« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,216 360 $485,754 $1,157,754

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $840,000
Down Payment $168,000$672,000
Year 1 - 1 ($3,216)$2,251$965$671,035
2 ($3,216)$2,248$968$670,067
3 ($3,216)$2,245$971$669,096
4 ($3,216)$2,241$975$668,121
5 ($3,216)$2,238$978$667,144
6 ($3,216)$2,235$981$666,163
7 ($3,216)$2,232$984$665,178
8 ($3,216)$2,228$988$664,191
9 ($3,216)$2,225$991$663,200
10 ($3,216)$2,222$994$662,205
11 ($3,216)$2,218$998$661,208
12 ($3,216)$2,215$1,001$660,207
Year 2 - 13 ($3,216)$2,212$1,004$659,203
14 ($3,216)$2,208$1,008$658,195
15 ($3,216)$2,205$1,011$657,184
16 ($3,216)$2,202$1,014$656,169
17 ($3,216)$2,198$1,018$655,152
18 ($3,216)$2,195$1,021$654,130
19 ($3,216)$2,191$1,025$653,106
20 ($3,216)$2,188$1,028$652,078
21 ($3,216)$2,184$1,032$651,046
22 ($3,216)$2,181$1,035$650,011
23 ($3,216)$2,178$1,038$648,973
24 ($3,216)$2,174$1,042$647,931
Year 3 - 25 ($3,216)$2,171$1,045$646,885
26 ($3,216)$2,167$1,049$645,837
27 ($3,216)$2,164$1,052$644,784
28 ($3,216)$2,160$1,056$643,728
29 ($3,216)$2,156$1,059$642,669
30 ($3,216)$2,153$1,063$641,606
31 ($3,216)$2,149$1,067$640,539
32 ($3,216)$2,146$1,070$639,469
33 ($3,216)$2,142$1,074$638,395
34 ($3,216)$2,139$1,077$637,318
35 ($3,216)$2,135$1,081$636,237
36 ($3,216)$2,131$1,085$635,152
Year 4 - 37 ($3,216)$2,128$1,088$634,064
38 ($3,216)$2,124$1,092$632,972
39 ($3,216)$2,120$1,096$631,876
40 ($3,216)$2,117$1,099$630,777
41 ($3,216)$2,113$1,103$629,674
42 ($3,216)$2,109$1,107$628,568
43 ($3,216)$2,106$1,110$627,458
44 ($3,216)$2,102$1,114$626,344
45 ($3,216)$2,098$1,118$625,226
46 ($3,216)$2,095$1,121$624,104
47 ($3,216)$2,091$1,125$622,979
48 ($3,216)$2,087$1,129$621,850
Year 5 - 49 ($3,216)$2,083$1,133$620,717
50 ($3,216)$2,079$1,137$619,581
51 ($3,216)$2,076$1,140$618,440
52 ($3,216)$2,072$1,144$617,296
53 ($3,216)$2,068$1,148$616,148
54 ($3,216)$2,064$1,152$614,996
55 ($3,216)$2,060$1,156$613,840
56 ($3,216)$2,056$1,160$612,681
57 ($3,216)$2,052$1,164$611,517
58 ($3,216)$2,049$1,167$610,350
59 ($3,216)$2,045$1,171$609,179
60 ($3,216)$2,041$1,175$608,003
Year 6 - 61 ($3,216)$2,037$1,179$606,824
62 ($3,216)$2,033$1,183$605,641
63 ($3,216)$2,029$1,187$604,454
64 ($3,216)$2,025$1,191$603,263
65 ($3,216)$2,021$1,195$602,068
66 ($3,216)$2,017$1,199$600,869
67 ($3,216)$2,013$1,203$599,666
68 ($3,216)$2,009$1,207$598,459
69 ($3,216)$2,005$1,211$597,248
70 ($3,216)$2,001$1,215$596,032
71 ($3,216)$1,997$1,219$594,813
72 ($3,216)$1,993$1,223$593,590
Year 7 - 73 ($3,216)$1,989$1,227$592,362
74 ($3,216)$1,984$1,232$591,131
75 ($3,216)$1,980$1,236$589,895
76 ($3,216)$1,976$1,240$588,655
77 ($3,216)$1,972$1,244$587,411
78 ($3,216)$1,968$1,248$586,163
79 ($3,216)$1,964$1,252$584,911
80 ($3,216)$1,959$1,257$583,654
81 ($3,216)$1,955$1,261$582,393
82 ($3,216)$1,951$1,265$581,128
83 ($3,216)$1,947$1,269$579,859
84 ($3,216)$1,943$1,273$578,586
Year 8 - 85 ($3,216)$1,938$1,278$577,308
86 ($3,216)$1,934$1,282$576,026
87 ($3,216)$1,930$1,286$574,740
