« 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 December 14, 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


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,181 360 $473,222 $1,145,222

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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

NMLS #: 1256692 | State Lic #: MC-5920
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 30 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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 ($3,181)$2,201$980$671,020
2 ($3,181)$2,198$984$670,036
3 ($3,181)$2,194$987$669,049
4 ($3,181)$2,191$990$668,059
5 ($3,181)$2,188$993$667,066
6 ($3,181)$2,185$997$666,069
7 ($3,181)$2,181$1,000$665,070
8 ($3,181)$2,178$1,003$664,067
9 ($3,181)$2,175$1,006$663,060
10 ($3,181)$2,172$1,010$662,051
11 ($3,181)$2,168$1,013$661,038
12 ($3,181)$2,165$1,016$660,021
Year 2 - 13 ($3,181)$2,162$1,020$659,002
14 ($3,181)$2,158$1,023$657,979
15 ($3,181)$2,155$1,026$656,952
16 ($3,181)$2,152$1,030$655,923
17 ($3,181)$2,148$1,033$654,890
18 ($3,181)$2,145$1,036$653,853
19 ($3,181)$2,141$1,040$652,814
20 ($3,181)$2,138$1,043$651,770
21 ($3,181)$2,135$1,047$650,724
22 ($3,181)$2,131$1,050$649,674
23 ($3,181)$2,128$1,053$648,620
24 ($3,181)$2,124$1,057$647,563
Year 3 - 25 ($3,181)$2,121$1,060$646,503
26 ($3,181)$2,117$1,064$645,439
27 ($3,181)$2,114$1,067$644,372
28 ($3,181)$2,110$1,071$643,301
29 ($3,181)$2,107$1,074$642,226
30 ($3,181)$2,103$1,078$641,149
31 ($3,181)$2,100$1,081$640,067
32 ($3,181)$2,096$1,085$638,982
33 ($3,181)$2,093$1,089$637,894
34 ($3,181)$2,089$1,092$636,802
35 ($3,181)$2,086$1,096$635,706
36 ($3,181)$2,082$1,099$634,607
Year 4 - 37 ($3,181)$2,078$1,103$633,504
38 ($3,181)$2,075$1,106$632,397
39 ($3,181)$2,071$1,110$631,287
40 ($3,181)$2,067$1,114$630,174
41 ($3,181)$2,064$1,117$629,056
42 ($3,181)$2,060$1,121$627,935
43 ($3,181)$2,056$1,125$626,811
44 ($3,181)$2,053$1,128$625,682
45 ($3,181)$2,049$1,132$624,550
46 ($3,181)$2,045$1,136$623,414
47 ($3,181)$2,042$1,139$622,275
48 ($3,181)$2,038$1,143$621,132
Year 5 - 49 ($3,181)$2,034$1,147$619,985
50 ($3,181)$2,030$1,151$618,834
51 ($3,181)$2,027$1,154$617,680
52 ($3,181)$2,023$1,158$616,521
53 ($3,181)$2,019$1,162$615,359
54 ($3,181)$2,015$1,166$614,193
55 ($3,181)$2,011$1,170$613,024
56 ($3,181)$2,008$1,174$611,850
57 ($3,181)$2,004$1,177$610,673
58 ($3,181)$2,000$1,181$609,492
59 ($3,181)$1,996$1,185$608,306
60 ($3,181)$1,992$1,189$607,118
Year 6 - 61 ($3,181)$1,988$1,193$605,925
62 ($3,181)$1,984$1,197$604,728
63 ($3,181)$1,980$1,201$603,527
64 ($3,181)$1,977$1,205$602,323
65 ($3,181)$1,973$1,209$601,114
66 ($3,181)$1,969$1,213$599,901
67 ($3,181)$1,965$1,216$598,685
68 ($3,181)$1,961$1,220$597,465
69 ($3,181)$1,957$1,224$596,240
70 ($3,181)$1,953$1,228$595,012
71 ($3,181)$1,949$1,233$593,779
72 ($3,181)$1,945$1,237$592,543
Year 7 - 73 ($3,181)$1,941$1,241$591,302
74 ($3,181)$1,937$1,245$590,057
75 ($3,181)$1,932$1,249$588,809
76 ($3,181)$1,928$1,253$587,556
77 ($3,181)$1,924$1,257$586,299
78 ($3,181)$1,920$1,261$585,038
79 ($3,181)$1,916$1,265$583,773
