« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,170 360 $469,060 $1,141,060

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $840,000
Down Payment $168,000$672,000
Year 1 - 1 ($3,170)$2,184$986$671,014
2 ($3,170)$2,181$989$670,026
3 ($3,170)$2,178$992$669,034
4 ($3,170)$2,174$995$668,038
5 ($3,170)$2,171$998$667,040
6 ($3,170)$2,168$1,002$666,038
7 ($3,170)$2,165$1,005$665,033
8 ($3,170)$2,161$1,008$664,025
9 ($3,170)$2,158$1,012$663,013
10 ($3,170)$2,155$1,015$661,998
11 ($3,170)$2,151$1,018$660,980
12 ($3,170)$2,148$1,021$659,959
Year 2 - 13 ($3,170)$2,145$1,025$658,934
14 ($3,170)$2,142$1,028$657,906
15 ($3,170)$2,138$1,031$656,875
16 ($3,170)$2,135$1,035$655,840
17 ($3,170)$2,131$1,038$654,802
18 ($3,170)$2,128$1,042$653,760
19 ($3,170)$2,125$1,045$652,715
20 ($3,170)$2,121$1,048$651,667
21 ($3,170)$2,118$1,052$650,615
22 ($3,170)$2,115$1,055$649,560
23 ($3,170)$2,111$1,059$648,502
24 ($3,170)$2,108$1,062$647,440
Year 3 - 25 ($3,170)$2,104$1,065$646,374
26 ($3,170)$2,101$1,069$645,305
27 ($3,170)$2,097$1,072$644,233
28 ($3,170)$2,094$1,076$643,157
29 ($3,170)$2,090$1,079$642,078
30 ($3,170)$2,087$1,083$640,995
31 ($3,170)$2,083$1,086$639,909
32 ($3,170)$2,080$1,090$638,819
33 ($3,170)$2,076$1,093$637,725
34 ($3,170)$2,073$1,097$636,628
35 ($3,170)$2,069$1,101$635,528
36 ($3,170)$2,065$1,104$634,424
Year 4 - 37 ($3,170)$2,062$1,108$633,316
38 ($3,170)$2,058$1,111$632,205
39 ($3,170)$2,055$1,115$631,090
40 ($3,170)$2,051$1,119$629,971
41 ($3,170)$2,047$1,122$628,849
42 ($3,170)$2,044$1,126$627,723
43 ($3,170)$2,040$1,130$626,593
44 ($3,170)$2,036$1,133$625,460
45 ($3,170)$2,033$1,137$624,323
46 ($3,170)$2,029$1,141$623,183
47 ($3,170)$2,025$1,144$622,039
48 ($3,170)$2,022$1,148$620,891
Year 5 - 49 ($3,170)$2,018$1,152$619,739
50 ($3,170)$2,014$1,155$618,583
51 ($3,170)$2,010$1,159$617,424
52 ($3,170)$2,007$1,163$616,261
53 ($3,170)$2,003$1,167$615,094
54 ($3,170)$1,999$1,171$613,924
55 ($3,170)$1,995$1,174$612,750
56 ($3,170)$1,991$1,178$611,571
57 ($3,170)$1,988$1,182$610,389
58 ($3,170)$1,984$1,186$609,204
59 ($3,170)$1,980$1,190$608,014
60 ($3,170)$1,976$1,194$606,820
Year 6 - 61 ($3,170)$1,972$1,197$605,623
62 ($3,170)$1,968$1,201$604,422
63 ($3,170)$1,964$1,205$603,216
64 ($3,170)$1,960$1,209$602,007
65 ($3,170)$1,957$1,213$600,794
66 ($3,170)$1,953$1,217$599,577
67 ($3,170)$1,949$1,221$598,356
68 ($3,170)$1,945$1,225$597,131
69 ($3,170)$1,941$1,229$595,902
70 ($3,170)$1,937$1,233$594,669
71 ($3,170)$1,933$1,237$593,432
72 ($3,170)$1,929$1,241$592,191
Year 7 - 73 ($3,170)$1,925$1,245$590,946
74 ($3,170)$1,921$1,249$589,697
75 ($3,170)$1,917$1,253$588,444
76 ($3,170)$1,912$1,257$587,187
77 ($3,170)$1,908$1,261$585,926
78 ($3,170)$1,904$1,265$584,660
79 ($3,170)$1,900$1,269$583,391
80 ($3,170)$1,896$1,274$582,117
81 ($3,170)$1,892$1,278$580,840
82 ($3,170)$1,888$1,282$579,558
83 ($3,170)$1,884$1,286$578,272
84 ($3,170)$1,879$1,290$576,981
Year 8 - 85 ($3,170)$1,875$1,294$575,687
86 ($3,170)$1,871$1,299$574,388
87 ($3,170)$1,867$1,303$573,086
