« Back to all home prices

Mortgage Payment Schedule for a $842,000 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% ($168,400) 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
$3,189 360 $474,348 $1,147,948

Mortgage Providers

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


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 #: 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 #: 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 #: 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 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  $842,000
Down Payment $168,400$673,600
Year 1 - 1 ($3,189)$2,206$983$672,617
2 ($3,189)$2,203$986$671,631
3 ($3,189)$2,200$989$670,642
4 ($3,189)$2,196$992$669,650
5 ($3,189)$2,193$996$668,654
6 ($3,189)$2,190$999$667,655
7 ($3,189)$2,187$1,002$666,653
8 ($3,189)$2,183$1,005$665,648
9 ($3,189)$2,180$1,009$664,639
10 ($3,189)$2,177$1,012$663,627
11 ($3,189)$2,173$1,015$662,611
12 ($3,189)$2,170$1,019$661,593
Year 2 - 13 ($3,189)$2,167$1,022$660,571
14 ($3,189)$2,163$1,025$659,545
15 ($3,189)$2,160$1,029$658,517
16 ($3,189)$2,157$1,032$657,485
17 ($3,189)$2,153$1,035$656,449
18 ($3,189)$2,150$1,039$655,410
19 ($3,189)$2,146$1,042$654,368
20 ($3,189)$2,143$1,046$653,322
21 ($3,189)$2,140$1,049$652,273
22 ($3,189)$2,136$1,053$651,221
23 ($3,189)$2,133$1,056$650,165
24 ($3,189)$2,129$1,059$649,105
Year 3 - 25 ($3,189)$2,126$1,063$648,042
26 ($3,189)$2,122$1,066$646,976
27 ($3,189)$2,119$1,070$645,906
28 ($3,189)$2,115$1,073$644,832
29 ($3,189)$2,112$1,077$643,756
30 ($3,189)$2,108$1,080$642,675
31 ($3,189)$2,105$1,084$641,591
32 ($3,189)$2,101$1,088$640,504
33 ($3,189)$2,098$1,091$639,412
34 ($3,189)$2,094$1,095$638,318
35 ($3,189)$2,090$1,098$637,220
36 ($3,189)$2,087$1,102$636,118
Year 4 - 37 ($3,189)$2,083$1,105$635,012
38 ($3,189)$2,080$1,109$633,903
39 ($3,189)$2,076$1,113$632,790
40 ($3,189)$2,072$1,116$631,674
41 ($3,189)$2,069$1,120$630,554
42 ($3,189)$2,065$1,124$629,430
43 ($3,189)$2,061$1,127$628,303
44 ($3,189)$2,058$1,131$627,172
45 ($3,189)$2,054$1,135$626,037
46 ($3,189)$2,050$1,138$624,899
47 ($3,189)$2,047$1,142$623,757
48 ($3,189)$2,043$1,146$622,611
Year 5 - 49 ($3,189)$2,039$1,150$621,461
50 ($3,189)$2,035$1,153$620,307
51 ($3,189)$2,032$1,157$619,150
52 ($3,189)$2,028$1,161$617,989
53 ($3,189)$2,024$1,165$616,824
54 ($3,189)$2,020$1,169$615,656
55 ($3,189)$2,016$1,172$614,483
56 ($3,189)$2,012$1,176$613,307
57 ($3,189)$2,009$1,180$612,127
58 ($3,189)$2,005$1,184$610,943
59 ($3,189)$2,001$1,188$609,755
60 ($3,189)$1,997$1,192$608,563
Year 6 - 61 ($3,189)$1,993$1,196$607,367
62 ($3,189)$1,989$1,200$606,168
63 ($3,189)$1,985$1,204$604,964
64 ($3,189)$1,981$1,207$603,757
65 ($3,189)$1,977$1,211$602,545
66 ($3,189)$1,973$1,215$601,330
67 ($3,189)$1,969$1,219$600,110
68 ($3,189)$1,965$1,223$598,887
69 ($3,189)$1,961$1,227$597,660
70 ($3,189)$1,957$1,231$596,428
71 ($3,189)$1,953$1,235$595,193
72 ($3,189)$1,949$1,239$593,953
Year 7 - 73 ($3,189)$1,945$1,244$592,710
74 ($3,189)$1,941$1,248$591,462
75 ($3,189)$1,937$1,252$590,210
76 ($3,189)$1,933$1,256$588,955
77 ($3,189)$1,929$1,260$587,695
