« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,181 360 $471,566 $1,145,166

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 1071 | State Lic #: MC-1772
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 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: $870 | 45 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.769% | Rate: 3.750% | Fees: $595 | 30 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 ($3,181)$2,195$986$672,614
2 ($3,181)$2,192$989$671,624
3 ($3,181)$2,188$993$670,632
4 ($3,181)$2,185$996$669,636
5 ($3,181)$2,182$999$668,637
6 ($3,181)$2,179$1,002$667,634
7 ($3,181)$2,175$1,006$666,629
8 ($3,181)$2,172$1,009$665,620
9 ($3,181)$2,169$1,012$664,608
10 ($3,181)$2,166$1,016$663,592
11 ($3,181)$2,162$1,019$662,573
12 ($3,181)$2,159$1,022$661,551
Year 2 - 13 ($3,181)$2,156$1,025$660,526
14 ($3,181)$2,152$1,029$659,497
15 ($3,181)$2,149$1,032$658,465
16 ($3,181)$2,145$1,036$657,429
17 ($3,181)$2,142$1,039$656,390
18 ($3,181)$2,139$1,042$655,348
19 ($3,181)$2,135$1,046$654,302
20 ($3,181)$2,132$1,049$653,253
21 ($3,181)$2,129$1,053$652,201
22 ($3,181)$2,125$1,056$651,145
23 ($3,181)$2,122$1,059$650,085
24 ($3,181)$2,118$1,063$649,023
Year 3 - 25 ($3,181)$2,115$1,066$647,956
26 ($3,181)$2,111$1,070$646,887
27 ($3,181)$2,108$1,073$645,813
28 ($3,181)$2,104$1,077$644,737
29 ($3,181)$2,101$1,080$643,656
30 ($3,181)$2,097$1,084$642,573
31 ($3,181)$2,094$1,087$641,485
32 ($3,181)$2,090$1,091$640,394
33 ($3,181)$2,087$1,094$639,300
34 ($3,181)$2,083$1,098$638,202
35 ($3,181)$2,079$1,102$637,101
36 ($3,181)$2,076$1,105$635,995
Year 4 - 37 ($3,181)$2,072$1,109$634,887
38 ($3,181)$2,069$1,112$633,774
39 ($3,181)$2,065$1,116$632,658
40 ($3,181)$2,061$1,120$631,539
41 ($3,181)$2,058$1,123$630,416
42 ($3,181)$2,054$1,127$629,289
43 ($3,181)$2,050$1,131$628,158
44 ($3,181)$2,047$1,134$627,024
45 ($3,181)$2,043$1,138$625,886
46 ($3,181)$2,039$1,142$624,744
47 ($3,181)$2,036$1,145$623,599
48 ($3,181)$2,032$1,149$622,450
Year 5 - 49 ($3,181)$2,028$1,153$621,297
50 ($3,181)$2,024$1,157$620,140
51 ($3,181)$2,021$1,160$618,980
52 ($3,181)$2,017$1,164$617,816
53 ($3,181)$2,013$1,168$616,648
54 ($3,181)$2,009$1,172$615,476
55 ($3,181)$2,005$1,176$614,300
56 ($3,181)$2,002$1,179$613,121
57 ($3,181)$1,998$1,183$611,938
58 ($3,181)$1,994$1,187$610,750
59 ($3,181)$1,990$1,191$609,559
60 ($3,181)$1,986$1,195$608,365
Year 6 - 61 ($3,181)$1,982$1,199$607,166
62 ($3,181)$1,978$1,203$605,963
63 ($3,181)$1,974$1,207$604,757
64 ($3,181)$1,970$1,211$603,546
65 ($3,181)$1,967$1,214$602,332
66 ($3,181)$1,963$1,218$601,113
67 ($3,181)$1,959$1,222$599,891
68 ($3,181)$1,955$1,226$598,664
69 ($3,181)$1,951$1,230$597,434
70 ($3,181)$1,947$1,234$596,200
71 ($3,181)$1,943$1,238$594,961
72 ($3,181)$1,939$1,242$593,719
Year 7 - 73 ($3,181)$1,935$1,246$592,472
74 ($3,181)$1,930$1,251$591,222
75 ($3,181)$1,926$1,255$589,967
76 ($3,181)$1,922$1,259$588,708
77 ($3,181)$1,918$1,263$587,446
78 ($3,181)$1,914$1,267$586,179
79 ($3,181)$1,910$1,271$584,908
80 ($3,181)$1,906$1,275$583,632
81 ($3,181)$1,902$1,279$582,353
