« Back to all home prices

Mortgage Payment Schedule for a $888,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($177,600) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,400 360 $513,512 $1,223,912

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $888,000
Down Payment $177,600$710,400
Year 1 - 1 ($3,400)$2,380$1,020$709,380
2 ($3,400)$2,376$1,023$708,357
3 ($3,400)$2,373$1,027$707,330
4 ($3,400)$2,370$1,030$706,300
5 ($3,400)$2,366$1,034$705,266
6 ($3,400)$2,363$1,037$704,229
7 ($3,400)$2,359$1,041$703,188
8 ($3,400)$2,356$1,044$702,144
9 ($3,400)$2,352$1,048$701,097
10 ($3,400)$2,349$1,051$700,046
11 ($3,400)$2,345$1,055$698,991
12 ($3,400)$2,342$1,058$697,933
Year 2 - 13 ($3,400)$2,338$1,062$696,871
14 ($3,400)$2,335$1,065$695,806
15 ($3,400)$2,331$1,069$694,737
16 ($3,400)$2,327$1,072$693,665
17 ($3,400)$2,324$1,076$692,589
18 ($3,400)$2,320$1,080$691,509
19 ($3,400)$2,317$1,083$690,426
20 ($3,400)$2,313$1,087$689,339
21 ($3,400)$2,309$1,090$688,249
22 ($3,400)$2,306$1,094$687,155
23 ($3,400)$2,302$1,098$686,057
24 ($3,400)$2,298$1,101$684,955
Year 3 - 25 ($3,400)$2,295$1,105$683,850
26 ($3,400)$2,291$1,109$682,741
27 ($3,400)$2,287$1,113$681,629
28 ($3,400)$2,283$1,116$680,513
29 ($3,400)$2,280$1,120$679,393
30 ($3,400)$2,276$1,124$678,269
31 ($3,400)$2,272$1,128$677,141
32 ($3,400)$2,268$1,131$676,010
33 ($3,400)$2,265$1,135$674,875
34 ($3,400)$2,261$1,139$673,736
35 ($3,400)$2,257$1,143$672,593
36 ($3,400)$2,253$1,147$671,447
Year 4 - 37 ($3,400)$2,249$1,150$670,296
38 ($3,400)$2,245$1,154$669,142
39 ($3,400)$2,242$1,158$667,984
40 ($3,400)$2,238$1,162$666,822
41 ($3,400)$2,234$1,166$665,656
42 ($3,400)$2,230$1,170$664,486
43 ($3,400)$2,226$1,174$663,312
44 ($3,400)$2,222$1,178$662,135
45 ($3,400)$2,218$1,182$660,953
46 ($3,400)$2,214$1,186$659,767
47 ($3,400)$2,210$1,190$658,578
48 ($3,400)$2,206$1,194$657,384
Year 5 - 49 ($3,400)$2,202$1,198$656,187
50 ($3,400)$2,198$1,202$654,985
51 ($3,400)$2,194$1,206$653,780
52 ($3,400)$2,190$1,210$652,570
53 ($3,400)$2,186$1,214$651,357
54 ($3,400)$2,182$1,218$650,139
55 ($3,400)$2,178$1,222$648,917
56 ($3,400)$2,174$1,226$647,691
57 ($3,400)$2,170$1,230$646,461
58 ($3,400)$2,166$1,234$645,227
59 ($3,400)$2,162$1,238$643,989
60 ($3,400)$2,157$1,242$642,746
Year 6 - 61 ($3,400)$2,153$1,247$641,500
62 ($3,400)$2,149$1,251$640,249
63 ($3,400)$2,145$1,255$638,994
64 ($3,400)$2,141$1,259$637,735
65 ($3,400)$2,136$1,263$636,472
66 ($3,400)$2,132$1,268$635,204
67 ($3,400)$2,128$1,272$633,932
68 ($3,400)$2,124$1,276$632,656
69 ($3,400)$2,119$1,280$631,376
70 ($3,400)$2,115$1,285$630,091
71 ($3,400)$2,111$1,289$628,802
72 ($3,400)$2,106$1,293$627,509
Year 7 - 73 ($3,400)$2,102$1,298$626,211
74 ($3,400)$2,098$1,302$624,910
75 ($3,400)$2,093$1,306$623,603
76 ($3,400)$2,089$1,311$622,293
77 ($3,400)$2,085$1,315$620,977
78 ($3,400)$2,080$1,319$619,658
79 ($3,400)$2,076$1,324$618,334
80 ($3,400)$2,071$1,328$617,006
81 ($3,400)$2,067$1,333$615,673
82 ($3,400)$2,063$1,337$614,336
83 ($3,400)$2,058$1,342$612,994
84 ($3,400)$2,054$1,346$611,648
