« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,779 360 $561,145 $1,360,345

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 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 #: 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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 #: 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

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
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 ($3,779)$2,611$1,168$798,032
2 ($3,779)$2,607$1,172$796,860
3 ($3,779)$2,603$1,176$795,684
4 ($3,779)$2,599$1,179$794,505
5 ($3,779)$2,595$1,183$793,322
6 ($3,779)$2,592$1,187$792,134
7 ($3,779)$2,588$1,191$790,943
8 ($3,779)$2,584$1,195$789,748
9 ($3,779)$2,580$1,199$788,549
10 ($3,779)$2,576$1,203$787,347
11 ($3,779)$2,572$1,207$786,140
12 ($3,779)$2,568$1,211$784,929
Year 2 - 13 ($3,779)$2,564$1,215$783,715
14 ($3,779)$2,560$1,219$782,496
15 ($3,779)$2,556$1,223$781,273
16 ($3,779)$2,552$1,227$780,047
17 ($3,779)$2,548$1,231$778,816
18 ($3,779)$2,544$1,235$777,582
19 ($3,779)$2,540$1,239$776,343
20 ($3,779)$2,536$1,243$775,100
21 ($3,779)$2,532$1,247$773,854
22 ($3,779)$2,528$1,251$772,603
23 ($3,779)$2,524$1,255$771,348
24 ($3,779)$2,520$1,259$770,089
Year 3 - 25 ($3,779)$2,516$1,263$768,826
26 ($3,779)$2,511$1,267$767,559
27 ($3,779)$2,507$1,271$766,287
28 ($3,779)$2,503$1,276$765,012
29 ($3,779)$2,499$1,280$763,732
30 ($3,779)$2,495$1,284$762,448
31 ($3,779)$2,491$1,288$761,160
32 ($3,779)$2,486$1,292$759,868
33 ($3,779)$2,482$1,297$758,571
34 ($3,779)$2,478$1,301$757,270
35 ($3,779)$2,474$1,305$755,965
36 ($3,779)$2,469$1,309$754,656
Year 4 - 37 ($3,779)$2,465$1,314$753,343
38 ($3,779)$2,461$1,318$752,025
39 ($3,779)$2,457$1,322$750,703
40 ($3,779)$2,452$1,326$749,376
41 ($3,779)$2,448$1,331$748,046
42 ($3,779)$2,444$1,335$746,710
43 ($3,779)$2,439$1,339$745,371
44 ($3,779)$2,435$1,344$744,027
45 ($3,779)$2,430$1,348$742,679
46 ($3,779)$2,426$1,353$741,326
47 ($3,779)$2,422$1,357$739,969
48 ($3,779)$2,417$1,362$738,608
Year 5 - 49 ($3,779)$2,413$1,366$737,242
50 ($3,779)$2,408$1,370$735,871
51 ($3,779)$2,404$1,375$734,496
52 ($3,779)$2,399$1,379$733,117
53 ($3,779)$2,395$1,384$731,733
54 ($3,779)$2,390$1,388$730,345
55 ($3,779)$2,386$1,393$728,952
56 ($3,779)$2,381$1,397$727,554
57 ($3,779)$2,377$1,402$726,152
58 ($3,779)$2,372$1,407$724,746
59 ($3,779)$2,368$1,411$723,334
60 ($3,779)$2,363$1,416$721,918
Year 6 - 61 ($3,779)$2,358$1,420$720,498
62 ($3,779)$2,354$1,425$719,073
63 ($3,779)$2,349$1,430$717,643
64 ($3,779)$2,344$1,434$716,209
65 ($3,779)$2,340$1,439$714,770
66 ($3,779)$2,335$1,444$713,326
67 ($3,779)$2,330$1,449$711,877
68 ($3,779)$2,325$1,453$710,424
69 ($3,779)$2,321$1,458$708,966
70 ($3,779)$2,316$1,463$707,503
71 ($3,779)$2,311$1,468$706,036
72 ($3,779)$2,306$1,472$704,563
Year 7 - 73 ($3,779)$2,302$1,477$703,086
74 ($3,779)$2,297$1,482$701,604
75 ($3,779)$2,292$1,487$700,117
76 ($3,779)$2,287$1,492$698,626
77 ($3,779)$2,282$1,497$697,129
78 ($3,779)$2,277$1,501$695,628
79 ($3,779)$2,272$1,506$694,121
80 ($3,779)$2,267$1,511$692,610
81 ($3,779)$2,263$1,516$691,094