82 ($3,181)$1,898$1,284$581,070
83 ($3,181)$1,893$1,288$579,782
84 ($3,181)$1,889$1,292$578,490
Year 8 - 85 ($3,181)$1,885$1,296$577,194
86 ($3,181)$1,881$1,300$575,894
87 ($3,181)$1,876$1,305$574,589
88 ($3,181)$1,872$1,309$573,280
89 ($3,181)$1,868$1,313$571,967
90 ($3,181)$1,864$1,317$570,650
91 ($3,181)$1,859$1,322$569,328
92 ($3,181)$1,855$1,326$568,002
93 ($3,181)$1,851$1,330$566,672
94 ($3,181)$1,846$1,335$565,337
95 ($3,181)$1,842$1,339$563,998
96 ($3,181)$1,838$1,343$562,655
Year 9 - 97 ($3,181)$1,833$1,348$561,307
98 ($3,181)$1,829$1,352$559,955
99 ($3,181)$1,825$1,356$558,599
100 ($3,181)$1,820$1,361$557,238
101 ($3,181)$1,816$1,365$555,872
102 ($3,181)$1,811$1,370$554,503
103 ($3,181)$1,807$1,374$553,128
104 ($3,181)$1,802$1,379$551,750
105 ($3,181)$1,798$1,383$550,366
106 ($3,181)$1,793$1,388$548,979
107 ($3,181)$1,789$1,392$547,586
108 ($3,181)$1,784$1,397$546,190
Year 10 - 109 ($3,181)$1,780$1,401$544,788
110 ($3,181)$1,775$1,406$543,382
111 ($3,181)$1,771$1,410$541,972
112 ($3,181)$1,766$1,415$540,557
113 ($3,181)$1,761$1,420$539,137
114 ($3,181)$1,757$1,424$537,713
115 ($3,181)$1,752$1,429$536,284
116 ($3,181)$1,747$1,434$534,850
117 ($3,181)$1,743$1,438$533,412
118 ($3,181)$1,738$1,443$531,969
119 ($3,181)$1,733$1,448$530,521
120 ($3,181)$1,729$1,452$529,069
Year 11 - 121 ($3,181)$1,724$1,457$527,612
122 ($3,181)$1,719$1,462$526,150
123 ($3,181)$1,714$1,467$524,683
124 ($3,181)$1,710$1,471$523,212
125 ($3,181)$1,705$1,476$521,735
126 ($3,181)$1,700$1,481$520,254
127 ($3,181)$1,695$1,486$518,768
128 ($3,181)$1,690$1,491$517,278
129 ($3,181)$1,685$1,496$515,782
130 ($3,181)$1,681$1,500$514,282
131 ($3,181)$1,676$1,505$512,776
132 ($3,181)$1,671$1,510$511,266
Year 12 - 133 ($3,181)$1,666$1,515$509,751
134 ($3,181)$1,661$1,520$508,231
135 ($3,181)$1,656$1,525$506,706
136 ($3,181)$1,651$1,530$505,176
137 ($3,181)$1,646$1,535$503,641
138 ($3,181)$1,641$1,540$502,101
139 ($3,181)$1,636$1,545$500,556
140 ($3,181)$1,631$1,550$499,006
141 ($3,181)$1,626$1,555$497,451
142 ($3,181)$1,621$1,560$495,891
143 ($3,181)$1,616$1,565$494,326
144 ($3,181)$1,611$1,570$492,755
Year 13 - 145 ($3,181)$1,606$1,575$491,180
146 ($3,181)$1,600$1,581$489,599
147 ($3,181)$1,595$1,586$488,013
148 ($3,181)$1,590$1,591$486,422
149 ($3,181)$1,585$1,596$484,826
150 ($3,181)$1,580$1,601$483,225
151 ($3,181)$1,575$1,607$481,619
152 ($3,181)$1,569$1,612$480,007
153 ($3,181)$1,564$1,617$478,390
154 ($3,181)$1,559$1,622$476,768
155 ($3,181)$1,553$1,628$475,140
156 ($3,181)$1,548$1,633$473,507
Year 14 - 157 ($3,181)$1,543$1,638$471,869
158 ($3,181)$1,538$1,644$470,226
159 ($3,181)$1,532$1,649$468,577
160 ($3,181)$1,527$1,654$466,922
161 ($3,181)$1,521$1,660$465,263
162 ($3,181)$1,516$1,665$463,598
163 ($3,181)$1,511$1,670$461,927
164 ($3,181)$1,505$1,676$460,251
165 ($3,181)$1,500$1,681$458,570
166 ($3,181)$1,494$1,687$456,883
167 ($3,181)$1,489$1,692$455,191
168 ($3,181)$1,483$1,698$453,493
Year 15 - 169 ($3,181)$1,478$1,703$451,790
170 ($3,181)$1,472$1,709$450,081
171 ($3,181)$1,467$1,715$448,366
172 ($3,181)$1,461$1,720$446,646
