« Back to all home prices

Mortgage Payment Schedule for a $887,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($177,400) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,367 360 $502,634 $1,212,234

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 30 day rate lock

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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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  $887,000
Down Payment $177,400$709,600
Year 1 - 1 ($3,367)$2,336$1,032$708,568
2 ($3,367)$2,332$1,035$707,534
3 ($3,367)$2,329$1,038$706,495
4 ($3,367)$2,326$1,042$705,453
5 ($3,367)$2,322$1,045$704,408
6 ($3,367)$2,319$1,049$703,360
7 ($3,367)$2,315$1,052$702,307
8 ($3,367)$2,312$1,056$701,252
9 ($3,367)$2,308$1,059$700,193
10 ($3,367)$2,305$1,063$699,130
11 ($3,367)$2,301$1,066$698,064
12 ($3,367)$2,298$1,070$696,995
Year 2 - 13 ($3,367)$2,294$1,073$695,922
14 ($3,367)$2,291$1,077$694,845
15 ($3,367)$2,287$1,080$693,765
16 ($3,367)$2,284$1,084$692,681
17 ($3,367)$2,280$1,087$691,594
18 ($3,367)$2,276$1,091$690,503
19 ($3,367)$2,273$1,094$689,409
20 ($3,367)$2,269$1,098$688,311
21 ($3,367)$2,266$1,102$687,209
22 ($3,367)$2,262$1,105$686,104
23 ($3,367)$2,258$1,109$684,995
24 ($3,367)$2,255$1,113$683,883
Year 3 - 25 ($3,367)$2,251$1,116$682,766
26 ($3,367)$2,247$1,120$681,647
27 ($3,367)$2,244$1,124$680,523
28 ($3,367)$2,240$1,127$679,396
29 ($3,367)$2,236$1,131$678,265
30 ($3,367)$2,233$1,135$677,130
31 ($3,367)$2,229$1,138$675,992
32 ($3,367)$2,225$1,142$674,849
33 ($3,367)$2,221$1,146$673,704
34 ($3,367)$2,218$1,150$672,554
35 ($3,367)$2,214$1,153$671,400
36 ($3,367)$2,210$1,157$670,243
Year 4 - 37 ($3,367)$2,206$1,161$669,082
38 ($3,367)$2,202$1,165$667,917
39 ($3,367)$2,199$1,169$666,748
40 ($3,367)$2,195$1,173$665,576
41 ($3,367)$2,191$1,176$664,399
42 ($3,367)$2,187$1,180$663,219
43 ($3,367)$2,183$1,184$662,035
44 ($3,367)$2,179$1,188$660,847
45 ($3,367)$2,175$1,192$659,654
46 ($3,367)$2,171$1,196$658,459
47 ($3,367)$2,167$1,200$657,259
48 ($3,367)$2,163$1,204$656,055
Year 5 - 49 ($3,367)$2,160$1,208$654,847
50 ($3,367)$2,156$1,212$653,635
51 ($3,367)$2,152$1,216$652,419
52 ($3,367)$2,148$1,220$651,200
53 ($3,367)$2,144$1,224$649,976
54 ($3,367)$2,140$1,228$648,748
55 ($3,367)$2,135$1,232$647,516
56 ($3,367)$2,131$1,236$646,280
57 ($3,367)$2,127$1,240$645,040
58 ($3,367)$2,123$1,244$643,796
59 ($3,367)$2,119$1,248$642,548
60 ($3,367)$2,115$1,252$641,296
Year 6 - 61 ($3,367)$2,111$1,256$640,039
62 ($3,367)$2,107$1,261$638,779
63 ($3,367)$2,103$1,265$637,514
64 ($3,367)$2,098$1,269$636,245
65 ($3,367)$2,094$1,273$634,972
66 ($3,367)$2,090$1,277$633,695
67 ($3,367)$2,086$1,281$632,414
68 ($3,367)$2,082$1,286$631,128
69 ($3,367)$2,077$1,290$629,838
70 ($3,367)$2,073$1,294$628,544
71 ($3,367)$2,069$1,298$627,246
72 ($3,367)$2,065$1,303$625,943
Year 7 - 73 ($3,367)$2,060$1,307$624,636
74 ($3,367)$2,056$1,311$623,325
75 ($3,367)$2,052$1,316$622,010
76 ($3,367)$2,047$1,320$620,690
77 ($3,367)$2,043$1,324$619,366
78 ($3,367)$2,039$1,329$618,037
79 ($3,367)$2,034$1,333$616,704
80 ($3,367)$2,030$1,337$615,367
