« Back to all home prices

Mortgage Payment Schedule for a $838,000 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% ($167,600) 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
$3,135 360 $458,286 $1,128,686

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 45 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 #: 7706
$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: 3.750% | 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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,176 /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
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  $838,000
Down Payment $167,600$670,400
Year 1 - 1 ($3,135)$2,140$996$669,404
2 ($3,135)$2,137$999$668,406
3 ($3,135)$2,133$1,002$667,404
4 ($3,135)$2,130$1,005$666,399
5 ($3,135)$2,127$1,008$665,390
6 ($3,135)$2,124$1,012$664,379
7 ($3,135)$2,120$1,015$663,364
8 ($3,135)$2,117$1,018$662,346
9 ($3,135)$2,114$1,021$661,325
10 ($3,135)$2,111$1,025$660,300
11 ($3,135)$2,107$1,028$659,273
12 ($3,135)$2,104$1,031$658,242
Year 2 - 13 ($3,135)$2,101$1,034$657,207
14 ($3,135)$2,098$1,038$656,170
15 ($3,135)$2,094$1,041$655,129
16 ($3,135)$2,091$1,044$654,084
17 ($3,135)$2,088$1,048$653,037
18 ($3,135)$2,084$1,051$651,986
19 ($3,135)$2,081$1,054$650,931
20 ($3,135)$2,078$1,058$649,874
21 ($3,135)$2,074$1,061$648,813
22 ($3,135)$2,071$1,064$647,748
23 ($3,135)$2,067$1,068$646,680
24 ($3,135)$2,064$1,071$645,609
Year 3 - 25 ($3,135)$2,061$1,075$644,534
26 ($3,135)$2,057$1,078$643,456
27 ($3,135)$2,054$1,082$642,375
28 ($3,135)$2,050$1,085$641,290
29 ($3,135)$2,047$1,088$640,201
30 ($3,135)$2,043$1,092$639,109
31 ($3,135)$2,040$1,095$638,014
32 ($3,135)$2,036$1,099$636,915
33 ($3,135)$2,033$1,102$635,813
34 ($3,135)$2,029$1,106$634,707
35 ($3,135)$2,026$1,109$633,597
36 ($3,135)$2,022$1,113$632,484
Year 4 - 37 ($3,135)$2,019$1,117$631,368
38 ($3,135)$2,015$1,120$630,248
39 ($3,135)$2,012$1,124$629,124
40 ($3,135)$2,008$1,127$627,997
41 ($3,135)$2,004$1,131$626,866
42 ($3,135)$2,001$1,134$625,731
43 ($3,135)$1,997$1,138$624,593
44 ($3,135)$1,993$1,142$623,451
45 ($3,135)$1,990$1,145$622,306
46 ($3,135)$1,986$1,149$621,157
47 ($3,135)$1,983$1,153$620,004
48 ($3,135)$1,979$1,156$618,848
Year 5 - 49 ($3,135)$1,975$1,160$617,688
50 ($3,135)$1,971$1,164$616,524
51 ($3,135)$1,968$1,167$615,356
52 ($3,135)$1,964$1,171$614,185
53 ($3,135)$1,960$1,175$613,010
54 ($3,135)$1,957$1,179$611,832
55 ($3,135)$1,953$1,182$610,649
56 ($3,135)$1,949$1,186$609,463
57 ($3,135)$1,945$1,190$608,273
58 ($3,135)$1,941$1,194$607,079
59 ($3,135)$1,938$1,198$605,881
60 ($3,135)$1,934$1,201$604,680
Year 6 - 61 ($3,135)$1,930$1,205$603,475
62 ($3,135)$1,926$1,209$602,265
63 ($3,135)$1,922$1,213$601,052
64 ($3,135)$1,918$1,217$599,835
65 ($3,135)$1,914$1,221$598,615
66 ($3,135)$1,911$1,225$597,390
67 ($3,135)$1,907$1,229$596,161
68 ($3,135)$1,903$1,232$594,929
69 ($3,135)$1,899$1,236$593,693
70 ($3,135)$1,895$1,240$592,452
71 ($3,135)$1,891$1,244$591,208
72 ($3,135)$1,887$1,248$589,960
Year 7 - 73 ($3,135)$1,883$1,252$588,707
74 ($3,135)$1,879$1,256$587,451
75 ($3,135)$1,875$1,260$586,191
