« Back to all home prices

Mortgage Payment Schedule for a $884,000 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 November 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($176,800) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,344 360 $496,548 $1,203,748

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 790396
$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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 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: $962 | 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 #: 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 #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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  $884,000
Down Payment $176,800$707,200
Year 1 - 1 ($3,344)$2,310$1,034$706,166
2 ($3,344)$2,307$1,037$705,130
3 ($3,344)$2,303$1,040$704,089
4 ($3,344)$2,300$1,044$703,045
5 ($3,344)$2,297$1,047$701,998
6 ($3,344)$2,293$1,051$700,948
7 ($3,344)$2,290$1,054$699,894
8 ($3,344)$2,286$1,057$698,836
9 ($3,344)$2,283$1,061$697,775
10 ($3,344)$2,279$1,064$696,711
11 ($3,344)$2,276$1,068$695,643
12 ($3,344)$2,272$1,071$694,572
Year 2 - 13 ($3,344)$2,269$1,075$693,497
14 ($3,344)$2,265$1,078$692,419
15 ($3,344)$2,262$1,082$691,337
16 ($3,344)$2,258$1,085$690,252
17 ($3,344)$2,255$1,089$689,163
18 ($3,344)$2,251$1,092$688,070
19 ($3,344)$2,248$1,096$686,974
20 ($3,344)$2,244$1,100$685,875
21 ($3,344)$2,241$1,103$684,771
22 ($3,344)$2,237$1,107$683,665
23 ($3,344)$2,233$1,110$682,554
24 ($3,344)$2,230$1,114$681,440
Year 3 - 25 ($3,344)$2,226$1,118$680,322
26 ($3,344)$2,222$1,121$679,201
27 ($3,344)$2,219$1,125$678,076
28 ($3,344)$2,215$1,129$676,947
29 ($3,344)$2,211$1,132$675,815
30 ($3,344)$2,208$1,136$674,679
31 ($3,344)$2,204$1,140$673,539
32 ($3,344)$2,200$1,144$672,395
33 ($3,344)$2,196$1,147$671,248
34 ($3,344)$2,193$1,151$670,097
35 ($3,344)$2,189$1,155$668,942
36 ($3,344)$2,185$1,159$667,784
Year 4 - 37 ($3,344)$2,181$1,162$666,622
38 ($3,344)$2,178$1,166$665,455
39 ($3,344)$2,174$1,170$664,286
40 ($3,344)$2,170$1,174$663,112
41 ($3,344)$2,166$1,178$661,934
42 ($3,344)$2,162$1,181$660,753
43 ($3,344)$2,158$1,185$659,567
44 ($3,344)$2,155$1,189$658,378
45 ($3,344)$2,151$1,193$657,185
46 ($3,344)$2,147$1,197$655,988
47 ($3,344)$2,143$1,201$654,787
48 ($3,344)$2,139$1,205$653,583
Year 5 - 49 ($3,344)$2,135$1,209$652,374
50 ($3,344)$2,131$1,213$651,161
51 ($3,344)$2,127$1,217$649,945
52 ($3,344)$2,123$1,221$648,724
53 ($3,344)$2,119$1,225$647,500
54 ($3,344)$2,115$1,229$646,271
55 ($3,344)$2,111$1,233$645,038
56 ($3,344)$2,107$1,237$643,802
57 ($3,344)$2,103$1,241$642,561
58 ($3,344)$2,099$1,245$641,316
59 ($3,344)$2,095$1,249$640,068
60 ($3,344)$2,091$1,253$638,815
Year 6 - 61 ($3,344)$2,087$1,257$637,558
62 ($3,344)$2,083$1,261$636,297
63 ($3,344)$2,079$1,265$635,032
64 ($3,344)$2,074$1,269$633,762
65 ($3,344)$2,070$1,273$632,489
66 ($3,344)$2,066$1,278$631,211
67 ($3,344)$2,062$1,282$629,929
68 ($3,344)$2,058$1,286$628,643
69 ($3,344)$2,054$1,290$627,353
70 ($3,344)$2,049$1,294$626,059
71 ($3,344)$2,045$1,299$624,760
72 ($3,344)$2,041$1,303$623,457
Year 7 - 73 ($3,344)$2,037$1,307$622,150
