« 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 September 14, 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


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,287 360 $476,193 $1,183,393

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


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 #: 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

NMLS #: 244476 | State Lic #: MC-5877
$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 #: 258821
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 30 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 30 day rate lock

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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
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 ($3,287)$2,228$1,060$706,140
2 ($3,287)$2,224$1,063$705,078
3 ($3,287)$2,221$1,066$704,011
4 ($3,287)$2,218$1,070$702,942
5 ($3,287)$2,214$1,073$701,869
6 ($3,287)$2,211$1,076$700,793
7 ($3,287)$2,207$1,080$699,713
8 ($3,287)$2,204$1,083$698,630
9 ($3,287)$2,201$1,087$697,543
10 ($3,287)$2,197$1,090$696,453
11 ($3,287)$2,194$1,093$695,360
12 ($3,287)$2,190$1,097$694,263
Year 2 - 13 ($3,287)$2,187$1,100$693,163
14 ($3,287)$2,183$1,104$692,059
15 ($3,287)$2,180$1,107$690,952
16 ($3,287)$2,176$1,111$689,841
17 ($3,287)$2,173$1,114$688,727
18 ($3,287)$2,169$1,118$687,609
19 ($3,287)$2,166$1,121$686,488
20 ($3,287)$2,162$1,125$685,363
21 ($3,287)$2,159$1,128$684,235
22 ($3,287)$2,155$1,132$683,103
23 ($3,287)$2,152$1,135$681,968
24 ($3,287)$2,148$1,139$680,829
Year 3 - 25 ($3,287)$2,145$1,143$679,686
26 ($3,287)$2,141$1,146$678,540
27 ($3,287)$2,137$1,150$677,390
28 ($3,287)$2,134$1,153$676,237
29 ($3,287)$2,130$1,157$675,080
30 ($3,287)$2,127$1,161$673,919
31 ($3,287)$2,123$1,164$672,755
32 ($3,287)$2,119$1,168$671,586
33 ($3,287)$2,115$1,172$670,415
34 ($3,287)$2,112$1,175$669,239
35 ($3,287)$2,108$1,179$668,060
36 ($3,287)$2,104$1,183$666,877
Year 4 - 37 ($3,287)$2,101$1,187$665,691
38 ($3,287)$2,097$1,190$664,501
39 ($3,287)$2,093$1,194$663,307
40 ($3,287)$2,089$1,198$662,109
41 ($3,287)$2,086$1,202$660,907
42 ($3,287)$2,082$1,205$659,702
43 ($3,287)$2,078$1,209$658,493
44 ($3,287)$2,074$1,213$657,280
45 ($3,287)$2,070$1,217$656,063
46 ($3,287)$2,067$1,221$654,842
47 ($3,287)$2,063$1,224$653,618
48 ($3,287)$2,059$1,228$652,390
Year 5 - 49 ($3,287)$2,055$1,232$651,158
50 ($3,287)$2,051$1,236$649,921
51 ($3,287)$2,047$1,240$648,682
52 ($3,287)$2,043$1,244$647,438
53 ($3,287)$2,039$1,248$646,190
54 ($3,287)$2,035$1,252$644,938
55 ($3,287)$2,032$1,256$643,683
56 ($3,287)$2,028$1,260$642,423
57 ($3,287)$2,024$1,264$641,159
58 ($3,287)$2,020$1,268$639,892
59 ($3,287)$2,016$1,272$638,620
60 ($3,287)$2,012$1,276$637,345
Year 6 - 61 ($3,287)$2,008$1,280$636,065
62 ($3,287)$2,004$1,284$634,782
63 ($3,287)$2,000$1,288$633,494
64 ($3,287)$1,996$1,292$632,202
65 ($3,287)$1,991$1,296$630,906
66 ($3,287)$1,987$1,300$629,607
67 ($3,287)$1,983$1,304$628,303
68 ($3,287)$1,979$1,308$626,995
69 ($3,287)$1,975$1,312$625,682
70 ($3,287)$1,971$1,316$624,366
71 ($3,287)$1,967$1,320$623,046
72 ($3,287)$1,963$1,325$621,721
Year 7 - 73 ($3,287)$1,958$1,329$620,392
