« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,166 360 $467,674 $1,139,674

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $840,000
Down Payment $168,000$672,000
Year 1 - 1 ($3,166)$2,178$987$671,013
2 ($3,166)$2,175$991$670,022
3 ($3,166)$2,172$994$669,028
4 ($3,166)$2,169$997$668,031
5 ($3,166)$2,166$1,000$667,031
6 ($3,166)$2,162$1,003$666,028
7 ($3,166)$2,159$1,007$665,021
8 ($3,166)$2,156$1,010$664,011
9 ($3,166)$2,153$1,013$662,998
10 ($3,166)$2,149$1,017$661,981
11 ($3,166)$2,146$1,020$660,961
12 ($3,166)$2,143$1,023$659,938
Year 2 - 13 ($3,166)$2,139$1,026$658,912
14 ($3,166)$2,136$1,030$657,882
15 ($3,166)$2,133$1,033$656,849
16 ($3,166)$2,129$1,036$655,812
17 ($3,166)$2,126$1,040$654,772
18 ($3,166)$2,123$1,043$653,729
19 ($3,166)$2,119$1,047$652,683
20 ($3,166)$2,116$1,050$651,633
21 ($3,166)$2,112$1,053$650,579
22 ($3,166)$2,109$1,057$649,522
23 ($3,166)$2,106$1,060$648,462
24 ($3,166)$2,102$1,064$647,399
Year 3 - 25 ($3,166)$2,099$1,067$646,331
26 ($3,166)$2,095$1,071$645,261
27 ($3,166)$2,092$1,074$644,187
28 ($3,166)$2,088$1,078$643,109
29 ($3,166)$2,085$1,081$642,028
30 ($3,166)$2,081$1,085$640,944
31 ($3,166)$2,078$1,088$639,856
32 ($3,166)$2,074$1,092$638,764
33 ($3,166)$2,071$1,095$637,669
34 ($3,166)$2,067$1,099$636,570
35 ($3,166)$2,064$1,102$635,468
36 ($3,166)$2,060$1,106$634,362
Year 4 - 37 ($3,166)$2,056$1,109$633,253
38 ($3,166)$2,053$1,113$632,140
39 ($3,166)$2,049$1,117$631,024
40 ($3,166)$2,046$1,120$629,903
41 ($3,166)$2,042$1,124$628,780
42 ($3,166)$2,038$1,127$627,652
43 ($3,166)$2,035$1,131$626,521
44 ($3,166)$2,031$1,135$625,386
45 ($3,166)$2,027$1,138$624,248
46 ($3,166)$2,024$1,142$623,105
47 ($3,166)$2,020$1,146$621,960
48 ($3,166)$2,016$1,150$620,810
Year 5 - 49 ($3,166)$2,012$1,153$619,657
50 ($3,166)$2,009$1,157$618,500
51 ($3,166)$2,005$1,161$617,339
52 ($3,166)$2,001$1,165$616,174
53 ($3,166)$1,997$1,168$615,006
54 ($3,166)$1,994$1,172$613,834
55 ($3,166)$1,990$1,176$612,658
56 ($3,166)$1,986$1,180$611,478
57 ($3,166)$1,982$1,184$610,295
58 ($3,166)$1,978$1,187$609,107
59 ($3,166)$1,975$1,191$607,916
60 ($3,166)$1,971$1,195$606,721
Year 6 - 61 ($3,166)$1,967$1,199$605,522
62 ($3,166)$1,963$1,203$604,319
63 ($3,166)$1,959$1,207$603,112
64 ($3,166)$1,955$1,211$601,902
65 ($3,166)$1,951$1,215$600,687
66 ($3,166)$1,947$1,219$599,469
67 ($3,166)$1,943$1,222$598,246
68 ($3,166)$1,939$1,226$597,020
69 ($3,166)$1,935$1,230$595,789
70 ($3,166)$1,931$1,234$594,555
71 ($3,166)$1,927$1,238$593,316
72 ($3,166)$1,923$1,242$592,074
Year 7 - 73 ($3,166)$1,919$1,246$590,828
74 ($3,166)$1,915$1,250$589,577
75 ($3,166)$1,911$1,255$588,322
76 ($3,166)$1,907$1,259$587,064
77 ($3,166)$1,903$1,263$585,801
78 ($3,166)$1,899$1,267$584,534
79 ($3,166)$1,895$1,271$583,263
80 ($3,166)$1,891$1,275$581,988
81 ($3,166)$1,887$1,279$580,709
82 ($3,166)$1,882$1,283$579,426
83 ($3,166)$1,878$1,287$578,139
84 ($3,166)$1,874$1,292$576,847
Year 8 - 85 ($3,166)$1,870$1,296$575,551
86 ($3,166)$1,866$1,300$574,251
87 ($3,166)$1,862$1,304$572,947