88 ($3,216)$1,925$1,291$573,449
89 ($3,216)$1,921$1,295$572,154
90 ($3,216)$1,917$1,299$570,855
91 ($3,216)$1,912$1,304$569,551
92 ($3,216)$1,908$1,308$568,243
93 ($3,216)$1,904$1,312$566,931
94 ($3,216)$1,899$1,317$565,614
95 ($3,216)$1,895$1,321$564,293
96 ($3,216)$1,890$1,326$562,967
Year 9 - 97 ($3,216)$1,886$1,330$561,637
98 ($3,216)$1,881$1,334$560,303
99 ($3,216)$1,877$1,339$558,964
100 ($3,216)$1,873$1,343$557,620
101 ($3,216)$1,868$1,348$556,272
102 ($3,216)$1,864$1,352$554,920
103 ($3,216)$1,859$1,357$553,563
104 ($3,216)$1,854$1,362$552,201
105 ($3,216)$1,850$1,366$550,835
106 ($3,216)$1,845$1,371$549,465
107 ($3,216)$1,841$1,375$548,089
108 ($3,216)$1,836$1,380$546,709
Year 10 - 109 ($3,216)$1,831$1,385$545,325
110 ($3,216)$1,827$1,389$543,936
111 ($3,216)$1,822$1,394$542,542
112 ($3,216)$1,818$1,398$541,144
113 ($3,216)$1,813$1,403$539,740
114 ($3,216)$1,808$1,408$538,333
115 ($3,216)$1,803$1,413$536,920
116 ($3,216)$1,799$1,417$535,503
117 ($3,216)$1,794$1,422$534,081
118 ($3,216)$1,789$1,427$532,654
119 ($3,216)$1,784$1,432$531,222
120 ($3,216)$1,780$1,436$529,786
Year 11 - 121 ($3,216)$1,775$1,441$528,345
122 ($3,216)$1,770$1,446$526,899
123 ($3,216)$1,765$1,451$525,448
124 ($3,216)$1,760$1,456$523,992
125 ($3,216)$1,755$1,461$522,531
126 ($3,216)$1,750$1,466$521,066
127 ($3,216)$1,746$1,470$519,595
128 ($3,216)$1,741$1,475$518,120
129 ($3,216)$1,736$1,480$516,640
130 ($3,216)$1,731$1,485$515,155
131 ($3,216)$1,726$1,490$513,664
132 ($3,216)$1,721$1,495$512,169
Year 12 - 133 ($3,216)$1,716$1,500$510,669
134 ($3,216)$1,711$1,505$509,164
135 ($3,216)$1,706$1,510$507,653
136 ($3,216)$1,701$1,515$506,138
137 ($3,216)$1,696$1,520$504,618
138 ($3,216)$1,690$1,526$503,092
139 ($3,216)$1,685$1,531$501,562
140 ($3,216)$1,680$1,536$500,026
141 ($3,216)$1,675$1,541$498,485
142 ($3,216)$1,670$1,546$496,939
143 ($3,216)$1,665$1,551$495,388
144 ($3,216)$1,660$1,556$493,831
Year 13 - 145 ($3,216)$1,654$1,562$492,270
146 ($3,216)$1,649$1,567$490,703
147 ($3,216)$1,644$1,572$489,130
148 ($3,216)$1,639$1,577$487,553
149 ($3,216)$1,633$1,583$485,970
150 ($3,216)$1,628$1,588$484,382
151 ($3,216)$1,623$1,593$482,789
152 ($3,216)$1,617$1,599$481,190
153 ($3,216)$1,612$1,604$479,586
154 ($3,216)$1,607$1,609$477,977
155 ($3,216)$1,601$1,615$476,362
156 ($3,216)$1,596$1,620$474,742
Year 14 - 157 ($3,216)$1,590$1,626$473,117
158 ($3,216)$1,585$1,631$471,486
159 ($3,216)$1,579$1,637$469,849
160 ($3,216)$1,574$1,642$468,207
161 ($3,216)$1,568$1,647$466,560
162 ($3,216)$1,563$1,653$464,907
163 ($3,216)$1,557$1,659$463,248
164 ($3,216)$1,552$1,664$461,584
165 ($3,216)$1,546$1,670$459,914
166 ($3,216)$1,541$1,675$458,239
167 ($3,216)$1,535$1,681$456,558
168 ($3,216)$1,529$1,687$454,872
Year 15 - 169 ($3,216)$1,524$1,692$453,179
170 ($3,216)$1,518$1,698$451,482
171 ($3,216)$1,512$1,704$449,778
172 ($3,216)$1,507$1,709$448,069
173 ($3,216)$1,501$1,715$446,354
174 ($3,216)$1,495$1,721$444,633
175 ($3,216)$1,490$1,726$442,907
176 ($3,216)$1,484$1,732$441,174
177 ($3,216)$1,478$1,738$439,436