74 ($3,287)$1,954$1,333$619,059
75 ($3,287)$1,950$1,337$617,722
76 ($3,287)$1,946$1,341$616,381
77 ($3,287)$1,942$1,346$615,035
78 ($3,287)$1,937$1,350$613,685
79 ($3,287)$1,933$1,354$612,331
80 ($3,287)$1,929$1,358$610,973
81 ($3,287)$1,925$1,363$609,610
82 ($3,287)$1,920$1,367$608,243
83 ($3,287)$1,916$1,371$606,872
84 ($3,287)$1,912$1,376$605,496
Year 8 - 85 ($3,287)$1,907$1,380$604,117
86 ($3,287)$1,903$1,384$602,732
87 ($3,287)$1,899$1,389$601,344
88 ($3,287)$1,894$1,393$599,951
89 ($3,287)$1,890$1,397$598,553
90 ($3,287)$1,885$1,402$597,152
91 ($3,287)$1,881$1,406$595,745
92 ($3,287)$1,877$1,411$594,335
93 ($3,287)$1,872$1,415$592,920
94 ($3,287)$1,868$1,420$591,500
95 ($3,287)$1,863$1,424$590,076
96 ($3,287)$1,859$1,428$588,648
Year 9 - 97 ($3,287)$1,854$1,433$587,215
98 ($3,287)$1,850$1,437$585,777
99 ($3,287)$1,845$1,442$584,335
100 ($3,287)$1,841$1,447$582,889
101 ($3,287)$1,836$1,451$581,438
102 ($3,287)$1,832$1,456$579,982
103 ($3,287)$1,827$1,460$578,522
104 ($3,287)$1,822$1,465$577,057
105 ($3,287)$1,818$1,469$575,588
106 ($3,287)$1,813$1,474$574,113
107 ($3,287)$1,808$1,479$572,635
108 ($3,287)$1,804$1,483$571,151
Year 10 - 109 ($3,287)$1,799$1,488$569,663
110 ($3,287)$1,794$1,493$568,170
111 ($3,287)$1,790$1,497$566,673
112 ($3,287)$1,785$1,502$565,171
113 ($3,287)$1,780$1,507$563,664
114 ($3,287)$1,776$1,512$562,152
115 ($3,287)$1,771$1,516$560,636
116 ($3,287)$1,766$1,521$559,115
117 ($3,287)$1,761$1,526$557,589
118 ($3,287)$1,756$1,531$556,058
119 ($3,287)$1,752$1,536$554,522
120 ($3,287)$1,747$1,540$552,982
Year 11 - 121 ($3,287)$1,742$1,545$551,436
122 ($3,287)$1,737$1,550$549,886
123 ($3,287)$1,732$1,555$548,331
124 ($3,287)$1,727$1,560$546,771
125 ($3,287)$1,722$1,565$545,206
126 ($3,287)$1,717$1,570$543,637
127 ($3,287)$1,712$1,575$542,062
128 ($3,287)$1,707$1,580$540,482
129 ($3,287)$1,703$1,585$538,897
130 ($3,287)$1,698$1,590$537,308
131 ($3,287)$1,693$1,595$535,713
132 ($3,287)$1,687$1,600$534,113
Year 12 - 133 ($3,287)$1,682$1,605$532,509
134 ($3,287)$1,677$1,610$530,899
135 ($3,287)$1,672$1,615$529,284
136 ($3,287)$1,667$1,620$527,664
137 ($3,287)$1,662$1,625$526,039
138 ($3,287)$1,657$1,630$524,409
139 ($3,287)$1,652$1,635$522,773
140 ($3,287)$1,647$1,640$521,133
141 ($3,287)$1,642$1,646$519,487
142 ($3,287)$1,636$1,651$517,836
143 ($3,287)$1,631$1,656$516,180
144 ($3,287)$1,626$1,661$514,519
Year 13 - 145 ($3,287)$1,621$1,666$512,853
146 ($3,287)$1,615$1,672$511,181
147 ($3,287)$1,610$1,677$509,504
148 ($3,287)$1,605$1,682$507,822
149 ($3,287)$1,600$1,688$506,134
150 ($3,287)$1,594$1,693$504,441
151 ($3,287)$1,589$1,698$502,743
152 ($3,287)$1,584$1,704$501,040
153 ($3,287)$1,578$1,709$499,331
154 ($3,287)$1,573$1,714$497,616
155 ($3,287)$1,567$1,720$495,897
156 ($3,287)$1,562$1,725$494,171
Year 14 - 157 ($3,287)$1,557$1,731$492,441
158 ($3,287)$1,551$1,736$490,705
159 ($3,287)$1,546$1,741$488,963
160 ($3,287)$1,540$1,747$487,216
161 ($3,287)$1,535$1,752$485,464
162 ($3,287)$1,529$1,758$483,706
163 ($3,287)$1,524$1,764$481,942
164 ($3,287)$1,518$1,769$480,173
165 ($3,287)$1,513$1,775$478,399
166 ($3,287)$1,507$1,780$476,618
167 ($3,287)$1,501$1,786$474,833
168 ($3,287)$1,496$1,791$473,041
