« 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,363 360 $500,263 $1,210,663

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

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 #: 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 #: 447490
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 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: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $888,000
Down Payment $177,600$710,400
Year 1 - 1 ($3,363)$2,327$1,036$709,364
2 ($3,363)$2,323$1,040$708,324
3 ($3,363)$2,320$1,043$707,281
4 ($3,363)$2,316$1,047$706,234
5 ($3,363)$2,313$1,050$705,184
6 ($3,363)$2,309$1,053$704,131
7 ($3,363)$2,306$1,057$703,074
8 ($3,363)$2,303$1,060$702,013
9 ($3,363)$2,299$1,064$700,949
10 ($3,363)$2,296$1,067$699,882
11 ($3,363)$2,292$1,071$698,811
12 ($3,363)$2,289$1,074$697,737
Year 2 - 13 ($3,363)$2,285$1,078$696,659
14 ($3,363)$2,282$1,081$695,578
15 ($3,363)$2,278$1,085$694,493
16 ($3,363)$2,274$1,088$693,404
17 ($3,363)$2,271$1,092$692,312
18 ($3,363)$2,267$1,096$691,216
19 ($3,363)$2,264$1,099$690,117
20 ($3,363)$2,260$1,103$689,014
21 ($3,363)$2,257$1,106$687,908
22 ($3,363)$2,253$1,110$686,798
23 ($3,363)$2,249$1,114$685,684
24 ($3,363)$2,246$1,117$684,567
Year 3 - 25 ($3,363)$2,242$1,121$683,446
26 ($3,363)$2,238$1,125$682,321
27 ($3,363)$2,235$1,128$681,193
28 ($3,363)$2,231$1,132$680,061
29 ($3,363)$2,227$1,136$678,925
30 ($3,363)$2,223$1,139$677,786
31 ($3,363)$2,220$1,143$676,642
32 ($3,363)$2,216$1,147$675,495
33 ($3,363)$2,212$1,151$674,345
34 ($3,363)$2,208$1,154$673,190
35 ($3,363)$2,205$1,158$672,032
36 ($3,363)$2,201$1,162$670,870
Year 4 - 37 ($3,363)$2,197$1,166$669,704
38 ($3,363)$2,193$1,170$668,534
39 ($3,363)$2,189$1,174$667,361
40 ($3,363)$2,186$1,177$666,184
41 ($3,363)$2,182$1,181$665,002
42 ($3,363)$2,178$1,185$663,817
43 ($3,363)$2,174$1,189$662,628
44 ($3,363)$2,170$1,193$661,436
45 ($3,363)$2,166$1,197$660,239
46 ($3,363)$2,162$1,201$659,038
47 ($3,363)$2,158$1,205$657,834
48 ($3,363)$2,154$1,209$656,625
Year 5 - 49 ($3,363)$2,150$1,213$655,412
50 ($3,363)$2,146$1,216$654,196
51 ($3,363)$2,142$1,220$652,976
52 ($3,363)$2,138$1,224$651,751
53 ($3,363)$2,134$1,228$650,523
54 ($3,363)$2,130$1,232$649,290
55 ($3,363)$2,126$1,237$648,054
56 ($3,363)$2,122$1,241$646,813
57 ($3,363)$2,118$1,245$645,568
58 ($3,363)$2,114$1,249$644,320
59 ($3,363)$2,110$1,253$643,067
60 ($3,363)$2,106$1,257$641,810
Year 6 - 61 ($3,363)$2,102$1,261$640,549
62 ($3,363)$2,098$1,265$639,284
63 ($3,363)$2,094$1,269$638,014
64 ($3,363)$2,089$1,273$636,741
65 ($3,363)$2,085$1,278$635,463
66 ($3,363)$2,081$1,282$634,182
67 ($3,363)$2,077$1,286$632,896
68 ($3,363)$2,073$1,290$631,605
69 ($3,363)$2,069$1,294$630,311
70 ($3,363)$2,064$1,299$629,012
71 ($3,363)$2,060$1,303$627,709
72 ($3,363)$2,056$1,307$626,402
Year 7 - 73 ($3,363)$2,051$1,311$625,091
74 ($3,363)$2,047$1,316$623,775
75 ($3,363)$2,043$1,320$622,455
76 ($3,363)$2,039$1,324$621,130
77 ($3,363)$2,034$1,329$619,802
78 ($3,363)$2,030$1,333$618,468
79 ($3,363)$2,025$1,337$617,131
80 ($3,363)$2,021$1,342$615,789
81 ($3,363)$2,017$1,346$614,443
82 ($3,363)$2,012$1,351$613,092
83 ($3,363)$2,008$1,355$611,737
84 ($3,363)$2,003$1,360$610,378
Year 8 - 85 ($3,363)$1,999$1,364$609,014
86 ($3,363)$1,995$1,368$607,645
87 ($3,363)$1,990$1,373$606,272
88 ($3,363)$1,986$1,377$604,895
89 ($3,363)$1,981$1,382$603,513