81 ($3,367)$2,026$1,342$614,025
82 ($3,367)$2,021$1,346$612,679
83 ($3,367)$2,017$1,351$611,328
84 ($3,367)$2,012$1,355$609,973
Year 8 - 85 ($3,367)$2,008$1,359$608,614
86 ($3,367)$2,003$1,364$607,250
87 ($3,367)$1,999$1,368$605,881
88 ($3,367)$1,994$1,373$604,508
89 ($3,367)$1,990$1,377$603,131
90 ($3,367)$1,985$1,382$601,749
91 ($3,367)$1,981$1,387$600,362
92 ($3,367)$1,976$1,391$598,971
93 ($3,367)$1,972$1,396$597,575
94 ($3,367)$1,967$1,400$596,175
95 ($3,367)$1,962$1,405$594,770
96 ($3,367)$1,958$1,410$593,361
Year 9 - 97 ($3,367)$1,953$1,414$591,947
98 ($3,367)$1,948$1,419$590,528
99 ($3,367)$1,944$1,423$589,104
100 ($3,367)$1,939$1,428$587,676
101 ($3,367)$1,934$1,433$586,243
102 ($3,367)$1,930$1,438$584,806
103 ($3,367)$1,925$1,442$583,363
104 ($3,367)$1,920$1,447$581,916
105 ($3,367)$1,915$1,452$580,464
106 ($3,367)$1,911$1,457$579,008
107 ($3,367)$1,906$1,461$577,546
108 ($3,367)$1,901$1,466$576,080
Year 10 - 109 ($3,367)$1,896$1,471$574,609
110 ($3,367)$1,891$1,476$573,133
111 ($3,367)$1,887$1,481$571,652
112 ($3,367)$1,882$1,486$570,167
113 ($3,367)$1,877$1,491$568,676
114 ($3,367)$1,872$1,495$567,181
115 ($3,367)$1,867$1,500$565,680
116 ($3,367)$1,862$1,505$564,175
117 ($3,367)$1,857$1,510$562,665
118 ($3,367)$1,852$1,515$561,150
119 ($3,367)$1,847$1,520$559,630
120 ($3,367)$1,842$1,525$558,104
Year 11 - 121 ($3,367)$1,837$1,530$556,574
122 ($3,367)$1,832$1,535$555,039
123 ($3,367)$1,827$1,540$553,499
124 ($3,367)$1,822$1,545$551,953
125 ($3,367)$1,817$1,550$550,403
126 ($3,367)$1,812$1,556$548,847
127 ($3,367)$1,807$1,561$547,286
128 ($3,367)$1,801$1,566$545,721
129 ($3,367)$1,796$1,571$544,150
130 ($3,367)$1,791$1,576$542,573
131 ($3,367)$1,786$1,581$540,992
132 ($3,367)$1,781$1,587$539,406
Year 12 - 133 ($3,367)$1,776$1,592$537,814
134 ($3,367)$1,770$1,597$536,217
135 ($3,367)$1,765$1,602$534,614
136 ($3,367)$1,760$1,608$533,007
137 ($3,367)$1,754$1,613$531,394
138 ($3,367)$1,749$1,618$529,776
139 ($3,367)$1,744$1,623$528,152
140 ($3,367)$1,739$1,629$526,524
141 ($3,367)$1,733$1,634$524,889
142 ($3,367)$1,728$1,640$523,250
143 ($3,367)$1,722$1,645$521,605
144 ($3,367)$1,717$1,650$519,955
Year 13 - 145 ($3,367)$1,712$1,656$518,299
146 ($3,367)$1,706$1,661$516,638
147 ($3,367)$1,701$1,667$514,971
148 ($3,367)$1,695$1,672$513,299
149 ($3,367)$1,690$1,678$511,621
150 ($3,367)$1,684$1,683$509,938
151 ($3,367)$1,679$1,689$508,249
152 ($3,367)$1,673$1,694$506,555
153 ($3,367)$1,667$1,700$504,855
154 ($3,367)$1,662$1,706$503,149
155 ($3,367)$1,656$1,711$501,438
156 ($3,367)$1,651$1,717$499,721
Year 14 - 157 ($3,367)$1,645$1,722$497,999
158 ($3,367)$1,639$1,728$496,271
159 ($3,367)$1,634$1,734$494,537
160 ($3,367)$1,628$1,739$492,798
161 ($3,367)$1,622$1,745$491,052
162 ($3,367)$1,616$1,751$489,301
163 ($3,367)$1,611$1,757$487,545
164 ($3,367)$1,605$1,762$485,782
165 ($3,367)$1,599$1,768$484,014
166 ($3,367)$1,593$1,774$482,240
167 ($3,367)$1,587$1,780$480,460
168 ($3,367)$1,582$1,786$478,674
Year 15 - 169 ($3,367)$1,576$1,792$476,882
170 ($3,367)$1,570$1,798$475,085
171 ($3,367)$1,564$1,803$473,281
172 ($3,367)$1,558$1,809$471,472