82 ($3,779)$2,258$1,521$689,573
83 ($3,779)$2,253$1,526$688,046
84 ($3,779)$2,248$1,531$686,515
Year 8 - 85 ($3,779)$2,243$1,536$684,979
86 ($3,779)$2,238$1,541$683,438
87 ($3,779)$2,233$1,546$681,892
88 ($3,779)$2,228$1,551$680,341
89 ($3,779)$2,222$1,556$678,784
90 ($3,779)$2,217$1,561$677,223
91 ($3,779)$2,212$1,566$675,657
92 ($3,779)$2,207$1,572$674,085
93 ($3,779)$2,202$1,577$672,508
94 ($3,779)$2,197$1,582$670,926
95 ($3,779)$2,192$1,587$669,339
96 ($3,779)$2,187$1,592$667,747
Year 9 - 97 ($3,779)$2,181$1,597$666,150
98 ($3,779)$2,176$1,603$664,547
99 ($3,779)$2,171$1,608$662,939
100 ($3,779)$2,166$1,613$661,326
101 ($3,779)$2,160$1,618$659,708
102 ($3,779)$2,155$1,624$658,084
103 ($3,779)$2,150$1,629$656,455
104 ($3,779)$2,144$1,634$654,821
105 ($3,779)$2,139$1,640$653,181
106 ($3,779)$2,134$1,645$651,536
107 ($3,779)$2,128$1,650$649,886
108 ($3,779)$2,123$1,656$648,230
Year 10 - 109 ($3,779)$2,118$1,661$646,569
110 ($3,779)$2,112$1,667$644,902
111 ($3,779)$2,107$1,672$643,230
112 ($3,779)$2,101$1,678$641,552
113 ($3,779)$2,096$1,683$639,869
114 ($3,779)$2,090$1,688$638,181
115 ($3,779)$2,085$1,694$636,487
116 ($3,779)$2,079$1,700$634,787
117 ($3,779)$2,074$1,705$633,082
118 ($3,779)$2,068$1,711$631,372
119 ($3,779)$2,062$1,716$629,655
120 ($3,779)$2,057$1,722$627,933
Year 11 - 121 ($3,779)$2,051$1,727$626,206
122 ($3,779)$2,046$1,733$624,473
123 ($3,779)$2,040$1,739$622,734
124 ($3,779)$2,034$1,744$620,990
125 ($3,779)$2,029$1,750$619,239
126 ($3,779)$2,023$1,756$617,484
127 ($3,779)$2,017$1,762$615,722
128 ($3,779)$2,011$1,767$613,955
129 ($3,779)$2,006$1,773$612,181
130 ($3,779)$2,000$1,779$610,402
131 ($3,779)$1,994$1,785$608,618
132 ($3,779)$1,988$1,791$606,827
Year 12 - 133 ($3,779)$1,982$1,796$605,031
134 ($3,779)$1,976$1,802$603,228
135 ($3,779)$1,971$1,808$601,420
136 ($3,779)$1,965$1,814$599,606
137 ($3,779)$1,959$1,820$597,786
138 ($3,779)$1,953$1,826$595,960
139 ($3,779)$1,947$1,832$594,128
140 ($3,779)$1,941$1,838$592,290
141 ($3,779)$1,935$1,844$590,446
142 ($3,779)$1,929$1,850$588,596
143 ($3,779)$1,923$1,856$586,740
144 ($3,779)$1,917$1,862$584,878
Year 13 - 145 ($3,779)$1,911$1,868$583,010
146 ($3,779)$1,905$1,874$581,136
147 ($3,779)$1,898$1,880$579,256
148 ($3,779)$1,892$1,887$577,369
149 ($3,779)$1,886$1,893$575,476
150 ($3,779)$1,880$1,899$573,578
151 ($3,779)$1,874$1,905$571,673
152 ($3,779)$1,867$1,911$569,761
153 ($3,779)$1,861$1,918$567,844
154 ($3,779)$1,855$1,924$565,920
155 ($3,779)$1,849$1,930$563,990
156 ($3,779)$1,842$1,936$562,054
Year 14 - 157 ($3,779)$1,836$1,943$560,111
158 ($3,779)$1,830$1,949$558,162
159 ($3,779)$1,823$1,955$556,206
160 ($3,779)$1,817$1,962$554,245
161 ($3,779)$1,811$1,968$552,276
162 ($3,779)$1,804$1,975$550,302
163 ($3,779)$1,798$1,981$548,321
164 ($3,779)$1,791$1,988$546,333
165 ($3,779)$1,785$1,994$544,339
166 ($3,779)$1,778$2,001$542,339
167 ($3,779)$1,772$2,007$540,331
168 ($3,779)$1,765$2,014$538,318
Year 15 - 169 ($3,779)$1,759$2,020$536,298
170 ($3,779)$1,752$2,027$534,271
171 ($3,779)$1,745$2,033$532,237
172 ($3,779)$1,739$2,040$530,197
173 ($3,779)$1,732$2,047$528,150