78 ($3,189)$1,925$1,264$586,431
79 ($3,189)$1,921$1,268$585,163
80 ($3,189)$1,916$1,272$583,890
81 ($3,189)$1,912$1,277$582,614
82 ($3,189)$1,908$1,281$581,333
83 ($3,189)$1,904$1,285$580,048
84 ($3,189)$1,900$1,289$578,759
Year 8 - 85 ($3,189)$1,895$1,293$577,466
86 ($3,189)$1,891$1,298$576,168
87 ($3,189)$1,887$1,302$574,866
88 ($3,189)$1,883$1,306$573,560
89 ($3,189)$1,878$1,310$572,250
90 ($3,189)$1,874$1,315$570,935
91 ($3,189)$1,870$1,319$569,616
92 ($3,189)$1,865$1,323$568,293
93 ($3,189)$1,861$1,328$566,966
94 ($3,189)$1,857$1,332$565,634
95 ($3,189)$1,852$1,336$564,297
96 ($3,189)$1,848$1,341$562,957
Year 9 - 97 ($3,189)$1,844$1,345$561,612
98 ($3,189)$1,839$1,349$560,262
99 ($3,189)$1,835$1,354$558,908
100 ($3,189)$1,830$1,358$557,550
101 ($3,189)$1,826$1,363$556,187
102 ($3,189)$1,822$1,367$554,820
103 ($3,189)$1,817$1,372$553,448
104 ($3,189)$1,813$1,376$552,072
105 ($3,189)$1,808$1,381$550,691
106 ($3,189)$1,804$1,385$549,306
107 ($3,189)$1,799$1,390$547,916
108 ($3,189)$1,794$1,394$546,522
Year 10 - 109 ($3,189)$1,790$1,399$545,123
110 ($3,189)$1,785$1,403$543,720
111 ($3,189)$1,781$1,408$542,312
112 ($3,189)$1,776$1,413$540,899
113 ($3,189)$1,771$1,417$539,482
114 ($3,189)$1,767$1,422$538,060
115 ($3,189)$1,762$1,427$536,633
116 ($3,189)$1,757$1,431$535,202
117 ($3,189)$1,753$1,436$533,766
118 ($3,189)$1,748$1,441$532,325
119 ($3,189)$1,743$1,445$530,880
120 ($3,189)$1,739$1,450$529,430
Year 11 - 121 ($3,189)$1,734$1,455$527,975
122 ($3,189)$1,729$1,460$526,515
123 ($3,189)$1,724$1,464$525,051
124 ($3,189)$1,720$1,469$523,582
125 ($3,189)$1,715$1,474$522,108
126 ($3,189)$1,710$1,479$520,629
127 ($3,189)$1,705$1,484$519,145
128 ($3,189)$1,700$1,489$517,656
129 ($3,189)$1,695$1,493$516,163
130 ($3,189)$1,690$1,498$514,665
131 ($3,189)$1,686$1,503$513,162
132 ($3,189)$1,681$1,508$511,653
Year 12 - 133 ($3,189)$1,676$1,513$510,140
134 ($3,189)$1,671$1,518$508,622
135 ($3,189)$1,666$1,523$507,099
136 ($3,189)$1,661$1,528$505,571
137 ($3,189)$1,656$1,533$504,038
138 ($3,189)$1,651$1,538$502,500
139 ($3,189)$1,646$1,543$500,957
140 ($3,189)$1,641$1,548$499,409
141 ($3,189)$1,636$1,553$497,856
142 ($3,189)$1,630$1,558$496,298
143 ($3,189)$1,625$1,563$494,734
144 ($3,189)$1,620$1,568$493,166
Year 13 - 145 ($3,189)$1,615$1,574$491,592
146 ($3,189)$1,610$1,579$490,013
147 ($3,189)$1,605$1,584$488,429
148 ($3,189)$1,600$1,589$486,840
149 ($3,189)$1,594$1,594$485,246
150 ($3,189)$1,589$1,600$483,646
151 ($3,189)$1,584$1,605$482,042
152 ($3,189)$1,579$1,610$480,432
153 ($3,189)$1,573$1,615$478,816
154 ($3,189)$1,568$1,621$477,196
155 ($3,189)$1,563$1,626$475,570
156 ($3,189)$1,557$1,631$473,938
Year 14 - 157 ($3,189)$1,552$1,637$472,302
158 ($3,189)$1,547$1,642$470,660
159 ($3,189)$1,541$1,647$469,012
160 ($3,189)$1,536$1,653$467,360
161 ($3,189)$1,531$1,658$465,702
162 ($3,189)$1,525$1,664$464,038
163 ($3,189)$1,520$1,669$462,369
164 ($3,189)$1,514$1,674$460,695
165 ($3,189)$1,509$1,680$459,015
166 ($3,189)$1,503$1,685$457,329
167 ($3,189)$1,498$1,691$455,638
168 ($3,189)$1,492$1,697$453,942
Year 15 - 169 ($3,189)$1,487$1,702$452,239
170 ($3,189)$1,481$1,708$450,532