88 ($3,170)$1,863$1,307$571,778
89 ($3,170)$1,858$1,311$570,467
90 ($3,170)$1,854$1,316$569,152
91 ($3,170)$1,850$1,320$567,832
92 ($3,170)$1,845$1,324$566,508
93 ($3,170)$1,841$1,328$565,179
94 ($3,170)$1,837$1,333$563,846
95 ($3,170)$1,833$1,337$562,509
96 ($3,170)$1,828$1,341$561,168
Year 9 - 97 ($3,170)$1,824$1,346$559,822
98 ($3,170)$1,819$1,350$558,472
99 ($3,170)$1,815$1,355$557,117
100 ($3,170)$1,811$1,359$555,758
101 ($3,170)$1,806$1,363$554,395
102 ($3,170)$1,802$1,368$553,027
103 ($3,170)$1,797$1,372$551,655
104 ($3,170)$1,793$1,377$550,278
105 ($3,170)$1,788$1,381$548,897
106 ($3,170)$1,784$1,386$547,511
107 ($3,170)$1,779$1,390$546,121
108 ($3,170)$1,775$1,395$544,726
Year 10 - 109 ($3,170)$1,770$1,399$543,327
110 ($3,170)$1,766$1,404$541,923
111 ($3,170)$1,761$1,408$540,515
112 ($3,170)$1,757$1,413$539,102
113 ($3,170)$1,752$1,418$537,684
114 ($3,170)$1,747$1,422$536,262
115 ($3,170)$1,743$1,427$534,835
116 ($3,170)$1,738$1,431$533,404
117 ($3,170)$1,734$1,436$531,968
118 ($3,170)$1,729$1,441$530,527
119 ($3,170)$1,724$1,445$529,082
120 ($3,170)$1,720$1,450$527,632
Year 11 - 121 ($3,170)$1,715$1,455$526,177
122 ($3,170)$1,710$1,460$524,717
123 ($3,170)$1,705$1,464$523,253
124 ($3,170)$1,701$1,469$521,784
125 ($3,170)$1,696$1,474$520,310
126 ($3,170)$1,691$1,479$518,832
127 ($3,170)$1,686$1,483$517,348
128 ($3,170)$1,681$1,488$515,860
129 ($3,170)$1,677$1,493$514,367
130 ($3,170)$1,672$1,498$512,869
131 ($3,170)$1,667$1,503$511,366
132 ($3,170)$1,662$1,508$509,859
Year 12 - 133 ($3,170)$1,657$1,513$508,346
134 ($3,170)$1,652$1,517$506,829
135 ($3,170)$1,647$1,522$505,306
136 ($3,170)$1,642$1,527$503,779
137 ($3,170)$1,637$1,532$502,246
138 ($3,170)$1,632$1,537$500,709
139 ($3,170)$1,627$1,542$499,167
140 ($3,170)$1,622$1,547$497,619
141 ($3,170)$1,617$1,552$496,067
142 ($3,170)$1,612$1,557$494,510
143 ($3,170)$1,607$1,562$492,947
144 ($3,170)$1,602$1,568$491,380
Year 13 - 145 ($3,170)$1,597$1,573$489,807
146 ($3,170)$1,592$1,578$488,229
147 ($3,170)$1,587$1,583$486,647
148 ($3,170)$1,582$1,588$485,059
149 ($3,170)$1,576$1,593$483,465
150 ($3,170)$1,571$1,598$481,867
151 ($3,170)$1,566$1,604$480,263
152 ($3,170)$1,561$1,609$478,655
153 ($3,170)$1,556$1,614$477,041
154 ($3,170)$1,550$1,619$475,421
155 ($3,170)$1,545$1,624$473,797
156 ($3,170)$1,540$1,630$472,167
Year 14 - 157 ($3,170)$1,535$1,635$470,532
158 ($3,170)$1,529$1,640$468,892
159 ($3,170)$1,524$1,646$467,246
160 ($3,170)$1,519$1,651$465,595
161 ($3,170)$1,513$1,656$463,939
162 ($3,170)$1,508$1,662$462,277
163 ($3,170)$1,502$1,667$460,610
164 ($3,170)$1,497$1,673$458,937
165 ($3,170)$1,492$1,678$457,259
166 ($3,170)$1,486$1,684$455,575
167 ($3,170)$1,481$1,689$453,886
168 ($3,170)$1,475$1,694$452,192
Year 15 - 169 ($3,170)$1,470$1,700$450,492
170 ($3,170)$1,464$1,706$448,786
171 ($3,170)$1,459$1,711$447,075
172 ($3,170)$1,453$1,717$445,359
173 ($3,170)$1,447$1,722$443,637
174 ($3,170)$1,442$1,728$441,909
175 ($3,170)$1,436$1,733$440,175
176 ($3,170)$1,431$1,739$438,436