80 ($3,181)$1,912$1,269$582,503
81 ($3,181)$1,908$1,273$581,230
82 ($3,181)$1,904$1,278$579,952
83 ($3,181)$1,899$1,282$578,670
84 ($3,181)$1,895$1,286$577,384
Year 8 - 85 ($3,181)$1,891$1,290$576,094
86 ($3,181)$1,887$1,294$574,800
87 ($3,181)$1,882$1,299$573,501
88 ($3,181)$1,878$1,303$572,198
89 ($3,181)$1,874$1,307$570,891
90 ($3,181)$1,870$1,312$569,579
91 ($3,181)$1,865$1,316$568,263
92 ($3,181)$1,861$1,320$566,943
93 ($3,181)$1,857$1,324$565,619
94 ($3,181)$1,852$1,329$564,290
95 ($3,181)$1,848$1,333$562,957
96 ($3,181)$1,844$1,337$561,619
Year 9 - 97 ($3,181)$1,839$1,342$560,278
98 ($3,181)$1,835$1,346$558,931
99 ($3,181)$1,831$1,351$557,581
100 ($3,181)$1,826$1,355$556,226
101 ($3,181)$1,822$1,360$554,866
102 ($3,181)$1,817$1,364$553,502
103 ($3,181)$1,813$1,368$552,134
104 ($3,181)$1,808$1,373$550,761
105 ($3,181)$1,804$1,377$549,383
106 ($3,181)$1,799$1,382$548,001
107 ($3,181)$1,795$1,386$546,615
108 ($3,181)$1,790$1,391$545,224
Year 10 - 109 ($3,181)$1,786$1,396$543,828
110 ($3,181)$1,781$1,400$542,428
111 ($3,181)$1,776$1,405$541,023
112 ($3,181)$1,772$1,409$539,614
113 ($3,181)$1,767$1,414$538,200
114 ($3,181)$1,763$1,419$536,782
115 ($3,181)$1,758$1,423$535,358
116 ($3,181)$1,753$1,428$533,931
117 ($3,181)$1,749$1,433$532,498
118 ($3,181)$1,744$1,437$531,061
119 ($3,181)$1,739$1,442$529,619
120 ($3,181)$1,735$1,447$528,172
Year 11 - 121 ($3,181)$1,730$1,451$526,721
122 ($3,181)$1,725$1,456$525,265
123 ($3,181)$1,720$1,461$523,804
124 ($3,181)$1,715$1,466$522,338
125 ($3,181)$1,711$1,471$520,867
126 ($3,181)$1,706$1,475$519,392
127 ($3,181)$1,701$1,480$517,912
128 ($3,181)$1,696$1,485$516,427
129 ($3,181)$1,691$1,490$514,937
130 ($3,181)$1,686$1,495$513,442
131 ($3,181)$1,682$1,500$511,943
132 ($3,181)$1,677$1,505$510,438
Year 12 - 133 ($3,181)$1,672$1,509$508,929
134 ($3,181)$1,667$1,514$507,414
135 ($3,181)$1,662$1,519$505,895
136 ($3,181)$1,657$1,524$504,370
137 ($3,181)$1,652$1,529$502,841
138 ($3,181)$1,647$1,534$501,307
139 ($3,181)$1,642$1,539$499,767
140 ($3,181)$1,637$1,544$498,223
141 ($3,181)$1,632$1,549$496,673
142 ($3,181)$1,627$1,555$495,119
143 ($3,181)$1,622$1,560$493,559
144 ($3,181)$1,616$1,565$491,994
Year 13 - 145 ($3,181)$1,611$1,570$490,424
146 ($3,181)$1,606$1,575$488,849
147 ($3,181)$1,601$1,580$487,269
148 ($3,181)$1,596$1,585$485,684
149 ($3,181)$1,591$1,591$484,093
150 ($3,181)$1,585$1,596$482,498
151 ($3,181)$1,580$1,601$480,897
152 ($3,181)$1,575$1,606$479,290
153 ($3,181)$1,570$1,611$477,679
154 ($3,181)$1,564$1,617$476,062
155 ($3,181)$1,559$1,622$474,440
156 ($3,181)$1,554$1,627$472,813
Year 14 - 157 ($3,181)$1,548$1,633$471,180
158 ($3,181)$1,543$1,638$469,542
159 ($3,181)$1,538$1,643$467,898
160 ($3,181)$1,532$1,649$466,250
161 ($3,181)$1,527$1,654$464,595
162 ($3,181)$1,522$1,660$462,936
163 ($3,181)$1,516$1,665$461,271
164 ($3,181)$1,511$1,671$459,600
165 ($3,181)$1,505$1,676$457,924
166 ($3,181)$1,500$1,681$456,243
167 ($3,181)$1,494$1,687$454,556
168 ($3,181)$1,489$1,693$452,863
Year 15 - 169 ($3,181)$1,483$1,698$451,165
170 ($3,181)$1,478$1,704$449,462
171 ($3,181)$1,472$1,709$447,752