88 ($3,166)$1,857$1,308$571,638
89 ($3,166)$1,853$1,313$570,326
90 ($3,166)$1,849$1,317$569,009
91 ($3,166)$1,845$1,321$567,688
92 ($3,166)$1,840$1,326$566,362
93 ($3,166)$1,836$1,330$565,032
94 ($3,166)$1,832$1,334$563,698
95 ($3,166)$1,827$1,338$562,360
96 ($3,166)$1,823$1,343$561,017
Year 9 - 97 ($3,166)$1,819$1,347$559,670
98 ($3,166)$1,814$1,351$558,318
99 ($3,166)$1,810$1,356$556,962
100 ($3,166)$1,805$1,360$555,602
101 ($3,166)$1,801$1,365$554,237
102 ($3,166)$1,797$1,369$552,868
103 ($3,166)$1,792$1,374$551,495
104 ($3,166)$1,788$1,378$550,117
105 ($3,166)$1,783$1,382$548,734
106 ($3,166)$1,779$1,387$547,347
107 ($3,166)$1,774$1,391$545,956
108 ($3,166)$1,770$1,396$544,560
Year 10 - 109 ($3,166)$1,765$1,400$543,159
110 ($3,166)$1,761$1,405$541,754
111 ($3,166)$1,756$1,410$540,345
112 ($3,166)$1,752$1,414$538,931
113 ($3,166)$1,747$1,419$537,512
114 ($3,166)$1,742$1,423$536,089
115 ($3,166)$1,738$1,428$534,661
116 ($3,166)$1,733$1,433$533,228
117 ($3,166)$1,729$1,437$531,791
118 ($3,166)$1,724$1,442$530,349
119 ($3,166)$1,719$1,447$528,903
120 ($3,166)$1,715$1,451$527,451
Year 11 - 121 ($3,166)$1,710$1,456$525,995
122 ($3,166)$1,705$1,461$524,535
123 ($3,166)$1,700$1,465$523,069
124 ($3,166)$1,696$1,470$521,599
125 ($3,166)$1,691$1,475$520,124
126 ($3,166)$1,686$1,480$518,645
127 ($3,166)$1,681$1,484$517,160
128 ($3,166)$1,676$1,489$515,671
129 ($3,166)$1,672$1,494$514,177
130 ($3,166)$1,667$1,499$512,678
131 ($3,166)$1,662$1,504$511,174
132 ($3,166)$1,657$1,509$509,665
Year 12 - 133 ($3,166)$1,652$1,514$508,152
134 ($3,166)$1,647$1,519$506,633
135 ($3,166)$1,642$1,523$505,110
136 ($3,166)$1,637$1,528$503,581
137 ($3,166)$1,632$1,533$502,048
138 ($3,166)$1,627$1,538$500,510
139 ($3,166)$1,622$1,543$498,966
140 ($3,166)$1,617$1,548$497,418
141 ($3,166)$1,612$1,553$495,865
142 ($3,166)$1,607$1,558$494,306
143 ($3,166)$1,602$1,563$492,743
144 ($3,166)$1,597$1,568$491,175
Year 13 - 145 ($3,166)$1,592$1,574$489,601
146 ($3,166)$1,587$1,579$488,022
147 ($3,166)$1,582$1,584$486,439
148 ($3,166)$1,577$1,589$484,850
149 ($3,166)$1,572$1,594$483,256
150 ($3,166)$1,567$1,599$481,657
151 ($3,166)$1,561$1,604$480,052
152 ($3,166)$1,556$1,610$478,443
153 ($3,166)$1,551$1,615$476,828
154 ($3,166)$1,546$1,620$475,208
155 ($3,166)$1,540$1,625$473,582
156 ($3,166)$1,535$1,631$471,952
Year 14 - 157 ($3,166)$1,530$1,636$470,316
158 ($3,166)$1,525$1,641$468,675
159 ($3,166)$1,519$1,646$467,028
160 ($3,166)$1,514$1,652$465,377
161 ($3,166)$1,509$1,657$463,719
162 ($3,166)$1,503$1,663$462,057
163 ($3,166)$1,498$1,668$460,389
164 ($3,166)$1,492$1,673$458,716
165 ($3,166)$1,487$1,679$457,037
166 ($3,166)$1,482$1,684$455,353
167 ($3,166)$1,476$1,690$453,663
168 ($3,166)$1,471$1,695$451,968
Year 15 - 169 ($3,166)$1,465$1,701$450,267
170 ($3,166)$1,460$1,706$448,561
171 ($3,166)$1,454$1,712$446,849
172 ($3,166)$1,449$1,717$445,132
173 ($3,166)$1,443$1,723$443,409
174 ($3,166)$1,437$1,728$441,681
175 ($3,166)$1,432$1,734$439,947
176 ($3,166)$1,426$1,740$438,207