74 ($3,344)$2,032$1,311$620,839
75 ($3,344)$2,028$1,316$619,523
76 ($3,344)$2,024$1,320$618,203
77 ($3,344)$2,019$1,324$616,879
78 ($3,344)$2,015$1,329$615,550
79 ($3,344)$2,011$1,333$614,217
80 ($3,344)$2,006$1,337$612,880
81 ($3,344)$2,002$1,342$611,538
82 ($3,344)$1,998$1,346$610,192
83 ($3,344)$1,993$1,350$608,842
84 ($3,344)$1,989$1,355$607,487
Year 8 - 85 ($3,344)$1,984$1,359$606,128
86 ($3,344)$1,980$1,364$604,764
87 ($3,344)$1,976$1,368$603,396
88 ($3,344)$1,971$1,373$602,023
89 ($3,344)$1,967$1,377$600,646
90 ($3,344)$1,962$1,382$599,264
91 ($3,344)$1,958$1,386$597,878
92 ($3,344)$1,953$1,391$596,488
93 ($3,344)$1,949$1,395$595,092
94 ($3,344)$1,944$1,400$593,693
95 ($3,344)$1,939$1,404$592,288
96 ($3,344)$1,935$1,409$590,879
Year 9 - 97 ($3,344)$1,930$1,414$589,466
98 ($3,344)$1,926$1,418$588,048
99 ($3,344)$1,921$1,423$586,625
100 ($3,344)$1,916$1,427$585,197
101 ($3,344)$1,912$1,432$583,765
102 ($3,344)$1,907$1,437$582,329
103 ($3,344)$1,902$1,441$580,887
104 ($3,344)$1,898$1,446$579,441
105 ($3,344)$1,893$1,451$577,990
106 ($3,344)$1,888$1,456$576,534
107 ($3,344)$1,883$1,460$575,074
108 ($3,344)$1,879$1,465$573,609
Year 10 - 109 ($3,344)$1,874$1,470$572,139
110 ($3,344)$1,869$1,475$570,664
111 ($3,344)$1,864$1,480$569,184
112 ($3,344)$1,859$1,484$567,700
113 ($3,344)$1,854$1,489$566,211
114 ($3,344)$1,850$1,494$564,717
115 ($3,344)$1,845$1,499$563,218
116 ($3,344)$1,840$1,504$561,714
117 ($3,344)$1,835$1,509$560,205
118 ($3,344)$1,830$1,514$558,691
119 ($3,344)$1,825$1,519$557,173
120 ($3,344)$1,820$1,524$555,649
Year 11 - 121 ($3,344)$1,815$1,529$554,120
122 ($3,344)$1,810$1,534$552,587
123 ($3,344)$1,805$1,539$551,048
124 ($3,344)$1,800$1,544$549,504
125 ($3,344)$1,795$1,549$547,956
126 ($3,344)$1,790$1,554$546,402
127 ($3,344)$1,785$1,559$544,843
128 ($3,344)$1,780$1,564$543,279
129 ($3,344)$1,775$1,569$541,710
130 ($3,344)$1,770$1,574$540,136
131 ($3,344)$1,764$1,579$538,557
132 ($3,344)$1,759$1,584$536,972
Year 12 - 133 ($3,344)$1,754$1,590$535,383
134 ($3,344)$1,749$1,595$533,788
135 ($3,344)$1,744$1,600$532,188
136 ($3,344)$1,738$1,605$530,582
137 ($3,344)$1,733$1,611$528,972
138 ($3,344)$1,728$1,616$527,356
139 ($3,344)$1,723$1,621$525,735
140 ($3,344)$1,717$1,626$524,109
141 ($3,344)$1,712$1,632$522,477
142 ($3,344)$1,707$1,637$520,840
143 ($3,344)$1,701$1,642$519,198
144 ($3,344)$1,696$1,648$517,550
Year 13 - 145 ($3,344)$1,691$1,653$515,897
146 ($3,344)$1,685$1,658$514,238
147 ($3,344)$1,680$1,664$512,575
148 ($3,344)$1,674$1,669$510,905
149 ($3,344)$1,669$1,675$509,230
150 ($3,344)$1,663$1,680$507,550
151 ($3,344)$1,658$1,686$505,864
152 ($3,344)$1,652$1,691$504,173
153 ($3,344)$1,647$1,697$502,476
154 ($3,344)$1,641$1,702$500,774
155 ($3,344)$1,636$1,708$499,066
156 ($3,344)$1,630$1,713$497,353
Year 14 - 157 ($3,344)$1,625$1,719$495,634
158 ($3,344)$1,619$1,725$493,909
159 ($3,344)$1,613$1,730$492,179
160 ($3,344)$1,608$1,736$490,443
161 ($3,344)$1,602$1,742$488,701
162 ($3,344)$1,596$1,747$486,954
163 ($3,344)$1,591$1,753$485,201
164 ($3,344)$1,585$1,759$483,442
165 ($3,344)$1,579$1,765$481,677
166 ($3,344)$1,573$1,770$479,907
167 ($3,344)$1,568$1,776$478,131
168 ($3,344)$1,562$1,782$476,349