172 ($3,181)$1,466$1,715$446,038
173 ($3,181)$1,461$1,720$444,317
174 ($3,181)$1,455$1,726$442,591
175 ($3,181)$1,449$1,732$440,860
176 ($3,181)$1,444$1,737$439,122
177 ($3,181)$1,438$1,743$437,379
178 ($3,181)$1,432$1,749$435,630
179 ($3,181)$1,427$1,754$433,876
180 ($3,181)$1,421$1,760$432,116
Year 16 - 181 ($3,181)$1,415$1,766$430,350
182 ($3,181)$1,409$1,772$428,578
183 ($3,181)$1,404$1,778$426,800
184 ($3,181)$1,398$1,783$425,017
185 ($3,181)$1,392$1,789$423,228
186 ($3,181)$1,386$1,795$421,433
187 ($3,181)$1,380$1,801$419,632
188 ($3,181)$1,374$1,807$417,825
189 ($3,181)$1,368$1,813$416,012
190 ($3,181)$1,362$1,819$414,193
191 ($3,181)$1,356$1,825$412,369
192 ($3,181)$1,351$1,831$410,538
Year 17 - 193 ($3,181)$1,345$1,837$408,701
194 ($3,181)$1,338$1,843$406,859
195 ($3,181)$1,332$1,849$405,010
196 ($3,181)$1,326$1,855$403,155
197 ($3,181)$1,320$1,861$401,294
198 ($3,181)$1,314$1,867$399,427
199 ($3,181)$1,308$1,873$397,554
200 ($3,181)$1,302$1,879$395,675
201 ($3,181)$1,296$1,885$393,790
202 ($3,181)$1,290$1,892$391,898
203 ($3,181)$1,283$1,898$390,001
204 ($3,181)$1,277$1,904$388,097
Year 18 - 205 ($3,181)$1,271$1,910$386,186
206 ($3,181)$1,265$1,916$384,270
207 ($3,181)$1,258$1,923$382,347
208 ($3,181)$1,252$1,929$380,418
209 ($3,181)$1,246$1,935$378,483
210 ($3,181)$1,240$1,942$376,541
211 ($3,181)$1,233$1,948$374,593
212 ($3,181)$1,227$1,954$372,639
213 ($3,181)$1,220$1,961$370,678
214 ($3,181)$1,214$1,967$368,711
215 ($3,181)$1,208$1,974$366,737
216 ($3,181)$1,201$1,980$364,757
Year 19 - 217 ($3,181)$1,195$1,987$362,771
218 ($3,181)$1,188$1,993$360,778
219 ($3,181)$1,182$2,000$358,778
220 ($3,181)$1,175$2,006$356,772
221 ($3,181)$1,168$2,013$354,759
222 ($3,181)$1,162$2,019$352,740
223 ($3,181)$1,155$2,026$350,714
224 ($3,181)$1,149$2,033$348,681
225 ($3,181)$1,142$2,039$346,642
226 ($3,181)$1,135$2,046$344,596
227 ($3,181)$1,129$2,053$342,543
228 ($3,181)$1,122$2,059$340,484
Year 20 - 229 ($3,181)$1,115$2,066$338,418
230 ($3,181)$1,108$2,073$336,345
231 ($3,181)$1,102$2,080$334,266
232 ($3,181)$1,095$2,086$332,179
233 ($3,181)$1,088$2,093$330,086
234 ($3,181)$1,081$2,100$327,986
235 ($3,181)$1,074$2,107$325,879
236 ($3,181)$1,067$2,114$323,765
237 ($3,181)$1,060$2,121$321,644
238 ($3,181)$1,053$2,128$319,516
239 ($3,181)$1,046$2,135$317,381
240 ($3,181)$1,039$2,142$315,240
Year 21 - 241 ($3,181)$1,032$2,149$313,091
242 ($3,181)$1,025$2,156$310,935
243 ($3,181)$1,018$2,163$308,772
244 ($3,181)$1,011$2,170$306,602
245 ($3,181)$1,004$2,177$304,425
246 ($3,181)$997$2,184$302,241
247 ($3,181)$990$2,191$300,050
248 ($3,181)$983$2,199$297,851
249 ($3,181)$975$2,206$295,645
250 ($3,181)$968$2,213$293,433
251 ($3,181)$961$2,220$291,212
252 ($3,181)$954$2,227$288,985
Year 22 - 253 ($3,181)$946$2,235$286,750
254 ($3,181)$939$2,242$284,508
255 ($3,181)$932$2,249$282,259
256 ($3,181)$924$2,257$280,002
257 ($3,181)$917$2,264$277,738
258 ($3,181)$910$2,272$275,466
259 ($3,181)$902$2,279$273,187
260 ($3,181)$895$2,286$270,901
261 ($3,181)$887$2,294$268,607
262 ($3,181)$880$2,301$266,305
263 ($3,181)$872$2,309$263,996
264 ($3,181)$865$2,317$261,680