178 ($3,216)$1,472$1,744$437,693
179 ($3,216)$1,466$1,750$435,943
180 ($3,216)$1,460$1,756$434,187
Year 16 - 181 ($3,216)$1,455$1,761$432,426
182 ($3,216)$1,449$1,767$430,658
183 ($3,216)$1,443$1,773$428,885
184 ($3,216)$1,437$1,779$427,106
185 ($3,216)$1,431$1,785$425,321
186 ($3,216)$1,425$1,791$423,530
187 ($3,216)$1,419$1,797$421,732
188 ($3,216)$1,413$1,803$419,929
189 ($3,216)$1,407$1,809$418,120
190 ($3,216)$1,401$1,815$416,305
191 ($3,216)$1,395$1,821$414,483
192 ($3,216)$1,389$1,827$412,656
Year 17 - 193 ($3,216)$1,382$1,834$410,822
194 ($3,216)$1,376$1,840$408,983
195 ($3,216)$1,370$1,846$407,137
196 ($3,216)$1,364$1,852$405,285
197 ($3,216)$1,358$1,858$403,426
198 ($3,216)$1,351$1,865$401,562
199 ($3,216)$1,345$1,871$399,691
200 ($3,216)$1,339$1,877$397,814
201 ($3,216)$1,333$1,883$395,931
202 ($3,216)$1,326$1,890$394,041
203 ($3,216)$1,320$1,896$392,145
204 ($3,216)$1,314$1,902$390,243
Year 18 - 205 ($3,216)$1,307$1,909$388,334
206 ($3,216)$1,301$1,915$386,419
207 ($3,216)$1,295$1,921$384,498
208 ($3,216)$1,288$1,928$382,570
209 ($3,216)$1,282$1,934$380,635
210 ($3,216)$1,275$1,941$378,695
211 ($3,216)$1,269$1,947$376,747
212 ($3,216)$1,262$1,954$374,793
213 ($3,216)$1,256$1,960$372,833
214 ($3,216)$1,249$1,967$370,866
215 ($3,216)$1,242$1,974$368,892
216 ($3,216)$1,236$1,980$366,912
Year 19 - 217 ($3,216)$1,229$1,987$364,925
218 ($3,216)$1,222$1,993$362,932
219 ($3,216)$1,216$2,000$360,932
220 ($3,216)$1,209$2,007$358,925
221 ($3,216)$1,202$2,014$356,911
222 ($3,216)$1,196$2,020$354,891
223 ($3,216)$1,189$2,027$352,864
224 ($3,216)$1,182$2,034$350,830
225 ($3,216)$1,175$2,041$348,789
226 ($3,216)$1,168$2,048$346,742
227 ($3,216)$1,162$2,054$344,687
228 ($3,216)$1,155$2,061$342,626
Year 20 - 229 ($3,216)$1,148$2,068$340,558
230 ($3,216)$1,141$2,075$338,483
231 ($3,216)$1,134$2,082$336,401
232 ($3,216)$1,127$2,089$334,312
233 ($3,216)$1,120$2,096$332,215
234 ($3,216)$1,113$2,103$330,112
235 ($3,216)$1,106$2,110$328,002
236 ($3,216)$1,099$2,117$325,885
237 ($3,216)$1,092$2,124$323,761
238 ($3,216)$1,085$2,131$321,629
239 ($3,216)$1,077$2,139$319,491
240 ($3,216)$1,070$2,146$317,345
Year 21 - 241 ($3,216)$1,063$2,153$315,192
242 ($3,216)$1,056$2,160$313,032
243 ($3,216)$1,049$2,167$310,865
244 ($3,216)$1,041$2,175$308,690
245 ($3,216)$1,034$2,182$306,509
246 ($3,216)$1,027$2,189$304,319
247 ($3,216)$1,019$2,197$302,123
248 ($3,216)$1,012$2,204$299,919
249 ($3,216)$1,005$2,211$297,708
250 ($3,216)$997$2,219$295,489
251 ($3,216)$990$2,226$293,263
252 ($3,216)$982$2,234$291,029
Year 22 - 253 ($3,216)$975$2,241$288,788
254 ($3,216)$967$2,249$286,540
255 ($3,216)$960$2,256$284,284
256 ($3,216)$952$2,264$282,020
257 ($3,216)$945$2,271$279,749
258 ($3,216)$937$2,279$277,470
259 ($3,216)$930$2,286$275,184
260 ($3,216)$922$2,294$272,889
261 ($3,216)$914$2,302$270,588
262 ($3,216)$906$2,310$268,278
263 ($3,216)$899$2,317$265,961
264 ($3,216)$891$2,325$263,636
Year 23 - 265 ($3,216)$883$2,333$261,303
266 ($3,216)$875$2,341$258,962