76 ($3,135)$1,871$1,264$584,926
77 ($3,135)$1,867$1,268$583,658
78 ($3,135)$1,863$1,272$582,386
79 ($3,135)$1,859$1,276$581,109
80 ($3,135)$1,855$1,281$579,829
81 ($3,135)$1,851$1,285$578,544
82 ($3,135)$1,847$1,289$577,255
83 ($3,135)$1,842$1,293$575,963
84 ($3,135)$1,838$1,297$574,666
Year 8 - 85 ($3,135)$1,834$1,301$573,364
86 ($3,135)$1,830$1,305$572,059
87 ($3,135)$1,826$1,309$570,750
88 ($3,135)$1,822$1,314$569,436
89 ($3,135)$1,817$1,318$568,118
90 ($3,135)$1,813$1,322$566,796
91 ($3,135)$1,809$1,326$565,470
92 ($3,135)$1,805$1,330$564,140
93 ($3,135)$1,801$1,335$562,805
94 ($3,135)$1,796$1,339$561,466
95 ($3,135)$1,792$1,343$560,123
96 ($3,135)$1,788$1,348$558,775
Year 9 - 97 ($3,135)$1,783$1,352$557,424
98 ($3,135)$1,779$1,356$556,067
99 ($3,135)$1,775$1,360$554,707
100 ($3,135)$1,770$1,365$553,342
101 ($3,135)$1,766$1,369$551,973
102 ($3,135)$1,762$1,374$550,600
103 ($3,135)$1,757$1,378$549,222
104 ($3,135)$1,753$1,382$547,839
105 ($3,135)$1,749$1,387$546,453
106 ($3,135)$1,744$1,391$545,061
107 ($3,135)$1,740$1,396$543,666
108 ($3,135)$1,735$1,400$542,266
Year 10 - 109 ($3,135)$1,731$1,405$540,861
110 ($3,135)$1,726$1,409$539,452
111 ($3,135)$1,722$1,413$538,039
112 ($3,135)$1,717$1,418$536,621
113 ($3,135)$1,713$1,423$535,198
114 ($3,135)$1,708$1,427$533,771
115 ($3,135)$1,704$1,432$532,340
116 ($3,135)$1,699$1,436$530,903
117 ($3,135)$1,694$1,441$529,463
118 ($3,135)$1,690$1,445$528,017
119 ($3,135)$1,685$1,450$526,567
120 ($3,135)$1,681$1,455$525,113
Year 11 - 121 ($3,135)$1,676$1,459$523,653
122 ($3,135)$1,671$1,464$522,190
123 ($3,135)$1,667$1,469$520,721
124 ($3,135)$1,662$1,473$519,248
125 ($3,135)$1,657$1,478$517,770
126 ($3,135)$1,653$1,483$516,287
127 ($3,135)$1,648$1,487$514,800
128 ($3,135)$1,643$1,492$513,307
129 ($3,135)$1,638$1,497$511,811
130 ($3,135)$1,634$1,502$510,309
131 ($3,135)$1,629$1,507$508,802
132 ($3,135)$1,624$1,511$507,291
Year 12 - 133 ($3,135)$1,619$1,516$505,775
134 ($3,135)$1,614$1,521$504,254
135 ($3,135)$1,609$1,526$502,728
136 ($3,135)$1,605$1,531$501,197
137 ($3,135)$1,600$1,536$499,662
138 ($3,135)$1,595$1,540$498,121
139 ($3,135)$1,590$1,545$496,576
140 ($3,135)$1,585$1,550$495,026
141 ($3,135)$1,580$1,555$493,470
142 ($3,135)$1,575$1,560$491,910
143 ($3,135)$1,570$1,565$490,345
144 ($3,135)$1,565$1,570$488,775
Year 13 - 145 ($3,135)$1,560$1,575$487,199
146 ($3,135)$1,555$1,580$485,619
147 ($3,135)$1,550$1,585$484,034
148 ($3,135)$1,545$1,590$482,443
149 ($3,135)$1,540$1,595$480,848
150 ($3,135)$1,535$1,601$479,247
151 ($3,135)$1,530$1,606$477,642
152 ($3,135)$1,524$1,611$476,031
153 ($3,135)$1,519$1,616$474,415
154 ($3,135)$1,514$1,621$472,794
155 ($3,135)$1,509$1,626$471,168
156 ($3,135)$1,504$1,631$469,536
Year 14 - 157 ($3,135)$1,499$1,637$467,900
158 ($3,135)$1,493$1,642$466,258
159 ($3,135)$1,488$1,647$464,611
160 ($3,135)$1,483$1,652$462,958
161 ($3,135)$1,478$1,658$461,301
162 ($3,135)$1,472$1,663$459,638
163 ($3,135)$1,467$1,668$457,970
164 ($3,135)$1,462$1,674$456,296
165 ($3,135)$1,456$1,679$454,617
166 ($3,135)$1,451$1,684$452,933
167 ($3,135)$1,446$1,690$451,243
168 ($3,135)$1,440$1,695$449,548
Year 15 - 169 ($3,135)$1,435$1,700$447,848