Year 15 - 169 ($3,287)$1,490$1,797$471,244
170 ($3,287)$1,484$1,803$469,441
171 ($3,287)$1,479$1,808$467,633
172 ($3,287)$1,473$1,814$465,819
173 ($3,287)$1,467$1,820$463,999
174 ($3,287)$1,462$1,826$462,173
175 ($3,287)$1,456$1,831$460,342
176 ($3,287)$1,450$1,837$458,505
177 ($3,287)$1,444$1,843$456,662
178 ($3,287)$1,438$1,849$454,813
179 ($3,287)$1,433$1,855$452,958
180 ($3,287)$1,427$1,860$451,098
Year 16 - 181 ($3,287)$1,421$1,866$449,232
182 ($3,287)$1,415$1,872$447,360
183 ($3,287)$1,409$1,878$445,482
184 ($3,287)$1,403$1,884$443,598
185 ($3,287)$1,397$1,890$441,708
186 ($3,287)$1,391$1,896$439,812
187 ($3,287)$1,385$1,902$437,910
188 ($3,287)$1,379$1,908$436,002
189 ($3,287)$1,373$1,914$434,089
190 ($3,287)$1,367$1,920$432,169
191 ($3,287)$1,361$1,926$430,243
192 ($3,287)$1,355$1,932$428,311
Year 17 - 193 ($3,287)$1,349$1,938$426,373
194 ($3,287)$1,343$1,944$424,429
195 ($3,287)$1,337$1,950$422,479
196 ($3,287)$1,331$1,956$420,522
197 ($3,287)$1,325$1,963$418,560
198 ($3,287)$1,318$1,969$416,591
199 ($3,287)$1,312$1,975$414,616
200 ($3,287)$1,306$1,981$412,635
201 ($3,287)$1,300$1,987$410,647
202 ($3,287)$1,294$1,994$408,654
203 ($3,287)$1,287$2,000$406,654
204 ($3,287)$1,281$2,006$404,648
Year 18 - 205 ($3,287)$1,275$2,013$402,635
206 ($3,287)$1,268$2,019$400,616
207 ($3,287)$1,262$2,025$398,591
208 ($3,287)$1,256$2,032$396,559
209 ($3,287)$1,249$2,038$394,521
210 ($3,287)$1,243$2,044$392,477
211 ($3,287)$1,236$2,051$390,426
212 ($3,287)$1,230$2,057$388,368
213 ($3,287)$1,223$2,064$386,305
214 ($3,287)$1,217$2,070$384,234
215 ($3,287)$1,210$2,077$382,157
216 ($3,287)$1,204$2,083$380,074
Year 19 - 217 ($3,287)$1,197$2,090$377,984
218 ($3,287)$1,191$2,097$375,887
219 ($3,287)$1,184$2,103$373,784
220 ($3,287)$1,177$2,110$371,674
221 ($3,287)$1,171$2,116$369,558
222 ($3,287)$1,164$2,123$367,435
223 ($3,287)$1,157$2,130$365,305
224 ($3,287)$1,151$2,136$363,169
225 ($3,287)$1,144$2,143$361,025
226 ($3,287)$1,137$2,150$358,875
227 ($3,287)$1,130$2,157$356,719
228 ($3,287)$1,124$2,164$354,555
Year 20 - 229 ($3,287)$1,117$2,170$352,385
230 ($3,287)$1,110$2,177$350,208
231 ($3,287)$1,103$2,184$348,024
232 ($3,287)$1,096$2,191$345,833
233 ($3,287)$1,089$2,198$343,635
234 ($3,287)$1,082$2,205$341,430
235 ($3,287)$1,076$2,212$339,218
236 ($3,287)$1,069$2,219$337,000
237 ($3,287)$1,062$2,226$334,774
238 ($3,287)$1,055$2,233$332,541
239 ($3,287)$1,048$2,240$330,302
240 ($3,287)$1,040$2,247$328,055
Year 21 - 241 ($3,287)$1,033$2,254$325,801
242 ($3,287)$1,026$2,261$323,540
243 ($3,287)$1,019$2,268$321,272
244 ($3,287)$1,012$2,275$318,997
245 ($3,287)$1,005$2,282$316,715
246 ($3,287)$998$2,290$314,425
247 ($3,287)$990$2,297$312,128
248 ($3,287)$983$2,304$309,824
249 ($3,287)$976$2,311$307,513
250 ($3,287)$969$2,319$305,194
251 ($3,287)$961$2,326$302,869
252 ($3,287)$954$2,333$300,535
Year 22 - 253 ($3,287)$947$2,341$298,195
254 ($3,287)$939$2,348$295,847
255 ($3,287)$932$2,355$293,492
256 ($3,287)$924$2,363$291,129
257 ($3,287)$917$2,370$288,759
258 ($3,287)$910$2,378$286,381
259 ($3,287)$902$2,385$283,996
260 ($3,287)$895$2,393$281,604
261 ($3,287)$887$2,400$279,203
262 ($3,287)$879$2,408$276,796