Year 8 - 85 ($3,400)$2,049$1,351$610,297
86 ($3,400)$2,044$1,355$608,942
87 ($3,400)$2,040$1,360$607,582
88 ($3,400)$2,035$1,364$606,218
89 ($3,400)$2,031$1,369$604,849
90 ($3,400)$2,026$1,374$603,475
91 ($3,400)$2,022$1,378$602,097
92 ($3,400)$2,017$1,383$600,714
93 ($3,400)$2,012$1,387$599,327
94 ($3,400)$2,008$1,392$597,935
95 ($3,400)$2,003$1,397$596,538
96 ($3,400)$1,998$1,401$595,137
Year 9 - 97 ($3,400)$1,994$1,406$593,731
98 ($3,400)$1,989$1,411$592,320
99 ($3,400)$1,984$1,415$590,905
100 ($3,400)$1,980$1,420$589,484
101 ($3,400)$1,975$1,425$588,059
102 ($3,400)$1,970$1,430$586,630
103 ($3,400)$1,965$1,435$585,195
104 ($3,400)$1,960$1,439$583,756
105 ($3,400)$1,956$1,444$582,312
106 ($3,400)$1,951$1,449$580,863
107 ($3,400)$1,946$1,454$579,409
108 ($3,400)$1,941$1,459$577,950
Year 10 - 109 ($3,400)$1,936$1,464$576,486
110 ($3,400)$1,931$1,469$575,018
111 ($3,400)$1,926$1,473$573,544
112 ($3,400)$1,921$1,478$572,066
113 ($3,400)$1,916$1,483$570,583
114 ($3,400)$1,911$1,488$569,094
115 ($3,400)$1,906$1,493$567,601
116 ($3,400)$1,901$1,498$566,103
117 ($3,400)$1,896$1,503$564,600
118 ($3,400)$1,891$1,508$563,091
119 ($3,400)$1,886$1,513$561,578
120 ($3,400)$1,881$1,518$560,059
Year 11 - 121 ($3,400)$1,876$1,524$558,536
122 ($3,400)$1,871$1,529$557,007
123 ($3,400)$1,866$1,534$555,473
124 ($3,400)$1,861$1,539$553,934
125 ($3,400)$1,856$1,544$552,390
126 ($3,400)$1,851$1,549$550,841
127 ($3,400)$1,845$1,554$549,287
128 ($3,400)$1,840$1,560$547,727
129 ($3,400)$1,835$1,565$546,162
130 ($3,400)$1,830$1,570$544,592
131 ($3,400)$1,824$1,575$543,017
132 ($3,400)$1,819$1,581$541,436
Year 12 - 133 ($3,400)$1,814$1,586$539,850
134 ($3,400)$1,808$1,591$538,259
135 ($3,400)$1,803$1,597$536,662
136 ($3,400)$1,798$1,602$535,060
137 ($3,400)$1,792$1,607$533,453
138 ($3,400)$1,787$1,613$531,840
139 ($3,400)$1,782$1,618$530,222
140 ($3,400)$1,776$1,624$528,599
141 ($3,400)$1,771$1,629$526,970
142 ($3,400)$1,765$1,634$525,335
143 ($3,400)$1,760$1,640$523,695
144 ($3,400)$1,754$1,645$522,050
Year 13 - 145 ($3,400)$1,749$1,651$520,399
146 ($3,400)$1,743$1,656$518,743
147 ($3,400)$1,738$1,662$517,081
148 ($3,400)$1,732$1,668$515,413
149 ($3,400)$1,727$1,673$513,740
150 ($3,400)$1,721$1,679$512,061
151 ($3,400)$1,715$1,684$510,377
152 ($3,400)$1,710$1,690$508,687
153 ($3,400)$1,704$1,696$506,991
154 ($3,400)$1,698$1,701$505,290
155 ($3,400)$1,693$1,707$503,583
156 ($3,400)$1,687$1,713$501,870
Year 14 - 157 ($3,400)$1,681$1,718$500,152
158 ($3,400)$1,676$1,724$498,428
159 ($3,400)$1,670$1,730$496,698
160 ($3,400)$1,664$1,736$494,962
161 ($3,400)$1,658$1,742$493,220
162 ($3,400)$1,652$1,747$491,473
163 ($3,400)$1,646$1,753$489,719
164 ($3,400)$1,641$1,759$487,960
165 ($3,400)$1,635$1,765$486,195
166 ($3,400)$1,629$1,771$484,424
167 ($3,400)$1,623$1,777$482,647
168 ($3,400)$1,617$1,783$480,864
Year 15 - 169 ($3,400)$1,611$1,789$479,075
170 ($3,400)$1,605$1,795$477,281
171 ($3,400)$1,599$1,801$475,480
172 ($3,400)$1,593$1,807$473,673
173 ($3,400)$1,587$1,813$471,860
174 ($3,400)$1,581$1,819$470,041
175 ($3,400)$1,575$1,825$468,216
