« Back to all home prices

Mortgage Payment Schedule for a $840,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($168,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,173 360 $470,446 $1,142,446

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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

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

$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
$1,176 /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: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $840,000
Down Payment $168,000$672,000
Year 1 - 1 ($3,173)$2,190$984$671,016
2 ($3,173)$2,186$987$670,029
3 ($3,173)$2,183$990$669,039
4 ($3,173)$2,180$994$668,045
5 ($3,173)$2,177$997$667,049
6 ($3,173)$2,173$1,000$666,049
7 ($3,173)$2,170$1,003$665,045
8 ($3,173)$2,167$1,007$664,039
9 ($3,173)$2,164$1,010$663,029
10 ($3,173)$2,160$1,013$662,016
11 ($3,173)$2,157$1,016$660,999
12 ($3,173)$2,154$1,020$659,980
Year 2 - 13 ($3,173)$2,150$1,023$658,957
14 ($3,173)$2,147$1,026$657,930
15 ($3,173)$2,144$1,030$656,901
16 ($3,173)$2,140$1,033$655,868
17 ($3,173)$2,137$1,036$654,831
18 ($3,173)$2,134$1,040$653,791
19 ($3,173)$2,130$1,043$652,748
20 ($3,173)$2,127$1,047$651,702
21 ($3,173)$2,123$1,050$650,652
22 ($3,173)$2,120$1,053$649,598
23 ($3,173)$2,117$1,057$648,541
24 ($3,173)$2,113$1,060$647,481
Year 3 - 25 ($3,173)$2,110$1,064$646,417
26 ($3,173)$2,106$1,067$645,350
27 ($3,173)$2,103$1,071$644,279
28 ($3,173)$2,099$1,074$643,205
29 ($3,173)$2,096$1,078$642,127
30 ($3,173)$2,092$1,081$641,046
31 ($3,173)$2,089$1,085$639,962
32 ($3,173)$2,085$1,088$638,873
33 ($3,173)$2,082$1,092$637,782
34 ($3,173)$2,078$1,095$636,686
35 ($3,173)$2,075$1,099$635,587
36 ($3,173)$2,071$1,103$634,485
Year 4 - 37 ($3,173)$2,067$1,106$633,379
38 ($3,173)$2,064$1,110$632,269
39 ($3,173)$2,060$1,113$631,156
40 ($3,173)$2,057$1,117$630,039
41 ($3,173)$2,053$1,121$628,918
42 ($3,173)$2,049$1,124$627,794
43 ($3,173)$2,046$1,128$626,666
44 ($3,173)$2,042$1,132$625,534
45 ($3,173)$2,038$1,135$624,399
46 ($3,173)$2,035$1,139$623,260
47 ($3,173)$2,031$1,143$622,117
48 ($3,173)$2,027$1,146$620,971
Year 5 - 49 ($3,173)$2,023$1,150$619,821
50 ($3,173)$2,020$1,154$618,667
51 ($3,173)$2,016$1,158$617,509
52 ($3,173)$2,012$1,161$616,348
53 ($3,173)$2,008$1,165$615,183
54 ($3,173)$2,004$1,169$614,014
55 ($3,173)$2,001$1,173$612,841
56 ($3,173)$1,997$1,177$611,664
57 ($3,173)$1,993$1,180$610,484
58 ($3,173)$1,989$1,184$609,300
59 ($3,173)$1,985$1,188$608,112
60 ($3,173)$1,981$1,192$606,919
Year 6 - 61 ($3,173)$1,978$1,196$605,724
62 ($3,173)$1,974$1,200$604,524
63 ($3,173)$1,970$1,204$603,320
64 ($3,173)$1,966$1,208$602,112
65 ($3,173)$1,962$1,212$600,901
66 ($3,173)$1,958$1,216$599,685
67 ($3,173)$1,954$1,219$598,466
68 ($3,173)$1,950$1,223$597,242
69 ($3,173)$1,946$1,227$596,015
70 ($3,173)$1,942$1,231$594,783
71 ($3,173)$1,938$1,235$593,548
72 ($3,173)$1,934$1,239$592,308
Year 7 - 73 ($3,173)$1,930$1,244$591,065
74 ($3,173)$1,926$1,248$589,817
75 ($3,173)$1,922$1,252$588,566
76 ($3,173)$1,918$1,256$587,310
77 ($3,173)$1,914$1,260$586,050
78 ($3,173)$1,910$1,264$584,786