Year 23 - 265 ($3,181)$857$2,324$259,355
266 ($3,181)$849$2,332$257,024
267 ($3,181)$842$2,339$254,684
268 ($3,181)$834$2,347$252,337
269 ($3,181)$826$2,355$249,982
270 ($3,181)$819$2,362$247,620
271 ($3,181)$811$2,370$245,250
272 ($3,181)$803$2,378$242,872
273 ($3,181)$795$2,386$240,486
274 ($3,181)$788$2,394$238,092
275 ($3,181)$780$2,401$235,691
276 ($3,181)$772$2,409$233,282
Year 24 - 277 ($3,181)$764$2,417$230,865
278 ($3,181)$756$2,425$228,439
279 ($3,181)$748$2,433$226,006
280 ($3,181)$740$2,441$223,565
281 ($3,181)$732$2,449$221,116
282 ($3,181)$724$2,457$218,659
283 ($3,181)$716$2,465$216,194
284 ($3,181)$708$2,473$213,721
285 ($3,181)$700$2,481$211,240
286 ($3,181)$692$2,489$208,751
287 ($3,181)$684$2,498$206,253
288 ($3,181)$675$2,506$203,747
Year 25 - 289 ($3,181)$667$2,514$201,233
290 ($3,181)$659$2,522$198,711
291 ($3,181)$651$2,530$196,181
292 ($3,181)$642$2,539$193,642
293 ($3,181)$634$2,547$191,095
294 ($3,181)$626$2,555$188,540
295 ($3,181)$617$2,564$185,976
296 ($3,181)$609$2,572$183,404
297 ($3,181)$601$2,581$180,824
298 ($3,181)$592$2,589$178,235
299 ($3,181)$584$2,597$175,637
300 ($3,181)$575$2,606$173,031
Year 26 - 301 ($3,181)$567$2,614$170,417
302 ($3,181)$558$2,623$167,794
303 ($3,181)$550$2,632$165,162
304 ($3,181)$541$2,640$162,522
305 ($3,181)$532$2,649$159,873
306 ($3,181)$524$2,658$157,215
307 ($3,181)$515$2,666$154,549
308 ($3,181)$506$2,675$151,874
309 ($3,181)$497$2,684$149,190
310 ($3,181)$489$2,693$146,498
311 ($3,181)$480$2,701$143,796
312 ($3,181)$471$2,710$141,086
Year 27 - 313 ($3,181)$462$2,719$138,367
314 ($3,181)$453$2,728$135,639
315 ($3,181)$444$2,737$132,902
316 ($3,181)$435$2,746$130,156
317 ($3,181)$426$2,755$127,401
318 ($3,181)$417$2,764$124,637
319 ($3,181)$408$2,773$121,864
320 ($3,181)$399$2,782$119,082
321 ($3,181)$390$2,791$116,291
322 ($3,181)$381$2,800$113,491
323 ($3,181)$372$2,809$110,681
324 ($3,181)$362$2,819$107,862
Year 28 - 325 ($3,181)$353$2,828$105,035
326 ($3,181)$344$2,837$102,197
327 ($3,181)$335$2,846$99,351
328 ($3,181)$325$2,856$96,495
329 ($3,181)$316$2,865$93,630
330 ($3,181)$307$2,875$90,755
331 ($3,181)$297$2,884$87,871
332 ($3,181)$288$2,893$84,978
333 ($3,181)$278$2,903$82,075
334 ($3,181)$269$2,912$79,163
335 ($3,181)$259$2,922$76,241
336 ($3,181)$250$2,931$73,309
Year 29 - 337 ($3,181)$240$2,941$70,368
338 ($3,181)$230$2,951$67,418
339 ($3,181)$221$2,960$64,457
340 ($3,181)$211$2,970$61,487
341 ($3,181)$201$2,980$58,507
342 ($3,181)$192$2,990$55,518
343 ($3,181)$182$2,999$52,518
344 ($3,181)$172$3,009$49,509
345 ($3,181)$162$3,019$46,490
346 ($3,181)$152$3,029$43,461
347 ($3,181)$142$3,039$40,422
348 ($3,181)$132$3,049$37,374
Year 30 - 349 ($3,181)$122$3,059$34,315
350 ($3,181)$112$3,069$31,246
351 ($3,181)$102$3,079$28,167
352 ($3,181)$92$3,089$25,078
353 ($3,181)$82$3,099$21,979
354 ($3,181)$72$3,109$18,870
355 ($3,181)$62$3,119$15,751
356 ($3,181)$52$3,130$12,621
357 ($3,181)$41$3,140$9,481
358 ($3,181)$31$3,150$6,331
359 ($3,181)$21$3,160$3,171
360 ($3,181)$10$3,171$0
TOTALS$473,222$672,000$1,145,222

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.