173 ($3,367)$1,552$1,815$469,657
174 ($3,367)$1,546$1,821$467,835
175 ($3,367)$1,540$1,827$466,008
176 ($3,367)$1,534$1,833$464,175
177 ($3,367)$1,528$1,839$462,335
178 ($3,367)$1,522$1,845$460,490
179 ($3,367)$1,516$1,852$458,638
180 ($3,367)$1,510$1,858$456,780
Year 16 - 181 ($3,367)$1,504$1,864$454,917
182 ($3,367)$1,497$1,870$453,047
183 ($3,367)$1,491$1,876$451,171
184 ($3,367)$1,485$1,882$449,289
185 ($3,367)$1,479$1,888$447,400
186 ($3,367)$1,473$1,895$445,506
187 ($3,367)$1,466$1,901$443,605
188 ($3,367)$1,460$1,907$441,698
189 ($3,367)$1,454$1,913$439,784
190 ($3,367)$1,448$1,920$437,864
191 ($3,367)$1,441$1,926$435,938
192 ($3,367)$1,435$1,932$434,006
Year 17 - 193 ($3,367)$1,429$1,939$432,067
194 ($3,367)$1,422$1,945$430,122
195 ($3,367)$1,416$1,951$428,171
196 ($3,367)$1,409$1,958$426,213
197 ($3,367)$1,403$1,964$424,249
198 ($3,367)$1,396$1,971$422,278
199 ($3,367)$1,390$1,977$420,300
200 ($3,367)$1,383$1,984$418,317
201 ($3,367)$1,377$1,990$416,326
202 ($3,367)$1,370$1,997$414,329
203 ($3,367)$1,364$2,003$412,326
204 ($3,367)$1,357$2,010$410,316
Year 18 - 205 ($3,367)$1,351$2,017$408,299
206 ($3,367)$1,344$2,023$406,276
207 ($3,367)$1,337$2,030$404,246
208 ($3,367)$1,331$2,037$402,209
209 ($3,367)$1,324$2,043$400,166
210 ($3,367)$1,317$2,050$398,116
211 ($3,367)$1,310$2,057$396,059
212 ($3,367)$1,304$2,064$393,995
213 ($3,367)$1,297$2,070$391,925
214 ($3,367)$1,290$2,077$389,847
215 ($3,367)$1,283$2,084$387,763
216 ($3,367)$1,276$2,091$385,672
Year 19 - 217 ($3,367)$1,270$2,098$383,575
218 ($3,367)$1,263$2,105$381,470
219 ($3,367)$1,256$2,112$379,358
220 ($3,367)$1,249$2,119$377,240
221 ($3,367)$1,242$2,126$375,114
222 ($3,367)$1,235$2,133$372,982
223 ($3,367)$1,228$2,140$370,842
224 ($3,367)$1,221$2,147$368,695
225 ($3,367)$1,214$2,154$366,542
226 ($3,367)$1,207$2,161$364,381
227 ($3,367)$1,199$2,168$362,213
228 ($3,367)$1,192$2,175$360,038
Year 20 - 229 ($3,367)$1,185$2,182$357,856
230 ($3,367)$1,178$2,189$355,666
231 ($3,367)$1,171$2,197$353,470
232 ($3,367)$1,164$2,204$351,266
233 ($3,367)$1,156$2,211$349,055
234 ($3,367)$1,149$2,218$346,837
235 ($3,367)$1,142$2,226$344,611
236 ($3,367)$1,134$2,233$342,378
237 ($3,367)$1,127$2,240$340,138
238 ($3,367)$1,120$2,248$337,890
239 ($3,367)$1,112$2,255$335,635
240 ($3,367)$1,105$2,263$333,372
Year 21 - 241 ($3,367)$1,097$2,270$331,102
242 ($3,367)$1,090$2,277$328,825
243 ($3,367)$1,082$2,285$326,540
244 ($3,367)$1,075$2,292$324,248
245 ($3,367)$1,067$2,300$321,948
246 ($3,367)$1,060$2,308$319,640
247 ($3,367)$1,052$2,315$317,325
248 ($3,367)$1,045$2,323$315,002
249 ($3,367)$1,037$2,330$312,672
250 ($3,367)$1,029$2,338$310,333
251 ($3,367)$1,022$2,346$307,988
252 ($3,367)$1,014$2,354$305,634
Year 22 - 253 ($3,367)$1,006$2,361$303,273
254 ($3,367)$998$2,369$300,904
255 ($3,367)$990$2,377$298,527
256 ($3,367)$983$2,385$296,142
257 ($3,367)$975$2,393$293,750
258 ($3,367)$967$2,400$291,349
259 ($3,367)$959$2,408$288,941
260 ($3,367)$951$2,416$286,525
261 ($3,367)$943$2,424$284,101
262 ($3,367)$935$2,432$281,669
263 ($3,367)$927$2,440$279,228
264 ($3,367)$919$2,448$276,780