263 ($3,287)$872$2,415$274,380
264 ($3,287)$864$2,423$271,957
Year 23 - 265 ($3,287)$857$2,431$269,527
266 ($3,287)$849$2,438$267,089
267 ($3,287)$841$2,446$264,643
268 ($3,287)$834$2,454$262,189
269 ($3,287)$826$2,461$259,728
270 ($3,287)$818$2,469$257,259
271 ($3,287)$810$2,477$254,782
272 ($3,287)$803$2,485$252,297
273 ($3,287)$795$2,492$249,805
274 ($3,287)$787$2,500$247,305
275 ($3,287)$779$2,508$244,796
276 ($3,287)$771$2,516$242,280
Year 24 - 277 ($3,287)$763$2,524$239,756
278 ($3,287)$755$2,532$237,224
279 ($3,287)$747$2,540$234,684
280 ($3,287)$739$2,548$232,136
281 ($3,287)$731$2,556$229,580
282 ($3,287)$723$2,564$227,016
283 ($3,287)$715$2,572$224,444
284 ($3,287)$707$2,580$221,864
285 ($3,287)$699$2,588$219,276
286 ($3,287)$691$2,596$216,679
287 ($3,287)$683$2,605$214,075
288 ($3,287)$674$2,613$211,462
Year 25 - 289 ($3,287)$666$2,621$208,841
290 ($3,287)$658$2,629$206,211
291 ($3,287)$650$2,638$203,574
292 ($3,287)$641$2,646$200,928
293 ($3,287)$633$2,654$198,273
294 ($3,287)$625$2,663$195,611
295 ($3,287)$616$2,671$192,940
296 ($3,287)$608$2,679$190,260
297 ($3,287)$599$2,688$187,572
298 ($3,287)$591$2,696$184,876
299 ($3,287)$582$2,705$182,171
300 ($3,287)$574$2,713$179,458
Year 26 - 301 ($3,287)$565$2,722$176,736
302 ($3,287)$557$2,730$174,006
303 ($3,287)$548$2,739$171,266
304 ($3,287)$539$2,748$168,519
305 ($3,287)$531$2,756$165,762
306 ($3,287)$522$2,765$162,997
307 ($3,287)$513$2,774$160,224
308 ($3,287)$505$2,782$157,441
309 ($3,287)$496$2,791$154,650
310 ($3,287)$487$2,800$151,850
311 ($3,287)$478$2,809$149,041
312 ($3,287)$469$2,818$146,223
Year 27 - 313 ($3,287)$461$2,827$143,397
314 ($3,287)$452$2,836$140,561
315 ($3,287)$443$2,844$137,717
316 ($3,287)$434$2,853$134,863
317 ($3,287)$425$2,862$132,001
318 ($3,287)$416$2,871$129,129
319 ($3,287)$407$2,880$126,249
320 ($3,287)$398$2,890$123,359
321 ($3,287)$389$2,899$120,461
322 ($3,287)$379$2,908$117,553
323 ($3,287)$370$2,917$114,636
324 ($3,287)$361$2,926$111,710
Year 28 - 325 ($3,287)$352$2,935$108,775
326 ($3,287)$343$2,945$105,830
327 ($3,287)$333$2,954$102,876
328 ($3,287)$324$2,963$99,913
329 ($3,287)$315$2,972$96,941
330 ($3,287)$305$2,982$93,959
331 ($3,287)$296$2,991$90,968
332 ($3,287)$287$3,001$87,967
333 ($3,287)$277$3,010$84,957
334 ($3,287)$268$3,020$81,937
335 ($3,287)$258$3,029$78,908
336 ($3,287)$249$3,039$75,870
Year 29 - 337 ($3,287)$239$3,048$72,821
338 ($3,287)$229$3,058$69,763
339 ($3,287)$220$3,067$66,696
340 ($3,287)$210$3,077$63,619
341 ($3,287)$200$3,087$60,532
342 ($3,287)$191$3,097$57,436
343 ($3,287)$181$3,106$54,329
344 ($3,287)$171$3,116$51,213
345 ($3,287)$161$3,126$48,087
346 ($3,287)$151$3,136$44,952
347 ($3,287)$142$3,146$41,806
348 ($3,287)$132$3,156$38,651
Year 30 - 349 ($3,287)$122$3,165$35,485
350 ($3,287)$112$3,175$32,310
351 ($3,287)$102$3,185$29,124
352 ($3,287)$92$3,195$25,929
353 ($3,287)$82$3,206$22,723
354 ($3,287)$72$3,216$19,508
355 ($3,287)$61$3,226$16,282
356 ($3,287)$51$3,236$13,046
357 ($3,287)$41$3,246$9,800
358 ($3,287)$31$3,256$6,543
359 ($3,287)$21$3,267$3,277
360 ($3,287)$10$3,277$0
TOTALS$476,193$707,200$1,183,393

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.