79 ($3,173)$1,905$1,268$583,518
80 ($3,173)$1,901$1,272$582,246
81 ($3,173)$1,897$1,276$580,970
82 ($3,173)$1,893$1,280$579,689
83 ($3,173)$1,889$1,285$578,405
84 ($3,173)$1,885$1,289$577,116
Year 8 - 85 ($3,173)$1,880$1,293$575,823
86 ($3,173)$1,876$1,297$574,526
87 ($3,173)$1,872$1,301$573,224
88 ($3,173)$1,868$1,306$571,918
89 ($3,173)$1,864$1,310$570,608
90 ($3,173)$1,859$1,314$569,294
91 ($3,173)$1,855$1,319$567,976
92 ($3,173)$1,851$1,323$566,653
93 ($3,173)$1,846$1,327$565,326
94 ($3,173)$1,842$1,331$563,994
95 ($3,173)$1,838$1,336$562,659
96 ($3,173)$1,833$1,340$561,318
Year 9 - 97 ($3,173)$1,829$1,344$559,974
98 ($3,173)$1,825$1,349$558,625
99 ($3,173)$1,820$1,353$557,272
100 ($3,173)$1,816$1,358$555,914
101 ($3,173)$1,811$1,362$554,552
102 ($3,173)$1,807$1,367$553,185
103 ($3,173)$1,802$1,371$551,814
104 ($3,173)$1,798$1,375$550,439
105 ($3,173)$1,794$1,380$549,059
106 ($3,173)$1,789$1,384$547,675
107 ($3,173)$1,785$1,389$546,286
108 ($3,173)$1,780$1,393$544,892
Year 10 - 109 ($3,173)$1,775$1,398$543,494
110 ($3,173)$1,771$1,403$542,092
111 ($3,173)$1,766$1,407$540,684
112 ($3,173)$1,762$1,412$539,273
113 ($3,173)$1,757$1,416$537,856
114 ($3,173)$1,753$1,421$536,435
115 ($3,173)$1,748$1,426$535,010
116 ($3,173)$1,743$1,430$533,580
117 ($3,173)$1,739$1,435$532,145
118 ($3,173)$1,734$1,440$530,705
119 ($3,173)$1,729$1,444$529,261
120 ($3,173)$1,725$1,449$527,812
Year 11 - 121 ($3,173)$1,720$1,454$526,358
122 ($3,173)$1,715$1,458$524,900
123 ($3,173)$1,710$1,463$523,437
124 ($3,173)$1,706$1,468$521,969
125 ($3,173)$1,701$1,473$520,496
126 ($3,173)$1,696$1,478$519,019
127 ($3,173)$1,691$1,482$517,536
128 ($3,173)$1,686$1,487$516,049
129 ($3,173)$1,681$1,492$514,557
130 ($3,173)$1,677$1,497$513,060
131 ($3,173)$1,672$1,502$511,559
132 ($3,173)$1,667$1,507$510,052
Year 12 - 133 ($3,173)$1,662$1,512$508,540
134 ($3,173)$1,657$1,516$507,024
135 ($3,173)$1,652$1,521$505,502
136 ($3,173)$1,647$1,526$503,976
137 ($3,173)$1,642$1,531$502,445
138 ($3,173)$1,637$1,536$500,908
139 ($3,173)$1,632$1,541$499,367
140 ($3,173)$1,627$1,546$497,821
141 ($3,173)$1,622$1,551$496,269
142 ($3,173)$1,617$1,556$494,713
143 ($3,173)$1,612$1,562$493,151
144 ($3,173)$1,607$1,567$491,585
Year 13 - 145 ($3,173)$1,602$1,572$490,013
146 ($3,173)$1,597$1,577$488,436
147 ($3,173)$1,591$1,582$486,854
148 ($3,173)$1,586$1,587$485,267
149 ($3,173)$1,581$1,592$483,675
150 ($3,173)$1,576$1,597$482,077
151 ($3,173)$1,571$1,603$480,475
152 ($3,173)$1,566$1,608$478,867
153 ($3,173)$1,560$1,613$477,254
154 ($3,173)$1,555$1,618$475,635
155 ($3,173)$1,550$1,624$474,011
156 ($3,173)$1,544$1,629$472,382
Year 14 - 157 ($3,173)$1,539$1,634$470,748
158 ($3,173)$1,534$1,640$469,109
159 ($3,173)$1,529$1,645$467,464
160 ($3,173)$1,523$1,650$465,813
161 ($3,173)$1,518$1,656$464,158
162 ($3,173)$1,512$1,661$462,497
163 ($3,173)$1,507$1,666$460,830
164 ($3,173)$1,502$1,672$459,158
165 ($3,173)$1,496$1,677$457,481
166 ($3,173)$1,491$1,683$455,798
167 ($3,173)$1,485$1,688$454,110
168 ($3,173)$1,480$1,694$452,416
Year 15 - 169 ($3,173)$1,474$1,699$450,716
170 ($3,173)$1,469$1,705$449,012