177 ($3,166)$1,421$1,745$436,462
178 ($3,166)$1,415$1,751$434,711
179 ($3,166)$1,409$1,757$432,955
180 ($3,166)$1,403$1,762$431,192
Year 16 - 181 ($3,166)$1,398$1,768$429,424
182 ($3,166)$1,392$1,774$427,651
183 ($3,166)$1,386$1,779$425,871
184 ($3,166)$1,381$1,785$424,086
185 ($3,166)$1,375$1,791$422,295
186 ($3,166)$1,369$1,797$420,498
187 ($3,166)$1,363$1,803$418,696
188 ($3,166)$1,357$1,808$416,887
189 ($3,166)$1,351$1,814$415,073
190 ($3,166)$1,346$1,820$413,252
191 ($3,166)$1,340$1,826$411,426
192 ($3,166)$1,334$1,832$409,594
Year 17 - 193 ($3,166)$1,328$1,838$407,756
194 ($3,166)$1,322$1,844$405,912
195 ($3,166)$1,316$1,850$404,062
196 ($3,166)$1,310$1,856$402,206
197 ($3,166)$1,304$1,862$400,345
198 ($3,166)$1,298$1,868$398,477
199 ($3,166)$1,292$1,874$396,603
200 ($3,166)$1,286$1,880$394,722
201 ($3,166)$1,280$1,886$392,836
202 ($3,166)$1,273$1,892$390,944
203 ($3,166)$1,267$1,898$389,045
204 ($3,166)$1,261$1,905$387,141
Year 18 - 205 ($3,166)$1,255$1,911$385,230
206 ($3,166)$1,249$1,917$383,313
207 ($3,166)$1,243$1,923$381,390
208 ($3,166)$1,236$1,929$379,460
209 ($3,166)$1,230$1,936$377,525
210 ($3,166)$1,224$1,942$375,583
211 ($3,166)$1,218$1,948$373,635
212 ($3,166)$1,211$1,955$371,680
213 ($3,166)$1,205$1,961$369,719
214 ($3,166)$1,199$1,967$367,752
215 ($3,166)$1,192$1,974$365,778
216 ($3,166)$1,186$1,980$363,798
Year 19 - 217 ($3,166)$1,179$1,986$361,812
218 ($3,166)$1,173$1,993$359,819
219 ($3,166)$1,166$1,999$357,820
220 ($3,166)$1,160$2,006$355,814
221 ($3,166)$1,153$2,012$353,801
222 ($3,166)$1,147$2,019$351,783
223 ($3,166)$1,140$2,025$349,757
224 ($3,166)$1,134$2,032$347,725
225 ($3,166)$1,127$2,039$345,687
226 ($3,166)$1,121$2,045$343,641
227 ($3,166)$1,114$2,052$341,590
228 ($3,166)$1,107$2,058$339,531
Year 20 - 229 ($3,166)$1,101$2,065$337,466
230 ($3,166)$1,094$2,072$335,394
231 ($3,166)$1,087$2,079$333,316
232 ($3,166)$1,080$2,085$331,231
233 ($3,166)$1,074$2,092$329,138
234 ($3,166)$1,067$2,099$327,040
235 ($3,166)$1,060$2,106$324,934
236 ($3,166)$1,053$2,112$322,822
237 ($3,166)$1,046$2,119$320,702
238 ($3,166)$1,040$2,126$318,576
239 ($3,166)$1,033$2,133$316,443
240 ($3,166)$1,026$2,140$314,303
Year 21 - 241 ($3,166)$1,019$2,147$312,156
242 ($3,166)$1,012$2,154$310,002
243 ($3,166)$1,005$2,161$307,842
244 ($3,166)$998$2,168$305,674
245 ($3,166)$991$2,175$303,499
246 ($3,166)$984$2,182$301,317
247 ($3,166)$977$2,189$299,128
248 ($3,166)$970$2,196$296,932
249 ($3,166)$963$2,203$294,729
250 ($3,166)$955$2,210$292,518
251 ($3,166)$948$2,218$290,301
252 ($3,166)$941$2,225$288,076
Year 22 - 253 ($3,166)$934$2,232$285,844
254 ($3,166)$927$2,239$283,605
255 ($3,166)$919$2,246$281,359
256 ($3,166)$912$2,254$279,105
257 ($3,166)$905$2,261$276,844
258 ($3,166)$897$2,268$274,576
259 ($3,166)$890$2,276$272,300
260 ($3,166)$883$2,283$270,017
261 ($3,166)$875$2,290$267,726
262 ($3,166)$868$2,298$265,429
263 ($3,166)$860$2,305$263,123
264 ($3,166)$853$2,313$260,810
Year 23 - 265 ($3,166)$845$2,320$258,490
266 ($3,166)$838$2,328$256,162