Year 15 - 169 ($3,344)$1,556$1,788$474,562
170 ($3,344)$1,550$1,794$472,768
171 ($3,344)$1,544$1,799$470,969
172 ($3,344)$1,538$1,805$469,164
173 ($3,344)$1,533$1,811$467,352
174 ($3,344)$1,527$1,817$465,535
175 ($3,344)$1,521$1,823$463,712
176 ($3,344)$1,515$1,829$461,883
177 ($3,344)$1,509$1,835$460,048
178 ($3,344)$1,503$1,841$458,208
179 ($3,344)$1,497$1,847$456,361
180 ($3,344)$1,491$1,853$454,508
Year 16 - 181 ($3,344)$1,485$1,859$452,649
182 ($3,344)$1,479$1,865$450,783
183 ($3,344)$1,473$1,871$448,912
184 ($3,344)$1,466$1,877$447,035
185 ($3,344)$1,460$1,883$445,152
186 ($3,344)$1,454$1,890$443,262
187 ($3,344)$1,448$1,896$441,366
188 ($3,344)$1,442$1,902$439,464
189 ($3,344)$1,436$1,908$437,556
190 ($3,344)$1,429$1,914$435,642
191 ($3,344)$1,423$1,921$433,721
192 ($3,344)$1,417$1,927$431,794
Year 17 - 193 ($3,344)$1,411$1,933$429,861
194 ($3,344)$1,404$1,940$427,921
195 ($3,344)$1,398$1,946$425,976
196 ($3,344)$1,392$1,952$424,023
197 ($3,344)$1,385$1,959$422,065
198 ($3,344)$1,379$1,965$420,100
199 ($3,344)$1,372$1,971$418,128
200 ($3,344)$1,366$1,978$416,150
201 ($3,344)$1,359$1,984$414,166
202 ($3,344)$1,353$1,991$412,175
203 ($3,344)$1,346$1,997$410,178
204 ($3,344)$1,340$2,004$408,174
Year 18 - 205 ($3,344)$1,333$2,010$406,164
206 ($3,344)$1,327$2,017$404,147
207 ($3,344)$1,320$2,024$402,123
208 ($3,344)$1,314$2,030$400,093
209 ($3,344)$1,307$2,037$398,056
210 ($3,344)$1,300$2,043$396,013
211 ($3,344)$1,294$2,050$393,963
212 ($3,344)$1,287$2,057$391,906
213 ($3,344)$1,280$2,064$389,843
214 ($3,344)$1,273$2,070$387,772
215 ($3,344)$1,267$2,077$385,695
216 ($3,344)$1,260$2,084$383,611
Year 19 - 217 ($3,344)$1,253$2,091$381,521
218 ($3,344)$1,246$2,097$379,423
219 ($3,344)$1,239$2,104$377,319
220 ($3,344)$1,233$2,111$375,208
221 ($3,344)$1,226$2,118$373,090
222 ($3,344)$1,219$2,125$370,965
223 ($3,344)$1,212$2,132$368,833
224 ($3,344)$1,205$2,139$366,694
225 ($3,344)$1,198$2,146$364,548
226 ($3,344)$1,191$2,153$362,395
227 ($3,344)$1,184$2,160$360,235
228 ($3,344)$1,177$2,167$358,068
Year 20 - 229 ($3,344)$1,170$2,174$355,894
230 ($3,344)$1,163$2,181$353,713
231 ($3,344)$1,155$2,188$351,525
232 ($3,344)$1,148$2,195$349,329
233 ($3,344)$1,141$2,203$347,127
234 ($3,344)$1,134$2,210$344,917
235 ($3,344)$1,127$2,217$342,700
236 ($3,344)$1,119$2,224$340,476
237 ($3,344)$1,112$2,232$338,244
238 ($3,344)$1,105$2,239$336,005
239 ($3,344)$1,098$2,246$333,759
240 ($3,344)$1,090$2,253$331,506
Year 21 - 241 ($3,344)$1,083$2,261$329,245
242 ($3,344)$1,076$2,268$326,977
243 ($3,344)$1,068$2,276$324,701
244 ($3,344)$1,061$2,283$322,418
245 ($3,344)$1,053$2,291$320,128
246 ($3,344)$1,046$2,298$317,830
247 ($3,344)$1,038$2,306$315,524
248 ($3,344)$1,031$2,313$313,211
249 ($3,344)$1,023$2,321$310,890
250 ($3,344)$1,016$2,328$308,562
251 ($3,344)$1,008$2,336$306,227
252 ($3,344)$1,000$2,343$303,883
Year 22 - 253 ($3,344)$993$2,351$301,532
254 ($3,344)$985$2,359$299,173
255 ($3,344)$977$2,366$296,807
256 ($3,344)$970$2,374$294,433
257 ($3,344)$962$2,382$292,051
258 ($3,344)$954$2,390$289,661
259 ($3,344)$946$2,398$287,264
260 ($3,344)$938$2,405$284,858
261 ($3,344)$931$2,413$282,445
262 ($3,344)$923$2,421$280,024