171 ($3,189)$1,475$1,713$448,819
172 ($3,189)$1,470$1,719$447,100
173 ($3,189)$1,464$1,724$445,375
174 ($3,189)$1,459$1,730$443,645
175 ($3,189)$1,453$1,736$441,909
176 ($3,189)$1,447$1,741$440,168
177 ($3,189)$1,442$1,747$438,421
178 ($3,189)$1,436$1,753$436,668
179 ($3,189)$1,430$1,759$434,909
180 ($3,189)$1,424$1,764$433,145
Year 16 - 181 ($3,189)$1,419$1,770$431,374
182 ($3,189)$1,413$1,776$429,598
183 ($3,189)$1,407$1,782$427,817
184 ($3,189)$1,401$1,788$426,029
185 ($3,189)$1,395$1,794$424,235
186 ($3,189)$1,389$1,799$422,436
187 ($3,189)$1,383$1,805$420,631
188 ($3,189)$1,378$1,811$418,820
189 ($3,189)$1,372$1,817$417,002
190 ($3,189)$1,366$1,823$415,179
191 ($3,189)$1,360$1,829$413,350
192 ($3,189)$1,354$1,835$411,515
Year 17 - 193 ($3,189)$1,348$1,841$409,674
194 ($3,189)$1,342$1,847$407,827
195 ($3,189)$1,336$1,853$405,974
196 ($3,189)$1,330$1,859$404,115
197 ($3,189)$1,323$1,865$402,250
198 ($3,189)$1,317$1,871$400,378
199 ($3,189)$1,311$1,878$398,501
200 ($3,189)$1,305$1,884$396,617
201 ($3,189)$1,299$1,890$394,727
202 ($3,189)$1,293$1,896$392,831
203 ($3,189)$1,287$1,902$390,929
204 ($3,189)$1,280$1,908$389,021
Year 18 - 205 ($3,189)$1,274$1,915$387,106
206 ($3,189)$1,268$1,921$385,185
207 ($3,189)$1,261$1,927$383,258
208 ($3,189)$1,255$1,934$381,324
209 ($3,189)$1,249$1,940$379,384
210 ($3,189)$1,242$1,946$377,438
211 ($3,189)$1,236$1,953$375,485
212 ($3,189)$1,230$1,959$373,526
213 ($3,189)$1,223$1,965$371,561
214 ($3,189)$1,217$1,972$369,589
215 ($3,189)$1,210$1,978$367,611
216 ($3,189)$1,204$1,985$365,626
Year 19 - 217 ($3,189)$1,197$1,991$363,635
218 ($3,189)$1,191$1,998$361,637
219 ($3,189)$1,184$2,004$359,632
220 ($3,189)$1,178$2,011$357,621
221 ($3,189)$1,171$2,018$355,604
222 ($3,189)$1,165$2,024$353,580
223 ($3,189)$1,158$2,031$351,549
224 ($3,189)$1,151$2,037$349,511
225 ($3,189)$1,145$2,044$347,467
226 ($3,189)$1,138$2,051$345,417
227 ($3,189)$1,131$2,058$343,359
228 ($3,189)$1,125$2,064$341,295
Year 20 - 229 ($3,189)$1,118$2,071$339,224
230 ($3,189)$1,111$2,078$337,146
231 ($3,189)$1,104$2,085$335,061
232 ($3,189)$1,097$2,091$332,970
233 ($3,189)$1,090$2,098$330,872
234 ($3,189)$1,084$2,105$328,767
235 ($3,189)$1,077$2,112$326,655
236 ($3,189)$1,070$2,119$324,536
237 ($3,189)$1,063$2,126$322,410
238 ($3,189)$1,056$2,133$320,277
239 ($3,189)$1,049$2,140$318,137
240 ($3,189)$1,042$2,147$315,990
Year 21 - 241 ($3,189)$1,035$2,154$313,836
242 ($3,189)$1,028$2,161$311,675
243 ($3,189)$1,021$2,168$309,507
244 ($3,189)$1,014$2,175$307,332
245 ($3,189)$1,007$2,182$305,150
246 ($3,189)$999$2,189$302,961
247 ($3,189)$992$2,197$300,764
248 ($3,189)$985$2,204$298,560
249 ($3,189)$978$2,211$296,349
250 ($3,189)$971$2,218$294,131
251 ($3,189)$963$2,225$291,906
252 ($3,189)$956$2,233$289,673
Year 22 - 253 ($3,189)$949$2,240$287,433
254 ($3,189)$941$2,247$285,186
255 ($3,189)$934$2,255$282,931
256 ($3,189)$927$2,262$280,669
257 ($3,189)$919$2,270$278,399
258 ($3,189)$912$2,277$276,122
259 ($3,189)$904$2,284$273,838
260 ($3,189)$897$2,292$271,546
261 ($3,189)$889$2,299$269,246
262 ($3,189)$882$2,307$266,939
263 ($3,189)$874$2,315$264,625