176 ($3,400)$1,569$1,831$466,384
177 ($3,400)$1,562$1,837$464,547
178 ($3,400)$1,556$1,844$462,704
179 ($3,400)$1,550$1,850$460,854
180 ($3,400)$1,544$1,856$458,998
Year 16 - 181 ($3,400)$1,538$1,862$457,136
182 ($3,400)$1,531$1,868$455,267
183 ($3,400)$1,525$1,875$453,393
184 ($3,400)$1,519$1,881$451,512
185 ($3,400)$1,513$1,887$449,625
186 ($3,400)$1,506$1,894$447,731
187 ($3,400)$1,500$1,900$445,831
188 ($3,400)$1,494$1,906$443,925
189 ($3,400)$1,487$1,913$442,013
190 ($3,400)$1,481$1,919$440,094
191 ($3,400)$1,474$1,925$438,168
192 ($3,400)$1,468$1,932$436,236
Year 17 - 193 ($3,400)$1,461$1,938$434,298
194 ($3,400)$1,455$1,945$432,353
195 ($3,400)$1,448$1,951$430,402
196 ($3,400)$1,442$1,958$428,444
197 ($3,400)$1,435$1,964$426,479
198 ($3,400)$1,429$1,971$424,508
199 ($3,400)$1,422$1,978$422,531
200 ($3,400)$1,415$1,984$420,546
201 ($3,400)$1,409$1,991$418,555
202 ($3,400)$1,402$1,998$416,558
203 ($3,400)$1,395$2,004$414,554
204 ($3,400)$1,389$2,011$412,543
Year 18 - 205 ($3,400)$1,382$2,018$410,525
206 ($3,400)$1,375$2,024$408,500
207 ($3,400)$1,368$2,031$406,469
208 ($3,400)$1,362$2,038$404,431
209 ($3,400)$1,355$2,045$402,386
210 ($3,400)$1,348$2,052$400,334
211 ($3,400)$1,341$2,059$398,276
212 ($3,400)$1,334$2,066$396,210
213 ($3,400)$1,327$2,072$394,138
214 ($3,400)$1,320$2,079$392,058
215 ($3,400)$1,313$2,086$389,972
216 ($3,400)$1,306$2,093$387,879
Year 19 - 217 ($3,400)$1,299$2,100$385,778
218 ($3,400)$1,292$2,107$383,671
219 ($3,400)$1,285$2,114$381,556
220 ($3,400)$1,278$2,122$379,435
221 ($3,400)$1,271$2,129$377,306
222 ($3,400)$1,264$2,136$375,170
223 ($3,400)$1,257$2,143$373,027
224 ($3,400)$1,250$2,150$370,877
225 ($3,400)$1,242$2,157$368,720
226 ($3,400)$1,235$2,165$366,555
227 ($3,400)$1,228$2,172$364,384
228 ($3,400)$1,221$2,179$362,205
Year 20 - 229 ($3,400)$1,213$2,186$360,018
230 ($3,400)$1,206$2,194$357,825
231 ($3,400)$1,199$2,201$355,623
232 ($3,400)$1,191$2,208$353,415
233 ($3,400)$1,184$2,216$351,199
234 ($3,400)$1,177$2,223$348,976
235 ($3,400)$1,169$2,231$346,745
236 ($3,400)$1,162$2,238$344,507
237 ($3,400)$1,154$2,246$342,261
238 ($3,400)$1,147$2,253$340,008
239 ($3,400)$1,139$2,261$337,748
240 ($3,400)$1,131$2,268$335,479
Year 21 - 241 ($3,400)$1,124$2,276$333,203
242 ($3,400)$1,116$2,284$330,920
243 ($3,400)$1,109$2,291$328,629
244 ($3,400)$1,101$2,299$326,330
245 ($3,400)$1,093$2,307$324,023
246 ($3,400)$1,085$2,314$321,709
247 ($3,400)$1,078$2,322$319,387
248 ($3,400)$1,070$2,330$317,057
249 ($3,400)$1,062$2,338$314,720
250 ($3,400)$1,054$2,345$312,374
251 ($3,400)$1,046$2,353$310,021
252 ($3,400)$1,039$2,361$307,660
Year 22 - 253 ($3,400)$1,031$2,369$305,291
254 ($3,400)$1,023$2,377$302,914
255 ($3,400)$1,015$2,385$300,529
256 ($3,400)$1,007$2,393$298,136
257 ($3,400)$999$2,401$295,735
258 ($3,400)$991$2,409$293,325
259 ($3,400)$983$2,417$290,908
260 ($3,400)$975$2,425$288,483
261 ($3,400)$966$2,433$286,050
262 ($3,400)$958$2,441$283,608
263 ($3,400)$950$2,450$281,159
264 ($3,400)$942$2,458$278,701
Year 23 - 265 ($3,400)$934$2,466$276,235