174 ($3,779)$1,725$2,053$526,097
175 ($3,779)$1,719$2,060$524,037
176 ($3,779)$1,712$2,067$521,970
177 ($3,779)$1,705$2,074$519,896
178 ($3,779)$1,698$2,080$517,816
179 ($3,779)$1,692$2,087$515,729
180 ($3,779)$1,685$2,094$513,635
Year 16 - 181 ($3,779)$1,678$2,101$511,534
182 ($3,779)$1,671$2,108$509,426
183 ($3,779)$1,664$2,115$507,312
184 ($3,779)$1,657$2,122$505,190
185 ($3,779)$1,650$2,128$503,062
186 ($3,779)$1,643$2,135$500,926
187 ($3,779)$1,636$2,142$498,784
188 ($3,779)$1,629$2,149$496,634
189 ($3,779)$1,622$2,156$494,478
190 ($3,779)$1,615$2,163$492,315
191 ($3,779)$1,608$2,171$490,144
192 ($3,779)$1,601$2,178$487,966
Year 17 - 193 ($3,779)$1,594$2,185$485,782
194 ($3,779)$1,587$2,192$483,590
195 ($3,779)$1,580$2,199$481,391
196 ($3,779)$1,573$2,206$479,185
197 ($3,779)$1,565$2,213$476,971
198 ($3,779)$1,558$2,221$474,751
199 ($3,779)$1,551$2,228$472,523
200 ($3,779)$1,544$2,235$470,288
201 ($3,779)$1,536$2,242$468,045
202 ($3,779)$1,529$2,250$465,795
203 ($3,779)$1,522$2,257$463,538
204 ($3,779)$1,514$2,265$461,274
Year 18 - 205 ($3,779)$1,507$2,272$459,002
206 ($3,779)$1,499$2,279$456,722
207 ($3,779)$1,492$2,287$454,436
208 ($3,779)$1,484$2,294$452,141
209 ($3,779)$1,477$2,302$449,840
210 ($3,779)$1,469$2,309$447,530
211 ($3,779)$1,462$2,317$445,214
212 ($3,779)$1,454$2,324$442,889
213 ($3,779)$1,447$2,332$440,557
214 ($3,779)$1,439$2,340$438,218
215 ($3,779)$1,432$2,347$435,871
216 ($3,779)$1,424$2,355$433,516
Year 19 - 217 ($3,779)$1,416$2,363$431,153
218 ($3,779)$1,408$2,370$428,783
219 ($3,779)$1,401$2,378$426,405
220 ($3,779)$1,393$2,386$424,019
221 ($3,779)$1,385$2,394$421,625
222 ($3,779)$1,377$2,401$419,224
223 ($3,779)$1,369$2,409$416,815
224 ($3,779)$1,362$2,417$414,397
225 ($3,779)$1,354$2,425$411,972
226 ($3,779)$1,346$2,433$409,539
227 ($3,779)$1,338$2,441$407,099
228 ($3,779)$1,330$2,449$404,650
Year 20 - 229 ($3,779)$1,322$2,457$402,193
230 ($3,779)$1,314$2,465$399,728
231 ($3,779)$1,306$2,473$397,255
232 ($3,779)$1,298$2,481$394,774
233 ($3,779)$1,290$2,489$392,285
234 ($3,779)$1,281$2,497$389,787
235 ($3,779)$1,273$2,505$387,282
236 ($3,779)$1,265$2,514$384,768
237 ($3,779)$1,257$2,522$382,247
238 ($3,779)$1,249$2,530$379,717
239 ($3,779)$1,240$2,538$377,178
240 ($3,779)$1,232$2,547$374,632
Year 21 - 241 ($3,779)$1,224$2,555$372,077
242 ($3,779)$1,215$2,563$369,513
243 ($3,779)$1,207$2,572$366,942
244 ($3,779)$1,199$2,580$364,362
245 ($3,779)$1,190$2,588$361,773
246 ($3,779)$1,182$2,597$359,176
247 ($3,779)$1,173$2,605$356,571
248 ($3,779)$1,165$2,614$353,957
249 ($3,779)$1,156$2,622$351,334
250 ($3,779)$1,148$2,631$348,703
251 ($3,779)$1,139$2,640$346,064
252 ($3,779)$1,130$2,648$343,415
Year 22 - 253 ($3,779)$1,122$2,657$340,759
254 ($3,779)$1,113$2,666$338,093
255 ($3,779)$1,104$2,674$335,419
256 ($3,779)$1,096$2,683$332,736
257 ($3,779)$1,087$2,692$330,044
258 ($3,779)$1,078$2,701$327,343
259 ($3,779)$1,069$2,709$324,634
260 ($3,779)$1,060$2,718$321,916
261 ($3,779)$1,052$2,727$319,188
262 ($3,779)$1,043$2,736$316,452
263 ($3,779)$1,034$2,745$313,707
264 ($3,779)$1,025$2,754$310,953