Year 23 - 265 ($3,367)$911$2,456$274,324
266 ($3,367)$903$2,464$271,860
267 ($3,367)$895$2,472$269,387
268 ($3,367)$887$2,481$266,907
269 ($3,367)$879$2,489$264,418
270 ($3,367)$870$2,497$261,921
271 ($3,367)$862$2,505$259,416
272 ($3,367)$854$2,513$256,902
273 ($3,367)$846$2,522$254,381
274 ($3,367)$837$2,530$251,851
275 ($3,367)$829$2,538$249,312
276 ($3,367)$821$2,547$246,766
Year 24 - 277 ($3,367)$812$2,555$244,211
278 ($3,367)$804$2,563$241,647
279 ($3,367)$795$2,572$239,075
280 ($3,367)$787$2,580$236,495
281 ($3,367)$778$2,589$233,906
282 ($3,367)$770$2,597$231,309
283 ($3,367)$761$2,606$228,703
284 ($3,367)$753$2,615$226,088
285 ($3,367)$744$2,623$223,465
286 ($3,367)$736$2,632$220,833
287 ($3,367)$727$2,640$218,193
288 ($3,367)$718$2,649$215,544
Year 25 - 289 ($3,367)$709$2,658$212,886
290 ($3,367)$701$2,667$210,220
291 ($3,367)$692$2,675$207,544
292 ($3,367)$683$2,684$204,860
293 ($3,367)$674$2,693$202,167
294 ($3,367)$665$2,702$199,465
295 ($3,367)$657$2,711$196,754
296 ($3,367)$648$2,720$194,035
297 ($3,367)$639$2,729$191,306
298 ($3,367)$630$2,738$188,569
299 ($3,367)$621$2,747$185,822
300 ($3,367)$612$2,756$183,066
Year 26 - 301 ($3,367)$603$2,765$180,302
302 ($3,367)$593$2,774$177,528
303 ($3,367)$584$2,783$174,745
304 ($3,367)$575$2,792$171,953
305 ($3,367)$566$2,801$169,151
306 ($3,367)$557$2,811$166,341
307 ($3,367)$548$2,820$163,521
308 ($3,367)$538$2,829$160,692
309 ($3,367)$529$2,838$157,854
310 ($3,367)$520$2,848$155,006
311 ($3,367)$510$2,857$152,149
312 ($3,367)$501$2,866$149,282
Year 27 - 313 ($3,367)$491$2,876$146,406
314 ($3,367)$482$2,885$143,521
315 ($3,367)$472$2,895$140,626
316 ($3,367)$463$2,904$137,722
317 ($3,367)$453$2,914$134,808
318 ($3,367)$444$2,924$131,884
319 ($3,367)$434$2,933$128,951
320 ($3,367)$424$2,943$126,008
321 ($3,367)$415$2,953$123,056
322 ($3,367)$405$2,962$120,093
323 ($3,367)$395$2,972$117,121
324 ($3,367)$386$2,982$114,140
Year 28 - 325 ($3,367)$376$2,992$111,148
326 ($3,367)$366$3,001$108,146
327 ($3,367)$356$3,011$105,135
328 ($3,367)$346$3,021$102,114
329 ($3,367)$336$3,031$99,083
330 ($3,367)$326$3,041$96,042
331 ($3,367)$316$3,051$92,990
332 ($3,367)$306$3,061$89,929
333 ($3,367)$296$3,071$86,858
334 ($3,367)$286$3,081$83,776
335 ($3,367)$276$3,092$80,685
336 ($3,367)$266$3,102$77,583
Year 29 - 337 ($3,367)$255$3,112$74,471
338 ($3,367)$245$3,122$71,349
339 ($3,367)$235$3,132$68,217
340 ($3,367)$225$3,143$65,074
341 ($3,367)$214$3,153$61,921
342 ($3,367)$204$3,163$58,757
343 ($3,367)$193$3,174$55,583
344 ($3,367)$183$3,184$52,399
345 ($3,367)$172$3,195$49,204
346 ($3,367)$162$3,205$45,999
347 ($3,367)$151$3,216$42,783
348 ($3,367)$141$3,226$39,556
Year 30 - 349 ($3,367)$130$3,237$36,319
350 ($3,367)$120$3,248$33,071
351 ($3,367)$109$3,258$29,813
352 ($3,367)$98$3,269$26,544
353 ($3,367)$87$3,280$23,264
354 ($3,367)$77$3,291$19,973
355 ($3,367)$66$3,302$16,672
356 ($3,367)$55$3,312$13,359
357 ($3,367)$44$3,323$10,036
358 ($3,367)$33$3,334$6,702
359 ($3,367)$22$3,345$3,356
360 ($3,367)$11$3,356$0
TOTALS$502,634$709,600$1,212,234

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.