170 ($3,135)$1,429$1,706$446,142
171 ($3,135)$1,424$1,711$444,431
172 ($3,135)$1,418$1,717$442,714
173 ($3,135)$1,413$1,722$440,992
174 ($3,135)$1,407$1,728$439,264
175 ($3,135)$1,402$1,733$437,531
176 ($3,135)$1,396$1,739$435,792
177 ($3,135)$1,391$1,744$434,048
178 ($3,135)$1,385$1,750$432,298
179 ($3,135)$1,380$1,755$430,542
180 ($3,135)$1,374$1,761$428,781
Year 16 - 181 ($3,135)$1,369$1,767$427,014
182 ($3,135)$1,363$1,772$425,242
183 ($3,135)$1,357$1,778$423,464
184 ($3,135)$1,352$1,784$421,680
185 ($3,135)$1,346$1,789$419,891
186 ($3,135)$1,340$1,795$418,096
187 ($3,135)$1,334$1,801$416,295
188 ($3,135)$1,329$1,807$414,489
189 ($3,135)$1,323$1,812$412,676
190 ($3,135)$1,317$1,818$410,858
191 ($3,135)$1,311$1,824$409,034
192 ($3,135)$1,306$1,830$407,204
Year 17 - 193 ($3,135)$1,300$1,836$405,369
194 ($3,135)$1,294$1,841$403,527
195 ($3,135)$1,288$1,847$401,680
196 ($3,135)$1,282$1,853$399,827
197 ($3,135)$1,276$1,859$397,968
198 ($3,135)$1,270$1,865$396,103
199 ($3,135)$1,264$1,871$394,232
200 ($3,135)$1,258$1,877$392,355
201 ($3,135)$1,252$1,883$390,472
202 ($3,135)$1,246$1,889$388,583
203 ($3,135)$1,240$1,895$386,688
204 ($3,135)$1,234$1,901$384,787
Year 18 - 205 ($3,135)$1,228$1,907$382,880
206 ($3,135)$1,222$1,913$380,966
207 ($3,135)$1,216$1,919$379,047
208 ($3,135)$1,210$1,925$377,122
209 ($3,135)$1,204$1,932$375,190
210 ($3,135)$1,197$1,938$373,252
211 ($3,135)$1,191$1,944$371,308
212 ($3,135)$1,185$1,950$369,358
213 ($3,135)$1,179$1,956$367,402
214 ($3,135)$1,173$1,963$365,439
215 ($3,135)$1,166$1,969$363,470
216 ($3,135)$1,160$1,975$361,495
Year 19 - 217 ($3,135)$1,154$1,981$359,514
218 ($3,135)$1,147$1,988$357,526
219 ($3,135)$1,141$1,994$355,532
220 ($3,135)$1,135$2,000$353,531
221 ($3,135)$1,128$2,007$351,524
222 ($3,135)$1,122$2,013$349,511
223 ($3,135)$1,116$2,020$347,491
224 ($3,135)$1,109$2,026$345,465
225 ($3,135)$1,103$2,033$343,433
226 ($3,135)$1,096$2,039$341,393
227 ($3,135)$1,090$2,046$339,348
228 ($3,135)$1,083$2,052$337,296
Year 20 - 229 ($3,135)$1,077$2,059$335,237
230 ($3,135)$1,070$2,065$333,172
231 ($3,135)$1,063$2,072$331,100
232 ($3,135)$1,057$2,078$329,021
233 ($3,135)$1,050$2,085$326,936
234 ($3,135)$1,043$2,092$324,845
235 ($3,135)$1,037$2,098$322,746
236 ($3,135)$1,030$2,105$320,641
237 ($3,135)$1,023$2,112$318,529
238 ($3,135)$1,017$2,119$316,410
239 ($3,135)$1,010$2,125$314,285
240 ($3,135)$1,003$2,132$312,153
Year 21 - 241 ($3,135)$996$2,139$310,014
242 ($3,135)$989$2,146$307,868
243 ($3,135)$983$2,153$305,716
244 ($3,135)$976$2,159$303,556
245 ($3,135)$969$2,166$301,390
246 ($3,135)$962$2,173$299,216
247 ($3,135)$955$2,180$297,036
248 ($3,135)$948$2,187$294,849
249 ($3,135)$941$2,194$292,655
250 ($3,135)$934$2,201$290,454
251 ($3,135)$927$2,208$288,245
252 ($3,135)$920$2,215$286,030
Year 22 - 253 ($3,135)$913$2,222$283,808
254 ($3,135)$906$2,229$281,578
255 ($3,135)$899$2,237$279,342
256 ($3,135)$892$2,244$277,098
257 ($3,135)$884$2,251$274,847
258 ($3,135)$877$2,258$272,589
259 ($3,135)$870$2,265$270,324
260 ($3,135)$863$2,272$268,052
261 ($3,135)$856$2,280$265,772
262 ($3,135)$848$2,287$263,485
263 ($3,135)$841$2,294$261,191