177 ($3,170)$1,425$1,745$436,692
178 ($3,170)$1,419$1,750$434,941
179 ($3,170)$1,414$1,756$433,185
180 ($3,170)$1,408$1,762$431,423
Year 16 - 181 ($3,170)$1,402$1,767$429,656
182 ($3,170)$1,396$1,773$427,883
183 ($3,170)$1,391$1,779$426,104
184 ($3,170)$1,385$1,785$424,319
185 ($3,170)$1,379$1,791$422,528
186 ($3,170)$1,373$1,796$420,732
187 ($3,170)$1,367$1,802$418,930
188 ($3,170)$1,362$1,808$417,122
189 ($3,170)$1,356$1,814$415,308
190 ($3,170)$1,350$1,820$413,488
191 ($3,170)$1,344$1,826$411,662
192 ($3,170)$1,338$1,832$409,830
Year 17 - 193 ($3,170)$1,332$1,838$407,993
194 ($3,170)$1,326$1,844$406,149
195 ($3,170)$1,320$1,850$404,299
196 ($3,170)$1,314$1,856$402,444
197 ($3,170)$1,308$1,862$400,582
198 ($3,170)$1,302$1,868$398,714
199 ($3,170)$1,296$1,874$396,841
200 ($3,170)$1,290$1,880$394,961
201 ($3,170)$1,284$1,886$393,075
202 ($3,170)$1,277$1,892$391,183
203 ($3,170)$1,271$1,898$389,284
204 ($3,170)$1,265$1,904$387,380
Year 18 - 205 ($3,170)$1,259$1,911$385,469
206 ($3,170)$1,253$1,917$383,552
207 ($3,170)$1,247$1,923$381,629
208 ($3,170)$1,240$1,929$379,700
209 ($3,170)$1,234$1,936$377,764
210 ($3,170)$1,228$1,942$375,823
211 ($3,170)$1,221$1,948$373,874
212 ($3,170)$1,215$1,955$371,920
213 ($3,170)$1,209$1,961$369,959
214 ($3,170)$1,202$1,967$367,992
215 ($3,170)$1,196$1,974$366,018
216 ($3,170)$1,190$1,980$364,038
Year 19 - 217 ($3,170)$1,183$1,986$362,052
218 ($3,170)$1,177$1,993$360,059
219 ($3,170)$1,170$1,999$358,059
220 ($3,170)$1,164$2,006$356,053
221 ($3,170)$1,157$2,012$354,041
222 ($3,170)$1,151$2,019$352,022
223 ($3,170)$1,144$2,026$349,996
224 ($3,170)$1,137$2,032$347,964
225 ($3,170)$1,131$2,039$345,926
226 ($3,170)$1,124$2,045$343,880
227 ($3,170)$1,118$2,052$341,828
228 ($3,170)$1,111$2,059$339,770
Year 20 - 229 ($3,170)$1,104$2,065$337,704
230 ($3,170)$1,098$2,072$335,632
231 ($3,170)$1,091$2,079$333,553
232 ($3,170)$1,084$2,086$331,468
233 ($3,170)$1,077$2,092$329,375
234 ($3,170)$1,070$2,099$327,276
235 ($3,170)$1,064$2,106$325,170
236 ($3,170)$1,057$2,113$323,057
237 ($3,170)$1,050$2,120$320,938
238 ($3,170)$1,043$2,127$318,811
239 ($3,170)$1,036$2,133$316,678
240 ($3,170)$1,029$2,140$314,537
Year 21 - 241 ($3,170)$1,022$2,147$312,390
242 ($3,170)$1,015$2,154$310,236
243 ($3,170)$1,008$2,161$308,074
244 ($3,170)$1,001$2,168$305,906
245 ($3,170)$994$2,175$303,731
246 ($3,170)$987$2,182$301,548
247 ($3,170)$980$2,190$299,358
248 ($3,170)$973$2,197$297,162
249 ($3,170)$966$2,204$294,958
250 ($3,170)$959$2,211$292,747
251 ($3,170)$951$2,218$290,529
252 ($3,170)$944$2,225$288,303
Year 22 - 253 ($3,170)$937$2,233$286,071
254 ($3,170)$930$2,240$283,831
255 ($3,170)$922$2,247$281,584
256 ($3,170)$915$2,254$279,329
257 ($3,170)$908$2,262$277,067
258 ($3,170)$900$2,269$274,798
259 ($3,170)$893$2,277$272,522
260 ($3,170)$886$2,284$270,238
261 ($3,170)$878$2,291$267,947
262 ($3,170)$871$2,299$265,648
263 ($3,170)$863$2,306$263,341
264 ($3,170)$856$2,314$261,028
Year 23 - 265 ($3,170)$848$2,321$258,706
266 ($3,170)$841$2,329$256,378