171 ($3,173)$1,463$1,710$447,301
172 ($3,173)$1,457$1,716$445,585
173 ($3,173)$1,452$1,722$443,864
174 ($3,173)$1,446$1,727$442,136
175 ($3,173)$1,441$1,733$440,404
176 ($3,173)$1,435$1,738$438,665
177 ($3,173)$1,429$1,744$436,921
178 ($3,173)$1,424$1,750$435,171
179 ($3,173)$1,418$1,756$433,416
180 ($3,173)$1,412$1,761$431,654
Year 16 - 181 ($3,173)$1,406$1,767$429,887
182 ($3,173)$1,401$1,773$428,115
183 ($3,173)$1,395$1,779$426,336
184 ($3,173)$1,389$1,784$424,552
185 ($3,173)$1,383$1,790$422,762
186 ($3,173)$1,377$1,796$420,966
187 ($3,173)$1,372$1,802$419,164
188 ($3,173)$1,366$1,808$417,356
189 ($3,173)$1,360$1,814$415,543
190 ($3,173)$1,354$1,819$413,723
191 ($3,173)$1,348$1,825$411,898
192 ($3,173)$1,342$1,831$410,066
Year 17 - 193 ($3,173)$1,336$1,837$408,229
194 ($3,173)$1,330$1,843$406,386
195 ($3,173)$1,324$1,849$404,536
196 ($3,173)$1,318$1,855$402,681
197 ($3,173)$1,312$1,861$400,820
198 ($3,173)$1,306$1,867$398,952
199 ($3,173)$1,300$1,874$397,079
200 ($3,173)$1,294$1,880$395,199
201 ($3,173)$1,288$1,886$393,313
202 ($3,173)$1,282$1,892$391,421
203 ($3,173)$1,275$1,898$389,523
204 ($3,173)$1,269$1,904$387,619
Year 18 - 205 ($3,173)$1,263$1,910$385,708
206 ($3,173)$1,257$1,917$383,792
207 ($3,173)$1,251$1,923$381,869
208 ($3,173)$1,244$1,929$379,940
209 ($3,173)$1,238$1,935$378,004
210 ($3,173)$1,232$1,942$376,062
211 ($3,173)$1,225$1,948$374,114
212 ($3,173)$1,219$1,954$372,160
213 ($3,173)$1,213$1,961$370,199
214 ($3,173)$1,206$1,967$368,232
215 ($3,173)$1,200$1,974$366,258
216 ($3,173)$1,193$1,980$364,278
Year 19 - 217 ($3,173)$1,187$1,987$362,291
218 ($3,173)$1,180$1,993$360,298
219 ($3,173)$1,174$1,999$358,299
220 ($3,173)$1,167$2,006$356,293
221 ($3,173)$1,161$2,013$354,280
222 ($3,173)$1,154$2,019$352,261
223 ($3,173)$1,148$2,026$350,236
224 ($3,173)$1,141$2,032$348,203
225 ($3,173)$1,135$2,039$346,164
226 ($3,173)$1,128$2,046$344,119
227 ($3,173)$1,121$2,052$342,067
228 ($3,173)$1,115$2,059$340,008
Year 20 - 229 ($3,173)$1,108$2,066$337,942
230 ($3,173)$1,101$2,072$335,870
231 ($3,173)$1,094$2,079$333,791
232 ($3,173)$1,088$2,086$331,705
233 ($3,173)$1,081$2,093$329,612
234 ($3,173)$1,074$2,099$327,513
235 ($3,173)$1,067$2,106$325,406
236 ($3,173)$1,060$2,113$323,293
237 ($3,173)$1,053$2,120$321,173
238 ($3,173)$1,046$2,127$319,046
239 ($3,173)$1,040$2,134$316,912
240 ($3,173)$1,033$2,141$314,771
Year 21 - 241 ($3,173)$1,026$2,148$312,624
242 ($3,173)$1,019$2,155$310,469
243 ($3,173)$1,012$2,162$308,307
244 ($3,173)$1,005$2,169$306,138
245 ($3,173)$997$2,176$303,962
246 ($3,173)$990$2,183$301,779
247 ($3,173)$983$2,190$299,589
248 ($3,173)$976$2,197$297,392
249 ($3,173)$969$2,204$295,187
250 ($3,173)$962$2,212$292,975
251 ($3,173)$955$2,219$290,757
252 ($3,173)$947$2,226$288,531
Year 22 - 253 ($3,173)$940$2,233$286,297
254 ($3,173)$933$2,241$284,057
255 ($3,173)$926$2,248$281,809
256 ($3,173)$918$2,255$279,553
257 ($3,173)$911$2,263$277,291
258 ($3,173)$904$2,270$275,021
259 ($3,173)$896$2,277$272,744
260 ($3,173)$889$2,285$270,459
261 ($3,173)$881$2,292$268,167
262 ($3,173)$874$2,300$265,867
263 ($3,173)$866$2,307$263,560