264 ($3,135)$834$2,302$258,889
Year 23 - 265 ($3,135)$826$2,309$256,580
266 ($3,135)$819$2,316$254,264
267 ($3,135)$812$2,324$251,940
268 ($3,135)$804$2,331$249,609
269 ($3,135)$797$2,339$247,270
270 ($3,135)$789$2,346$244,924
271 ($3,135)$782$2,354$242,571
272 ($3,135)$774$2,361$240,210
273 ($3,135)$767$2,369$237,841
274 ($3,135)$759$2,376$235,465
275 ($3,135)$752$2,384$233,081
276 ($3,135)$744$2,391$230,690
Year 24 - 277 ($3,135)$736$2,399$228,291
278 ($3,135)$729$2,407$225,885
279 ($3,135)$721$2,414$223,470
280 ($3,135)$713$2,422$221,048
281 ($3,135)$706$2,430$218,619
282 ($3,135)$698$2,437$216,181
283 ($3,135)$690$2,445$213,736
284 ($3,135)$682$2,453$211,283
285 ($3,135)$674$2,461$208,822
286 ($3,135)$666$2,469$206,353
287 ($3,135)$659$2,477$203,876
288 ($3,135)$651$2,485$201,392
Year 25 - 289 ($3,135)$643$2,492$198,899
290 ($3,135)$635$2,500$196,399
291 ($3,135)$627$2,508$193,891
292 ($3,135)$619$2,516$191,374
293 ($3,135)$611$2,524$188,850
294 ($3,135)$603$2,532$186,317
295 ($3,135)$595$2,541$183,777
296 ($3,135)$587$2,549$181,228
297 ($3,135)$578$2,557$178,671
298 ($3,135)$570$2,565$176,106
299 ($3,135)$562$2,573$173,533
300 ($3,135)$554$2,581$170,952
Year 26 - 301 ($3,135)$546$2,590$168,362
302 ($3,135)$537$2,598$165,764
303 ($3,135)$529$2,606$163,158
304 ($3,135)$521$2,614$160,544
305 ($3,135)$512$2,623$157,921
306 ($3,135)$504$2,631$155,290
307 ($3,135)$496$2,640$152,650
308 ($3,135)$487$2,648$150,002
309 ($3,135)$479$2,656$147,345
310 ($3,135)$470$2,665$144,680
311 ($3,135)$462$2,673$142,007
312 ($3,135)$453$2,682$139,325
Year 27 - 313 ($3,135)$445$2,691$136,634
314 ($3,135)$436$2,699$133,935
315 ($3,135)$427$2,708$131,227
316 ($3,135)$419$2,716$128,511
317 ($3,135)$410$2,725$125,786
318 ($3,135)$401$2,734$123,052
319 ($3,135)$393$2,742$120,310
320 ($3,135)$384$2,751$117,558
321 ($3,135)$375$2,760$114,798
322 ($3,135)$366$2,769$112,030
323 ($3,135)$358$2,778$109,252
324 ($3,135)$349$2,787$106,465
Year 28 - 325 ($3,135)$340$2,795$103,670
326 ($3,135)$331$2,804$100,866
327 ($3,135)$322$2,813$98,052
328 ($3,135)$313$2,822$95,230
329 ($3,135)$304$2,831$92,399
330 ($3,135)$295$2,840$89,558
331 ($3,135)$286$2,849$86,709
332 ($3,135)$277$2,858$83,850
333 ($3,135)$268$2,868$80,983
334 ($3,135)$258$2,877$78,106
335 ($3,135)$249$2,886$75,220
336 ($3,135)$240$2,895$72,325
Year 29 - 337 ($3,135)$231$2,904$69,421
338 ($3,135)$222$2,914$66,507
339 ($3,135)$212$2,923$63,584
340 ($3,135)$203$2,932$60,652
341 ($3,135)$194$2,942$57,710
342 ($3,135)$184$2,951$54,759
343 ($3,135)$175$2,960$51,798
344 ($3,135)$165$2,970$48,829
345 ($3,135)$156$2,979$45,849
346 ($3,135)$146$2,989$42,860
347 ($3,135)$137$2,998$39,862
348 ($3,135)$127$3,008$36,854
Year 30 - 349 ($3,135)$118$3,018$33,836
350 ($3,135)$108$3,027$30,809
351 ($3,135)$98$3,037$27,772
352 ($3,135)$89$3,047$24,725
353 ($3,135)$79$3,056$21,669
354 ($3,135)$69$3,066$18,603
355 ($3,135)$59$3,076$15,527
356 ($3,135)$50$3,086$12,442
357 ($3,135)$40$3,096$9,346
358 ($3,135)$30$3,105$6,241
359 ($3,135)$20$3,115$3,125
360 ($3,135)$10$3,125$0
TOTALS$458,286$670,400$1,128,686

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.