Year 23 - 265 ($3,779)$1,016$2,763$308,190
266 ($3,779)$1,007$2,772$305,418
267 ($3,779)$998$2,781$302,637
268 ($3,779)$989$2,790$299,847
269 ($3,779)$980$2,799$297,048
270 ($3,779)$970$2,808$294,240
271 ($3,779)$961$2,818$291,422
272 ($3,779)$952$2,827$288,595
273 ($3,779)$943$2,836$285,759
274 ($3,779)$933$2,845$282,914
275 ($3,779)$924$2,855$280,060
276 ($3,779)$915$2,864$277,196
Year 24 - 277 ($3,779)$906$2,873$274,322
278 ($3,779)$896$2,883$271,440
279 ($3,779)$887$2,892$268,548
280 ($3,779)$877$2,901$265,646
281 ($3,779)$868$2,911$262,735
282 ($3,779)$858$2,920$259,815
283 ($3,779)$849$2,930$256,885
284 ($3,779)$839$2,940$253,945
285 ($3,779)$830$2,949$250,996
286 ($3,779)$820$2,959$248,037
287 ($3,779)$810$2,968$245,069
288 ($3,779)$801$2,978$242,091
Year 25 - 289 ($3,779)$791$2,988$239,103
290 ($3,779)$781$2,998$236,105
291 ($3,779)$771$3,007$233,098
292 ($3,779)$761$3,017$230,080
293 ($3,779)$752$3,027$227,053
294 ($3,779)$742$3,037$224,016
295 ($3,779)$732$3,047$220,969
296 ($3,779)$722$3,057$217,912
297 ($3,779)$712$3,067$214,845
298 ($3,779)$702$3,077$211,769
299 ($3,779)$692$3,087$208,682
300 ($3,779)$682$3,097$205,585
Year 26 - 301 ($3,779)$672$3,107$202,477
302 ($3,779)$661$3,117$199,360
303 ($3,779)$651$3,127$196,233
304 ($3,779)$641$3,138$193,095
305 ($3,779)$631$3,148$189,947
306 ($3,779)$620$3,158$186,789
307 ($3,779)$610$3,169$183,620
308 ($3,779)$600$3,179$180,441
309 ($3,779)$589$3,189$177,252
310 ($3,779)$579$3,200$174,052
311 ($3,779)$569$3,210$170,842
312 ($3,779)$558$3,221$167,621
Year 27 - 313 ($3,779)$548$3,231$164,390
314 ($3,779)$537$3,242$161,149
315 ($3,779)$526$3,252$157,896
316 ($3,779)$516$3,263$154,633
317 ($3,779)$505$3,274$151,360
318 ($3,779)$494$3,284$148,075
319 ($3,779)$484$3,295$144,780
320 ($3,779)$473$3,306$141,475
321 ($3,779)$462$3,317$138,158
322 ($3,779)$451$3,327$134,831
323 ($3,779)$440$3,338$131,492
324 ($3,779)$430$3,349$128,143
Year 28 - 325 ($3,779)$419$3,360$124,783
326 ($3,779)$408$3,371$121,412
327 ($3,779)$397$3,382$118,030
328 ($3,779)$386$3,393$114,637
329 ($3,779)$374$3,404$111,232
330 ($3,779)$363$3,415$107,817
331 ($3,779)$352$3,427$104,390
332 ($3,779)$341$3,438$100,953
333 ($3,779)$330$3,449$97,504
334 ($3,779)$319$3,460$94,043
335 ($3,779)$307$3,472$90,572
336 ($3,779)$296$3,483$87,089
Year 29 - 337 ($3,779)$284$3,494$83,595
338 ($3,779)$273$3,506$80,089
339 ($3,779)$262$3,517$76,572
340 ($3,779)$250$3,529$73,043
341 ($3,779)$239$3,540$69,503
342 ($3,779)$227$3,552$65,952
343 ($3,779)$215$3,563$62,388
344 ($3,779)$204$3,575$58,813
345 ($3,779)$192$3,587$55,227
346 ($3,779)$180$3,598$51,628
347 ($3,779)$169$3,610$48,018
348 ($3,779)$157$3,622$44,397
Year 30 - 349 ($3,779)$145$3,634$40,763
350 ($3,779)$133$3,646$37,117
351 ($3,779)$121$3,657$33,460
352 ($3,779)$109$3,669$29,790
353 ($3,779)$97$3,681$26,109
354 ($3,779)$85$3,693$22,415
355 ($3,779)$73$3,706$18,710
356 ($3,779)$61$3,718$14,992
357 ($3,779)$49$3,730$11,263
358 ($3,779)$37$3,742$7,521
359 ($3,779)$25$3,754$3,766
360 ($3,779)$12$3,766$0
TOTALS$561,145$799,200$1,360,345

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.