267 ($3,170)$833$2,336$254,041
268 ($3,170)$826$2,344$251,697
269 ($3,170)$818$2,352$249,346
270 ($3,170)$810$2,359$246,986
271 ($3,170)$803$2,367$244,620
272 ($3,170)$795$2,375$242,245
273 ($3,170)$787$2,382$239,863
274 ($3,170)$780$2,390$237,473
275 ($3,170)$772$2,398$235,075
276 ($3,170)$764$2,406$232,669
Year 24 - 277 ($3,170)$756$2,413$230,256
278 ($3,170)$748$2,421$227,834
279 ($3,170)$740$2,429$225,405
280 ($3,170)$733$2,437$222,968
281 ($3,170)$725$2,445$220,523
282 ($3,170)$717$2,453$218,070
283 ($3,170)$709$2,461$215,609
284 ($3,170)$701$2,469$213,141
285 ($3,170)$693$2,477$210,664
286 ($3,170)$685$2,485$208,179
287 ($3,170)$677$2,493$205,686
288 ($3,170)$668$2,501$203,185
Year 25 - 289 ($3,170)$660$2,509$200,675
290 ($3,170)$652$2,517$198,158
291 ($3,170)$644$2,526$195,632
292 ($3,170)$636$2,534$193,098
293 ($3,170)$628$2,542$190,556
294 ($3,170)$619$2,550$188,006
295 ($3,170)$611$2,559$185,448
296 ($3,170)$603$2,567$182,881
297 ($3,170)$594$2,575$180,305
298 ($3,170)$586$2,584$177,722
299 ($3,170)$578$2,592$175,130
300 ($3,170)$569$2,600$172,529
Year 26 - 301 ($3,170)$561$2,609$169,920
302 ($3,170)$552$2,617$167,303
303 ($3,170)$544$2,626$164,677
304 ($3,170)$535$2,634$162,043
305 ($3,170)$527$2,643$159,400
306 ($3,170)$518$2,652$156,748
307 ($3,170)$509$2,660$154,088
308 ($3,170)$501$2,669$151,419
309 ($3,170)$492$2,677$148,742
310 ($3,170)$483$2,686$146,056
311 ($3,170)$475$2,695$143,361
312 ($3,170)$466$2,704$140,657
Year 27 - 313 ($3,170)$457$2,712$137,944
314 ($3,170)$448$2,721$135,223
315 ($3,170)$439$2,730$132,493
316 ($3,170)$431$2,739$129,754
317 ($3,170)$422$2,748$127,006
318 ($3,170)$413$2,757$124,249
319 ($3,170)$404$2,766$121,483
320 ($3,170)$395$2,775$118,709
321 ($3,170)$386$2,784$115,925
322 ($3,170)$377$2,793$113,132
323 ($3,170)$368$2,802$110,330
324 ($3,170)$359$2,811$107,519
Year 28 - 325 ($3,170)$349$2,820$104,699
326 ($3,170)$340$2,829$101,870
327 ($3,170)$331$2,839$99,031
328 ($3,170)$322$2,848$96,183
329 ($3,170)$313$2,857$93,326
330 ($3,170)$303$2,866$90,460
331 ($3,170)$294$2,876$87,584
332 ($3,170)$285$2,885$84,699
333 ($3,170)$275$2,894$81,805
334 ($3,170)$266$2,904$78,901
335 ($3,170)$256$2,913$75,988
336 ($3,170)$247$2,923$73,065
Year 29 - 337 ($3,170)$237$2,932$70,133
338 ($3,170)$228$2,942$67,192
339 ($3,170)$218$2,951$64,240
340 ($3,170)$209$2,961$61,280
341 ($3,170)$199$2,970$58,309
342 ($3,170)$190$2,980$55,329
343 ($3,170)$180$2,990$52,339
344 ($3,170)$170$3,000$49,340
345 ($3,170)$160$3,009$46,330
346 ($3,170)$151$3,019$43,311
347 ($3,170)$141$3,029$40,283
348 ($3,170)$131$3,039$37,244
Year 30 - 349 ($3,170)$121$3,049$34,195
350 ($3,170)$111$3,058$31,137
351 ($3,170)$101$3,068$28,068
352 ($3,170)$91$3,078$24,990
353 ($3,170)$81$3,088$21,902
354 ($3,170)$71$3,098$18,803
355 ($3,170)$61$3,108$15,695
356 ($3,170)$51$3,119$12,576
357 ($3,170)$41$3,129$9,447
358 ($3,170)$31$3,139$6,308
359 ($3,170)$21$3,149$3,159
360 ($3,170)$10$3,159$0
TOTALS$469,060$672,000$1,141,060

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.