264 ($3,173)$859$2,315$261,245
Year 23 - 265 ($3,173)$851$2,322$258,923
266 ($3,173)$844$2,330$256,593
267 ($3,173)$836$2,337$254,256
268 ($3,173)$828$2,345$251,911
269 ($3,173)$821$2,353$249,558
270 ($3,173)$813$2,360$247,198
271 ($3,173)$805$2,368$244,830
272 ($3,173)$798$2,376$242,454
273 ($3,173)$790$2,383$240,070
274 ($3,173)$782$2,391$237,679
275 ($3,173)$774$2,399$235,280
276 ($3,173)$767$2,407$232,873
Year 24 - 277 ($3,173)$759$2,415$230,459
278 ($3,173)$751$2,423$228,036
279 ($3,173)$743$2,430$225,606
280 ($3,173)$735$2,438$223,167
281 ($3,173)$727$2,446$220,721
282 ($3,173)$719$2,454$218,267
283 ($3,173)$711$2,462$215,804
284 ($3,173)$703$2,470$213,334
285 ($3,173)$695$2,478$210,856
286 ($3,173)$687$2,486$208,369
287 ($3,173)$679$2,495$205,875
288 ($3,173)$671$2,503$203,372
Year 25 - 289 ($3,173)$663$2,511$200,861
290 ($3,173)$654$2,519$198,342
291 ($3,173)$646$2,527$195,815
292 ($3,173)$638$2,535$193,280
293 ($3,173)$630$2,544$190,736
294 ($3,173)$621$2,552$188,184
295 ($3,173)$613$2,560$185,624
296 ($3,173)$605$2,569$183,055
297 ($3,173)$596$2,577$180,478
298 ($3,173)$588$2,585$177,893
299 ($3,173)$580$2,594$175,299
300 ($3,173)$571$2,602$172,697
Year 26 - 301 ($3,173)$563$2,611$170,086
302 ($3,173)$554$2,619$167,467
303 ($3,173)$546$2,628$164,839
304 ($3,173)$537$2,636$162,202
305 ($3,173)$529$2,645$159,557
306 ($3,173)$520$2,654$156,904
307 ($3,173)$511$2,662$154,242
308 ($3,173)$503$2,671$151,571
309 ($3,173)$494$2,680$148,891
310 ($3,173)$485$2,688$146,203
311 ($3,173)$476$2,697$143,506
312 ($3,173)$468$2,706$140,800
Year 27 - 313 ($3,173)$459$2,715$138,085
314 ($3,173)$450$2,724$135,362
315 ($3,173)$441$2,732$132,629
316 ($3,173)$432$2,741$129,888
317 ($3,173)$423$2,750$127,138
318 ($3,173)$414$2,759$124,379
319 ($3,173)$405$2,768$121,610
320 ($3,173)$396$2,777$118,833
321 ($3,173)$387$2,786$116,047
322 ($3,173)$378$2,795$113,252
323 ($3,173)$369$2,804$110,447
324 ($3,173)$360$2,814$107,633
Year 28 - 325 ($3,173)$351$2,823$104,811
326 ($3,173)$342$2,832$101,979
327 ($3,173)$332$2,841$99,138
328 ($3,173)$323$2,850$96,287
329 ($3,173)$314$2,860$93,427
330 ($3,173)$304$2,869$90,558
331 ($3,173)$295$2,878$87,680
332 ($3,173)$286$2,888$84,792
333 ($3,173)$276$2,897$81,895
334 ($3,173)$267$2,907$78,988
335 ($3,173)$257$2,916$76,072
336 ($3,173)$248$2,926$73,147
Year 29 - 337 ($3,173)$238$2,935$70,212
338 ($3,173)$229$2,945$67,267
339 ($3,173)$219$2,954$64,313
340 ($3,173)$210$2,964$61,349
341 ($3,173)$200$2,974$58,375
342 ($3,173)$190$2,983$55,392
343 ($3,173)$180$2,993$52,399
344 ($3,173)$171$3,003$49,396
345 ($3,173)$161$3,013$46,384
346 ($3,173)$151$3,022$43,361
347 ($3,173)$141$3,032$40,329
348 ($3,173)$131$3,042$37,287
Year 30 - 349 ($3,173)$121$3,052$34,235
350 ($3,173)$112$3,062$31,173
351 ($3,173)$102$3,072$28,101
352 ($3,173)$92$3,082$25,019
353 ($3,173)$82$3,092$21,928
354 ($3,173)$71$3,102$18,825
355 ($3,173)$61$3,112$15,713
356 ($3,173)$51$3,122$12,591
357 ($3,173)$41$3,132$9,459
358 ($3,173)$31$3,143$6,316
359 ($3,173)$21$3,153$3,163
360 ($3,173)$10$3,163$0
TOTALS$470,446$672,000$1,142,446

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.