267 ($3,166)$830$2,335$253,827
268 ($3,166)$823$2,343$251,484
269 ($3,166)$815$2,351$249,133
270 ($3,166)$808$2,358$246,775
271 ($3,166)$800$2,366$244,410
272 ($3,166)$792$2,373$242,036
273 ($3,166)$785$2,381$239,655
274 ($3,166)$777$2,389$237,266
275 ($3,166)$769$2,397$234,869
276 ($3,166)$761$2,404$232,465
Year 24 - 277 ($3,166)$754$2,412$230,053
278 ($3,166)$746$2,420$227,633
279 ($3,166)$738$2,428$225,205
280 ($3,166)$730$2,436$222,769
281 ($3,166)$722$2,444$220,326
282 ($3,166)$714$2,452$217,874
283 ($3,166)$706$2,459$215,415
284 ($3,166)$698$2,467$212,947
285 ($3,166)$690$2,475$210,472
286 ($3,166)$682$2,483$207,988
287 ($3,166)$674$2,492$205,497
288 ($3,166)$666$2,500$202,997
Year 25 - 289 ($3,166)$658$2,508$200,489
290 ($3,166)$650$2,516$197,973
291 ($3,166)$642$2,524$195,449
292 ($3,166)$634$2,532$192,917
293 ($3,166)$625$2,540$190,377
294 ($3,166)$617$2,549$187,828
295 ($3,166)$609$2,557$185,271
296 ($3,166)$601$2,565$182,706
297 ($3,166)$592$2,573$180,133
298 ($3,166)$584$2,582$177,551
299 ($3,166)$576$2,590$174,961
300 ($3,166)$567$2,599$172,362
Year 26 - 301 ($3,166)$559$2,607$169,755
302 ($3,166)$550$2,615$167,140
303 ($3,166)$542$2,624$164,516
304 ($3,166)$533$2,632$161,883
305 ($3,166)$525$2,641$159,242
306 ($3,166)$516$2,650$156,593
307 ($3,166)$508$2,658$153,935
308 ($3,166)$499$2,667$151,268
309 ($3,166)$490$2,675$148,592
310 ($3,166)$482$2,684$145,908
311 ($3,166)$473$2,693$143,216
312 ($3,166)$464$2,702$140,514
Year 27 - 313 ($3,166)$455$2,710$137,804
314 ($3,166)$447$2,719$135,085
315 ($3,166)$438$2,728$132,357
316 ($3,166)$429$2,737$129,620
317 ($3,166)$420$2,746$126,875
318 ($3,166)$411$2,754$124,120
319 ($3,166)$402$2,763$121,357
320 ($3,166)$393$2,772$118,584
321 ($3,166)$384$2,781$115,803
322 ($3,166)$375$2,790$113,013
323 ($3,166)$366$2,799$110,213
324 ($3,166)$357$2,808$107,405
Year 28 - 325 ($3,166)$348$2,818$104,587
326 ($3,166)$339$2,827$101,760
327 ($3,166)$330$2,836$98,924
328 ($3,166)$321$2,845$96,079
329 ($3,166)$311$2,854$93,225
330 ($3,166)$302$2,864$90,362
331 ($3,166)$293$2,873$87,489
332 ($3,166)$284$2,882$84,607
333 ($3,166)$274$2,891$81,715
334 ($3,166)$265$2,901$78,814
335 ($3,166)$255$2,910$75,904
336 ($3,166)$246$2,920$72,984
Year 29 - 337 ($3,166)$237$2,929$70,055
338 ($3,166)$227$2,939$67,116
339 ($3,166)$218$2,948$64,168
340 ($3,166)$208$2,958$61,210
341 ($3,166)$198$2,967$58,243
342 ($3,166)$189$2,977$55,266
343 ($3,166)$179$2,987$52,280
344 ($3,166)$169$2,996$49,283
345 ($3,166)$160$3,006$46,277
346 ($3,166)$150$3,016$43,261
347 ($3,166)$140$3,026$40,236
348 ($3,166)$130$3,035$37,201
Year 30 - 349 ($3,166)$121$3,045$34,155
350 ($3,166)$111$3,055$31,100
351 ($3,166)$101$3,065$28,035
352 ($3,166)$91$3,075$24,961
353 ($3,166)$81$3,085$21,876
354 ($3,166)$71$3,095$18,781
355 ($3,166)$61$3,105$15,676
356 ($3,166)$51$3,115$12,561
357 ($3,166)$41$3,125$9,436
358 ($3,166)$31$3,135$6,301
359 ($3,166)$20$3,145$3,156
360 ($3,166)$10$3,156$0
TOTALS$467,674$672,000$1,139,674

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.