173 ($3,181)$1,455$1,726$444,920
174 ($3,181)$1,450$1,731$443,189
175 ($3,181)$1,444$1,737$441,452
176 ($3,181)$1,438$1,743$439,709
177 ($3,181)$1,433$1,748$437,961
178 ($3,181)$1,427$1,754$436,207
179 ($3,181)$1,421$1,760$434,447
180 ($3,181)$1,416$1,765$432,682
Year 16 - 181 ($3,181)$1,410$1,771$430,911
182 ($3,181)$1,404$1,777$429,134
183 ($3,181)$1,398$1,783$427,351
184 ($3,181)$1,392$1,789$425,563
185 ($3,181)$1,387$1,794$423,768
186 ($3,181)$1,381$1,800$421,968
187 ($3,181)$1,375$1,806$420,162
188 ($3,181)$1,369$1,812$418,350
189 ($3,181)$1,363$1,818$416,532
190 ($3,181)$1,357$1,824$414,708
191 ($3,181)$1,351$1,830$412,878
192 ($3,181)$1,345$1,836$411,043
Year 17 - 193 ($3,181)$1,339$1,842$409,201
194 ($3,181)$1,333$1,848$407,353
195 ($3,181)$1,327$1,854$405,499
196 ($3,181)$1,321$1,860$403,640
197 ($3,181)$1,315$1,866$401,774
198 ($3,181)$1,309$1,872$399,902
199 ($3,181)$1,303$1,878$398,024
200 ($3,181)$1,297$1,884$396,140
201 ($3,181)$1,291$1,890$394,250
202 ($3,181)$1,285$1,896$392,353
203 ($3,181)$1,278$1,903$390,451
204 ($3,181)$1,272$1,909$388,542
Year 18 - 205 ($3,181)$1,266$1,915$386,627
206 ($3,181)$1,260$1,921$384,706
207 ($3,181)$1,253$1,928$382,778
208 ($3,181)$1,247$1,934$380,844
209 ($3,181)$1,241$1,940$378,904
210 ($3,181)$1,235$1,946$376,958
211 ($3,181)$1,228$1,953$375,005
212 ($3,181)$1,222$1,959$373,046
213 ($3,181)$1,216$1,966$371,080
214 ($3,181)$1,209$1,972$369,108
215 ($3,181)$1,203$1,978$367,130
216 ($3,181)$1,196$1,985$365,145
Year 19 - 217 ($3,181)$1,190$1,991$363,154
218 ($3,181)$1,183$1,998$361,156
219 ($3,181)$1,177$2,004$359,152
220 ($3,181)$1,170$2,011$357,141
221 ($3,181)$1,164$2,017$355,124
222 ($3,181)$1,157$2,024$353,100
223 ($3,181)$1,151$2,030$351,069
224 ($3,181)$1,144$2,037$349,032
225 ($3,181)$1,137$2,044$346,989
226 ($3,181)$1,131$2,050$344,938
227 ($3,181)$1,124$2,057$342,881
228 ($3,181)$1,117$2,064$340,817
Year 20 - 229 ($3,181)$1,110$2,071$338,747
230 ($3,181)$1,104$2,077$336,670
231 ($3,181)$1,097$2,084$334,585
232 ($3,181)$1,090$2,091$332,495
233 ($3,181)$1,083$2,098$330,397
234 ($3,181)$1,077$2,104$328,293
235 ($3,181)$1,070$2,111$326,181
236 ($3,181)$1,063$2,118$324,063
237 ($3,181)$1,056$2,125$321,938
238 ($3,181)$1,049$2,132$319,806
239 ($3,181)$1,042$2,139$317,667
240 ($3,181)$1,035$2,146$315,521
Year 21 - 241 ($3,181)$1,028$2,153$313,368
242 ($3,181)$1,021$2,160$311,208
243 ($3,181)$1,014$2,167$309,041
244 ($3,181)$1,007$2,174$306,867
245 ($3,181)$1,000$2,181$304,686
246 ($3,181)$993$2,188$302,498
247 ($3,181)$986$2,195$300,302
248 ($3,181)$978$2,203$298,100
249 ($3,181)$971$2,210$295,890
250 ($3,181)$964$2,217$293,673
251 ($3,181)$957$2,224$291,449
252 ($3,181)$950$2,231$289,218
Year 22 - 253 ($3,181)$942$2,239$286,979
254 ($3,181)$935$2,246$284,733
255 ($3,181)$928$2,253$282,480
256 ($3,181)$920$2,261$280,219
257 ($3,181)$913$2,268$277,951
258 ($3,181)$906$2,275$275,676
259 ($3,181)$898$2,283$273,393
260 ($3,181)$891$2,290$271,103
261 ($3,181)$883$2,298$268,805
262 ($3,181)$876$2,305$266,500
263 ($3,181)$868$2,313$264,187