266 ($3,400)$925$2,474$273,760
267 ($3,400)$917$2,483$271,278
268 ($3,400)$909$2,491$268,787
269 ($3,400)$900$2,499$266,287
270 ($3,400)$892$2,508$263,780
271 ($3,400)$884$2,516$261,264
272 ($3,400)$875$2,525$258,739
273 ($3,400)$867$2,533$256,206
274 ($3,400)$858$2,541$253,665
275 ($3,400)$850$2,550$251,115
276 ($3,400)$841$2,559$248,556
Year 24 - 277 ($3,400)$833$2,567$245,989
278 ($3,400)$824$2,576$243,413
279 ($3,400)$815$2,584$240,829
280 ($3,400)$807$2,593$238,236
281 ($3,400)$798$2,602$235,634
282 ($3,400)$789$2,610$233,024
283 ($3,400)$781$2,619$230,405
284 ($3,400)$772$2,628$227,777
285 ($3,400)$763$2,637$225,140
286 ($3,400)$754$2,646$222,495
287 ($3,400)$745$2,654$219,840
288 ($3,400)$736$2,663$217,177
Year 25 - 289 ($3,400)$728$2,672$214,505
290 ($3,400)$719$2,681$211,824
291 ($3,400)$710$2,690$209,134
292 ($3,400)$701$2,699$206,434
293 ($3,400)$692$2,708$203,726
294 ($3,400)$682$2,717$201,009
295 ($3,400)$673$2,726$198,283
296 ($3,400)$664$2,736$195,547
297 ($3,400)$655$2,745$192,802
298 ($3,400)$646$2,754$190,049
299 ($3,400)$637$2,763$187,285
300 ($3,400)$627$2,772$184,513
Year 26 - 301 ($3,400)$618$2,782$181,731
302 ($3,400)$609$2,791$178,940
303 ($3,400)$599$2,800$176,140
304 ($3,400)$590$2,810$173,330
305 ($3,400)$581$2,819$170,511
306 ($3,400)$571$2,829$167,683
307 ($3,400)$562$2,838$164,845
308 ($3,400)$552$2,848$161,997
309 ($3,400)$543$2,857$159,140
310 ($3,400)$533$2,867$156,274
311 ($3,400)$524$2,876$153,397
312 ($3,400)$514$2,886$150,511
Year 27 - 313 ($3,400)$504$2,896$147,616
314 ($3,400)$495$2,905$144,711
315 ($3,400)$485$2,915$141,796
316 ($3,400)$475$2,925$138,871
317 ($3,400)$465$2,935$135,936
318 ($3,400)$455$2,944$132,992
319 ($3,400)$446$2,954$130,038
320 ($3,400)$436$2,964$127,074
321 ($3,400)$426$2,974$124,100
322 ($3,400)$416$2,984$121,116
323 ($3,400)$406$2,994$118,122
324 ($3,400)$396$3,004$115,118
Year 28 - 325 ($3,400)$386$3,014$112,103
326 ($3,400)$376$3,024$109,079
327 ($3,400)$365$3,034$106,045
328 ($3,400)$355$3,045$103,000
329 ($3,400)$345$3,055$99,946
330 ($3,400)$335$3,065$96,881
331 ($3,400)$325$3,075$93,806
332 ($3,400)$314$3,086$90,720
333 ($3,400)$304$3,096$87,624
334 ($3,400)$294$3,106$84,518
335 ($3,400)$283$3,117$81,401
336 ($3,400)$273$3,127$78,274
Year 29 - 337 ($3,400)$262$3,138$75,137
338 ($3,400)$252$3,148$71,989
339 ($3,400)$241$3,159$68,830
340 ($3,400)$231$3,169$65,661
341 ($3,400)$220$3,180$62,481
342 ($3,400)$209$3,190$59,291
343 ($3,400)$199$3,201$56,090
344 ($3,400)$188$3,212$52,878
345 ($3,400)$177$3,223$49,655
346 ($3,400)$166$3,233$46,422
347 ($3,400)$156$3,244$43,178
348 ($3,400)$145$3,255$39,922
Year 30 - 349 ($3,400)$134$3,266$36,656
350 ($3,400)$123$3,277$33,379
351 ($3,400)$112$3,288$30,092
352 ($3,400)$101$3,299$26,793
353 ($3,400)$90$3,310$23,483
354 ($3,400)$79$3,321$20,161
355 ($3,400)$68$3,332$16,829
356 ($3,400)$56$3,343$13,486
357 ($3,400)$45$3,355$10,131
358 ($3,400)$34$3,366$6,765
359 ($3,400)$23$3,377$3,388
360 ($3,400)$11$3,388$0
TOTALS$513,512$710,400$1,223,912

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.