264 ($3,189)$867$2,322$262,303
Year 23 - 265 ($3,189)$859$2,330$259,973
266 ($3,189)$851$2,337$257,636
267 ($3,189)$844$2,345$255,291
268 ($3,189)$836$2,353$252,938
269 ($3,189)$828$2,360$250,578
270 ($3,189)$821$2,368$248,210
271 ($3,189)$813$2,376$245,834
272 ($3,189)$805$2,384$243,450
273 ($3,189)$797$2,391$241,059
274 ($3,189)$789$2,399$238,659
275 ($3,189)$782$2,407$236,252
276 ($3,189)$774$2,415$233,837
Year 24 - 277 ($3,189)$766$2,423$231,414
278 ($3,189)$758$2,431$228,983
279 ($3,189)$750$2,439$226,545
280 ($3,189)$742$2,447$224,098
281 ($3,189)$734$2,455$221,643
282 ($3,189)$726$2,463$219,180
283 ($3,189)$718$2,471$216,709
284 ($3,189)$710$2,479$214,230
285 ($3,189)$702$2,487$211,743
286 ($3,189)$693$2,495$209,248
287 ($3,189)$685$2,503$206,744
288 ($3,189)$677$2,512$204,233
Year 25 - 289 ($3,189)$669$2,520$201,713
290 ($3,189)$661$2,528$199,184
291 ($3,189)$652$2,536$196,648
292 ($3,189)$644$2,545$194,103
293 ($3,189)$636$2,553$191,550
294 ($3,189)$627$2,561$188,989
295 ($3,189)$619$2,570$186,419
296 ($3,189)$611$2,578$183,841
297 ($3,189)$602$2,587$181,254
298 ($3,189)$594$2,595$178,659
299 ($3,189)$585$2,604$176,055
300 ($3,189)$577$2,612$173,443
Year 26 - 301 ($3,189)$568$2,621$170,823
302 ($3,189)$559$2,629$168,193
303 ($3,189)$551$2,638$165,555
304 ($3,189)$542$2,647$162,909
305 ($3,189)$534$2,655$160,254
306 ($3,189)$525$2,664$157,590
307 ($3,189)$516$2,673$154,917
308 ($3,189)$507$2,681$152,236
309 ($3,189)$499$2,690$149,545
310 ($3,189)$490$2,699$146,846
311 ($3,189)$481$2,708$144,139
312 ($3,189)$472$2,717$141,422
Year 27 - 313 ($3,189)$463$2,726$138,696
314 ($3,189)$454$2,735$135,962
315 ($3,189)$445$2,743$133,218
316 ($3,189)$436$2,752$130,466
317 ($3,189)$427$2,761$127,704
318 ($3,189)$418$2,771$124,934
319 ($3,189)$409$2,780$122,154
320 ($3,189)$400$2,789$119,366
321 ($3,189)$391$2,798$116,568
322 ($3,189)$382$2,807$113,761
323 ($3,189)$373$2,816$110,945
324 ($3,189)$363$2,825$108,119
Year 28 - 325 ($3,189)$354$2,835$105,285
326 ($3,189)$345$2,844$102,441
327 ($3,189)$335$2,853$99,587
328 ($3,189)$326$2,863$96,725
329 ($3,189)$317$2,872$93,853
330 ($3,189)$307$2,881$90,971
331 ($3,189)$298$2,891$88,081
332 ($3,189)$288$2,900$85,180
333 ($3,189)$279$2,910$82,271
334 ($3,189)$269$2,919$79,351
335 ($3,189)$260$2,929$76,422
336 ($3,189)$250$2,938$73,484
Year 29 - 337 ($3,189)$241$2,948$70,536
338 ($3,189)$231$2,958$67,578
339 ($3,189)$221$2,967$64,611
340 ($3,189)$212$2,977$61,634
341 ($3,189)$202$2,987$58,647
342 ($3,189)$192$2,997$55,650
343 ($3,189)$182$3,006$52,643
344 ($3,189)$172$3,016$49,627
345 ($3,189)$163$3,026$46,601
346 ($3,189)$153$3,036$43,565
347 ($3,189)$143$3,046$40,519
348 ($3,189)$133$3,056$37,463
Year 30 - 349 ($3,189)$123$3,066$34,397
350 ($3,189)$113$3,076$31,321
351 ($3,189)$103$3,086$28,234
352 ($3,189)$92$3,096$25,138
353 ($3,189)$82$3,106$22,032
354 ($3,189)$72$3,117$18,915
355 ($3,189)$62$3,127$15,788
356 ($3,189)$52$3,137$12,651
357 ($3,189)$41$3,147$9,504
358 ($3,189)$31$3,158$6,346
359 ($3,189)$21$3,168$3,178
360 ($3,189)$10$3,178$0
TOTALS$474,348$673,600$1,147,948

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.