507$380,840
237 ($3,715)$1,200$2,515$378,325
238 ($3,715)$1,192$2,523$375,802
239 ($3,715)$1,184$2,531$373,271
240 ($3,715)$1,176$2,539$370,732
Year 21 - 241 ($3,715)$1,168$2,547$368,185
242 ($3,715)$1,160$2,555$365,630
243 ($3,715)$1,152$2,563$363,067
244 ($3,715)$1,144$2,571$360,495
245 ($3,715)$1,136$2,579$357,916
246 ($3,715)$1,127$2,587$355,329
247 ($3,715)$1,119$2,596$352,733
248 ($3,715)$1,111$2,604$350,129
249 ($3,715)$1,103$2,612$347,517
250 ($3,715)$1,095$2,620$344,897
251 ($3,715)$1,086$2,628$342,269
252 ($3,715)$1,078$2,637$339,632
Year 22 - 253 ($3,715)$1,070$2,645$336,987
254 ($3,715)$1,062$2,653$334,334
255 ($3,715)$1,053$2,662$331,672
256 ($3,715)$1,045$2,670$329,002
257 ($3,715)$1,036$2,678$326,324
258 ($3,715)$1,028$2,687$323,637
259 ($3,715)$1,019$2,695$320,941
260 ($3,715)$1,011$2,704$318,237
261 ($3,715)$1,002$2,712$315,525
262 ($3,715)$994$2,721$312,804
263 ($3,715)$985$2,730$310,075
264 ($3,715)$977$2,738$307,337
Year 23 - 265 ($3,715)$968$2,747$304,590
266 ($3,715)$959$2,755$301,834
267 ($3,715)$951$2,764$299,070
268 ($3,715)$942$2,773$296,298
269 ($3,715)$933$2,782$293,516
270 ($3,715)$925$2,790$290,726
271 ($3,715)$916$2,799$287,927
272 ($3,715)$907$2,808$285,119
273 ($3,715)$898$2,817$282,302
274 ($3,715)$889$2,826$279,477
275 ($3,715)$880$2,834$276,642
276 ($3,715)$871$2,843$273,799
Year 24 - 277 ($3,715)$862$2,852$270,946
278 ($3,715)$853$2,861$268,085
279 ($3,715)$844$2,870$265,215
280 ($3,715)$835$2,879$262,335
281 ($3,715)$826$2,888$259,447
282 ($3,715)$817$2,898$256,549
283 ($3,715)$808$2,907$253,642
284 ($3,715)$799$2,916$250,727
285 ($3,715)$790$2,925$247,802
286 ($3,715)$781$2,934$244,867
287 ($3,715)$771$2,944$241,924
288 ($3,715)$762$2,953$238,971
Year 25 - 289 ($3,715)$753$2,962$236,009
290 ($3,715)$743$2,971$233,037
291 ($3,715)$734$2,981$230,057
292 ($3,715)$725$2,990$227,067
293 ($3,715)$715$3,000$224,067
294 ($3,715)$706$3,009$221,058
295 ($3,715)$696$3,019$218,039
296 ($3,715)$687$3,028$215,011
297 ($3,715)$677$3,038$211,974
298 ($3,715)$668$3,047$208,927
299 ($3,715)$658$3,057$205,870
300 ($3,715)$648$3,066$202,804
Year 26 - 301 ($3,715)$639$3,076$199,728
302 ($3,715)$629$3,086$196,642
303 ($3,715)$619$3,095$193,547
304 ($3,715)$610$3,105$190,441
305 ($3,715)$600$3,115$187,326
306 ($3,715)$590$3,125$184,202
307 ($3,715)$580$3,135$181,067
308 ($3,715)$570$3,144$177,923
309 ($3,715)$560$3,154$174,768
310 ($3,715)$551$3,164$171,604
311 ($3,715)$541$3,174$168,430
312 ($3,715)$531$3,184$165,245
Year 27 - 313 ($3,715)$521$3,194$162,051
314 ($3,715)$510$3,204$158,847
315 ($3,715)$500$3,214$155,632
316 ($3,715)$490$3,225$152,408
317 ($3,715)$480$3,235$149,173
318 ($3,715)$470$3,245$145,928
319 ($3,715)$460$3,255$142,673
320 ($3,715)$449$3,265$139,407
321 ($3,715)$439$3,276$136,132
322 ($3,715)$429$3,286$132,846
323 ($3,715)$418$3,296$129,549
324 ($3,715)$408$3,307$126,242
Year 28 - 325 ($3,715)$398$3,317$122,925
326 ($3,715)$387$3,328$119,598
327 ($3,715)$377$3,338$116,260
328 ($3,715)$366$3,349$112,911
329 ($3,715)$356$3,359$109,552
330 ($3,715)$345$3,370$106,182
331 ($3,715)$334$3,380$102,802
332 ($3,715)$324$3,391$99,411
333 ($3,715)$313$3,402$96,009
334 ($3,715)$302$3,412$92,597
335 ($3,715)$292$3,423$89,173
336 ($3,715)$281$3,434$85,739
Year 29 - 337 ($3,715)$270$3,445$82,295
338 ($3,715)$259$3,456$78,839
339 ($3,715)$248$3,466$75,373
340 ($3,715)$237$3,477$71,895
341 ($3,715)$226$3,488$68,407
342 ($3,715)$215$3,499$64,907
343 ($3,715)$204$3,510$61,397
344 ($3,715)$193$3,521$57,876
345 ($3,715)$182$3,533$54,343
346 ($3,715)$171$3,544$50,799
347 ($3,715)$160$3,555$47,245
348 ($3,715)$149$3,566$43,679
Year 30 - 349 ($3,715)$138$3,577$40,101
350 ($3,715)$126$3,589$36,513
351 ($3,715)$115$3,600$32,913
352 ($3,715)$104$3,611$29,302
353 ($3,715)$92$3,623$25,679
354 ($3,715)$81$3,634$22,045
355 ($3,715)$69$3,645$18,400
356 ($3,715)$58$3,657$14,743
357 ($3,715)$46$3,668$11,075
358 ($3,715)$35$3,680$7,395
359 ($3,715)$23$3,692$3,703
360 ($3,715)$12$3,703$0
TOTALS$538,142$799,200$1,337,342

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.