267 ($3,216)$868$2,348$256,614
268 ($3,216)$860$2,356$254,258
269 ($3,216)$852$2,364$251,893
270 ($3,216)$844$2,372$249,521
271 ($3,216)$836$2,380$247,141
272 ($3,216)$828$2,388$244,753
273 ($3,216)$820$2,396$242,357
274 ($3,216)$812$2,404$239,953
275 ($3,216)$804$2,412$237,541
276 ($3,216)$796$2,420$235,121
Year 24 - 277 ($3,216)$788$2,428$232,692
278 ($3,216)$780$2,436$230,256
279 ($3,216)$771$2,445$227,811
280 ($3,216)$763$2,453$225,358
281 ($3,216)$755$2,461$222,897
282 ($3,216)$747$2,469$220,428
283 ($3,216)$738$2,478$217,951
284 ($3,216)$730$2,486$215,465
285 ($3,216)$722$2,494$212,971
286 ($3,216)$713$2,503$210,468
287 ($3,216)$705$2,511$207,957
288 ($3,216)$697$2,519$205,438
Year 25 - 289 ($3,216)$688$2,528$202,910
290 ($3,216)$680$2,536$200,374
291 ($3,216)$671$2,545$197,829
292 ($3,216)$663$2,553$195,276
293 ($3,216)$654$2,562$192,714
294 ($3,216)$646$2,570$190,144
295 ($3,216)$637$2,579$187,565
296 ($3,216)$628$2,588$184,977
297 ($3,216)$620$2,596$182,381
298 ($3,216)$611$2,605$179,776
299 ($3,216)$602$2,614$177,162
300 ($3,216)$593$2,622$174,539
Year 26 - 301 ($3,216)$585$2,631$171,908
302 ($3,216)$576$2,640$169,268
303 ($3,216)$567$2,649$166,619
304 ($3,216)$558$2,658$163,961
305 ($3,216)$549$2,667$161,295
306 ($3,216)$540$2,676$158,619
307 ($3,216)$531$2,685$155,934
308 ($3,216)$522$2,694$153,241
309 ($3,216)$513$2,703$150,538
310 ($3,216)$504$2,712$147,826
311 ($3,216)$495$2,721$145,106
312 ($3,216)$486$2,730$142,376
Year 27 - 313 ($3,216)$477$2,739$139,637
314 ($3,216)$468$2,748$136,889
315 ($3,216)$459$2,757$134,131
316 ($3,216)$449$2,767$131,364
317 ($3,216)$440$2,776$128,589
318 ($3,216)$431$2,785$125,803
319 ($3,216)$421$2,795$123,009
320 ($3,216)$412$2,804$120,205
321 ($3,216)$403$2,813$117,392
322 ($3,216)$393$2,823$114,569
323 ($3,216)$384$2,832$111,737
324 ($3,216)$374$2,842$108,895
Year 28 - 325 ($3,216)$365$2,851$106,044
326 ($3,216)$355$2,861$103,183
327 ($3,216)$346$2,870$100,313
328 ($3,216)$336$2,880$97,433
329 ($3,216)$326$2,890$94,543
330 ($3,216)$317$2,899$91,644
331 ($3,216)$307$2,909$88,735
332 ($3,216)$297$2,919$85,816
333 ($3,216)$287$2,928$82,888
334 ($3,216)$278$2,938$79,949
335 ($3,216)$268$2,948$77,001
336 ($3,216)$258$2,958$74,043
Year 29 - 337 ($3,216)$248$2,968$71,075
338 ($3,216)$238$2,978$68,097
339 ($3,216)$228$2,988$65,110
340 ($3,216)$218$2,998$62,112
341 ($3,216)$208$3,008$59,104
342 ($3,216)$198$3,018$56,086
343 ($3,216)$188$3,028$53,058
344 ($3,216)$178$3,038$50,020
345 ($3,216)$168$3,048$46,971
346 ($3,216)$157$3,059$43,912
347 ($3,216)$147$3,069$40,844
348 ($3,216)$137$3,079$37,764
Year 30 - 349 ($3,216)$127$3,089$34,675
350 ($3,216)$116$3,100$31,575
351 ($3,216)$106$3,110$28,465
352 ($3,216)$95$3,121$25,344
353 ($3,216)$85$3,131$22,213
354 ($3,216)$74$3,142$19,072
355 ($3,216)$64$3,152$15,920
356 ($3,216)$53$3,163$12,757
357 ($3,216)$43$3,173$9,584
358 ($3,216)$32$3,184$6,400
359 ($3,216)$21$3,195$3,205
360 ($3,216)$11$3,205$0
TOTALS$485,754$672,000$1,157,754

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.