263 ($3,344)$915$2,429$277,595
264 ($3,344)$907$2,437$275,158
Year 23 - 265 ($3,344)$899$2,445$272,713
266 ($3,344)$891$2,453$270,260
267 ($3,344)$883$2,461$267,799
268 ($3,344)$875$2,469$265,330
269 ($3,344)$867$2,477$262,853
270 ($3,344)$859$2,485$260,368
271 ($3,344)$851$2,493$257,875
272 ($3,344)$842$2,501$255,374
273 ($3,344)$834$2,510$252,864
274 ($3,344)$826$2,518$250,346
275 ($3,344)$818$2,526$247,820
276 ($3,344)$810$2,534$245,286
Year 24 - 277 ($3,344)$801$2,542$242,744
278 ($3,344)$793$2,551$240,193
279 ($3,344)$785$2,559$237,634
280 ($3,344)$776$2,567$235,066
281 ($3,344)$768$2,576$232,491
282 ($3,344)$759$2,584$229,906
283 ($3,344)$751$2,593$227,314
284 ($3,344)$743$2,601$224,712
285 ($3,344)$734$2,610$222,103
286 ($3,344)$726$2,618$219,485
287 ($3,344)$717$2,627$216,858
288 ($3,344)$708$2,635$214,222
Year 25 - 289 ($3,344)$700$2,644$211,578
290 ($3,344)$691$2,653$208,926
291 ($3,344)$682$2,661$206,265
292 ($3,344)$674$2,670$203,595
293 ($3,344)$665$2,679$200,916
294 ($3,344)$656$2,687$198,229
295 ($3,344)$648$2,696$195,532
296 ($3,344)$639$2,705$192,827
297 ($3,344)$630$2,714$190,114
298 ($3,344)$621$2,723$187,391
299 ($3,344)$612$2,732$184,659
300 ($3,344)$603$2,741$181,919
Year 26 - 301 ($3,344)$594$2,749$179,169
302 ($3,344)$585$2,758$176,411
303 ($3,344)$576$2,767$173,643
304 ($3,344)$567$2,777$170,867
305 ($3,344)$558$2,786$168,081
306 ($3,344)$549$2,795$165,287
307 ($3,344)$540$2,804$162,483
308 ($3,344)$531$2,813$159,670
309 ($3,344)$522$2,822$156,848
310 ($3,344)$512$2,831$154,016
311 ($3,344)$503$2,841$151,176
312 ($3,344)$494$2,850$148,326
Year 27 - 313 ($3,344)$485$2,859$145,466
314 ($3,344)$475$2,869$142,598
315 ($3,344)$466$2,878$139,720
316 ($3,344)$456$2,887$136,833
317 ($3,344)$447$2,897$133,936
318 ($3,344)$438$2,906$131,030
319 ($3,344)$428$2,916$128,114
320 ($3,344)$419$2,925$125,189
321 ($3,344)$409$2,935$122,254
322 ($3,344)$399$2,944$119,310
323 ($3,344)$390$2,954$116,356
324 ($3,344)$380$2,964$113,392
Year 28 - 325 ($3,344)$370$2,973$110,419
326 ($3,344)$361$2,983$107,435
327 ($3,344)$351$2,993$104,443
328 ($3,344)$341$3,003$101,440
329 ($3,344)$331$3,012$98,428
330 ($3,344)$322$3,022$95,406
331 ($3,344)$312$3,032$92,373
332 ($3,344)$302$3,042$89,331
333 ($3,344)$292$3,052$86,280
334 ($3,344)$282$3,062$83,218
335 ($3,344)$272$3,072$80,146
336 ($3,344)$262$3,082$77,064
Year 29 - 337 ($3,344)$252$3,092$73,972
338 ($3,344)$242$3,102$70,870
339 ($3,344)$232$3,112$67,757
340 ($3,344)$221$3,122$64,635
341 ($3,344)$211$3,133$61,502
342 ($3,344)$201$3,143$58,360
343 ($3,344)$191$3,153$55,206
344 ($3,344)$180$3,163$52,043
345 ($3,344)$170$3,174$48,869
346 ($3,344)$160$3,184$45,685
347 ($3,344)$149$3,195$42,491
348 ($3,344)$139$3,205$39,286
Year 30 - 349 ($3,344)$128$3,215$36,070
350 ($3,344)$118$3,226$32,844
351 ($3,344)$107$3,236$29,608
352 ($3,344)$97$3,247$26,361
353 ($3,344)$86$3,258$23,103
354 ($3,344)$75$3,268$19,835
355 ($3,344)$65$3,279$16,556
356 ($3,344)$54$3,290$13,266
357 ($3,344)$43$3,300$9,966
358 ($3,344)$33$3,311$6,655
359 ($3,344)$22$3,322$3,333
360 ($3,344)$11$3,333$0
TOTALS$496,548$707,200$1,203,748

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.