264 ($3,181)$861$2,320$261,867
Year 23 - 265 ($3,181)$853$2,328$259,539
266 ($3,181)$846$2,335$257,204
267 ($3,181)$838$2,343$254,861
268 ($3,181)$830$2,351$252,510
269 ($3,181)$823$2,358$250,152
270 ($3,181)$815$2,366$247,786
271 ($3,181)$807$2,374$245,413
272 ($3,181)$800$2,381$243,031
273 ($3,181)$792$2,389$240,642
274 ($3,181)$784$2,397$238,245
275 ($3,181)$776$2,405$235,840
276 ($3,181)$768$2,413$233,428
Year 24 - 277 ($3,181)$761$2,420$231,007
278 ($3,181)$753$2,428$228,579
279 ($3,181)$745$2,436$226,143
280 ($3,181)$737$2,444$223,699
281 ($3,181)$729$2,452$221,246
282 ($3,181)$721$2,460$218,786
283 ($3,181)$713$2,468$216,318
284 ($3,181)$705$2,476$213,842
285 ($3,181)$697$2,484$211,358
286 ($3,181)$689$2,492$208,865
287 ($3,181)$681$2,500$206,365
288 ($3,181)$672$2,509$203,856
Year 25 - 289 ($3,181)$664$2,517$201,340
290 ($3,181)$656$2,525$198,815
291 ($3,181)$648$2,533$196,281
292 ($3,181)$640$2,541$193,740
293 ($3,181)$631$2,550$191,190
294 ($3,181)$623$2,558$188,632
295 ($3,181)$615$2,566$186,066
296 ($3,181)$606$2,575$183,491
297 ($3,181)$598$2,583$180,908
298 ($3,181)$589$2,592$178,316
299 ($3,181)$581$2,600$175,716
300 ($3,181)$573$2,608$173,108
Year 26 - 301 ($3,181)$564$2,617$170,491
302 ($3,181)$556$2,626$167,865
303 ($3,181)$547$2,634$165,231
304 ($3,181)$538$2,643$162,589
305 ($3,181)$530$2,651$159,937
306 ($3,181)$521$2,660$157,277
307 ($3,181)$512$2,669$154,609
308 ($3,181)$504$2,677$151,932
309 ($3,181)$495$2,686$149,246
310 ($3,181)$486$2,695$146,551
311 ($3,181)$478$2,704$143,847
312 ($3,181)$469$2,712$141,135
Year 27 - 313 ($3,181)$460$2,721$138,414
314 ($3,181)$451$2,730$135,684
315 ($3,181)$442$2,739$132,945
316 ($3,181)$433$2,748$130,197
317 ($3,181)$424$2,757$127,440
318 ($3,181)$415$2,766$124,675
319 ($3,181)$406$2,775$121,900
320 ($3,181)$397$2,784$119,116
321 ($3,181)$388$2,793$116,323
322 ($3,181)$379$2,802$113,521
323 ($3,181)$370$2,811$110,710
324 ($3,181)$361$2,820$107,890
Year 28 - 325 ($3,181)$352$2,829$105,060
326 ($3,181)$342$2,839$102,222
327 ($3,181)$333$2,848$99,374
328 ($3,181)$324$2,857$96,516
329 ($3,181)$314$2,867$93,650
330 ($3,181)$305$2,876$90,774
331 ($3,181)$296$2,885$87,889
332 ($3,181)$286$2,895$84,994
333 ($3,181)$277$2,904$82,090
334 ($3,181)$267$2,914$79,176
335 ($3,181)$258$2,923$76,253
336 ($3,181)$248$2,933$73,321
Year 29 - 337 ($3,181)$239$2,942$70,379
338 ($3,181)$229$2,952$67,427
339 ($3,181)$220$2,961$64,466
340 ($3,181)$210$2,971$61,495
341 ($3,181)$200$2,981$58,514
342 ($3,181)$191$2,990$55,524
343 ($3,181)$181$3,000$52,524
344 ($3,181)$171$3,010$49,514
345 ($3,181)$161$3,020$46,494
346 ($3,181)$151$3,030$43,465
347 ($3,181)$142$3,039$40,425
348 ($3,181)$132$3,049$37,376
Year 30 - 349 ($3,181)$122$3,059$34,317
350 ($3,181)$112$3,069$31,247
351 ($3,181)$102$3,079$28,168
352 ($3,181)$92$3,089$25,079
353 ($3,181)$82$3,099$21,980
354 ($3,181)$72$3,109$18,870
355 ($3,181)$61$3,120$15,751
356 ($3,181)$51$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$471,566$673,600$1,145,166

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.