90 ($3,363)$1,977$1,386$602,127
91 ($3,363)$1,972$1,391$600,736
92 ($3,363)$1,967$1,396$599,340
93 ($3,363)$1,963$1,400$597,940
94 ($3,363)$1,958$1,405$596,535
95 ($3,363)$1,954$1,409$595,126
96 ($3,363)$1,949$1,414$593,712
Year 9 - 97 ($3,363)$1,944$1,419$592,293
98 ($3,363)$1,940$1,423$590,870
99 ($3,363)$1,935$1,428$589,442
100 ($3,363)$1,930$1,433$588,010
101 ($3,363)$1,926$1,437$586,573
102 ($3,363)$1,921$1,442$585,131
103 ($3,363)$1,916$1,447$583,684
104 ($3,363)$1,912$1,451$582,233
105 ($3,363)$1,907$1,456$580,777
106 ($3,363)$1,902$1,461$579,316
107 ($3,363)$1,897$1,466$577,850
108 ($3,363)$1,892$1,470$576,379
Year 10 - 109 ($3,363)$1,888$1,475$574,904
110 ($3,363)$1,883$1,480$573,424
111 ($3,363)$1,878$1,485$571,939
112 ($3,363)$1,873$1,490$570,449
113 ($3,363)$1,868$1,495$568,954
114 ($3,363)$1,863$1,500$567,455
115 ($3,363)$1,858$1,505$565,950
116 ($3,363)$1,853$1,509$564,441
117 ($3,363)$1,849$1,514$562,926
118 ($3,363)$1,844$1,519$561,407
119 ($3,363)$1,839$1,524$559,883
120 ($3,363)$1,834$1,529$558,353
Year 11 - 121 ($3,363)$1,829$1,534$556,819
122 ($3,363)$1,824$1,539$555,280
123 ($3,363)$1,819$1,544$553,735
124 ($3,363)$1,813$1,549$552,186
125 ($3,363)$1,808$1,555$550,631
126 ($3,363)$1,803$1,560$549,072
127 ($3,363)$1,798$1,565$547,507
128 ($3,363)$1,793$1,570$545,937
129 ($3,363)$1,788$1,575$544,362
130 ($3,363)$1,783$1,580$542,782
131 ($3,363)$1,778$1,585$541,196
132 ($3,363)$1,772$1,591$539,606
Year 12 - 133 ($3,363)$1,767$1,596$538,010
134 ($3,363)$1,762$1,601$536,409
135 ($3,363)$1,757$1,606$534,803
136 ($3,363)$1,751$1,611$533,192
137 ($3,363)$1,746$1,617$531,575
138 ($3,363)$1,741$1,622$529,953
139 ($3,363)$1,736$1,627$528,325
140 ($3,363)$1,730$1,633$526,693
141 ($3,363)$1,725$1,638$525,055
142 ($3,363)$1,720$1,643$523,411
143 ($3,363)$1,714$1,649$521,763
144 ($3,363)$1,709$1,654$520,108
Year 13 - 145 ($3,363)$1,703$1,660$518,449
146 ($3,363)$1,698$1,665$516,784
147 ($3,363)$1,692$1,670$515,113
148 ($3,363)$1,687$1,676$513,437
149 ($3,363)$1,682$1,681$511,756
150 ($3,363)$1,676$1,687$510,069
151 ($3,363)$1,670$1,692$508,376
152 ($3,363)$1,665$1,698$506,678
153 ($3,363)$1,659$1,704$504,975
154 ($3,363)$1,654$1,709$503,266
155 ($3,363)$1,648$1,715$501,551
156 ($3,363)$1,643$1,720$499,830
Year 14 - 157 ($3,363)$1,637$1,726$498,104
158 ($3,363)$1,631$1,732$496,373
159 ($3,363)$1,626$1,737$494,635
160 ($3,363)$1,620$1,743$492,892
161 ($3,363)$1,614$1,749$491,144
162 ($3,363)$1,608$1,754$489,389
163 ($3,363)$1,603$1,760$487,629
164 ($3,363)$1,597$1,766$485,863
165 ($3,363)$1,591$1,772$484,091
166 ($3,363)$1,585$1,778$482,314
167 ($3,363)$1,580$1,783$480,530
168 ($3,363)$1,574$1,789$478,741
Year 15 - 169 ($3,363)$1,568$1,795$476,946
170 ($3,363)$1,562$1,801$475,145
171 ($3,363)$1,556$1,807$473,338
172 ($3,363)$1,550$1,813$471,526
173 ($3,363)$1,544$1,819$469,707
174 ($3,363)$1,538$1,825$467,882
175 ($3,363)$1,532$1,831$466,052
176 ($3,363)$1,526$1,837$464,215
177 ($3,363)$1,520$1,843$462,372
178 ($3,363)$1,514$1,849$460,524
179 ($3,363)$1,508$1,855$458,669
180 ($3,363)$1,502$1,861$456,808
Year 16 - 181 ($3,363)$1,496$1,867$454,941
182 ($3,363)$1,490$1,873$453,068
183 ($3,363)$1,484$1,879$451,189
184 ($3,363)$1,478$1,885$449,304
185 ($3,363)$1,471$1,891$447,412
186 ($3,363)$1,465$1,898$445,515
187 ($3,363)$1,459$1,904$443,611
188 ($3,363)$1,453$1,910$441,700
189 ($3,363)$1,447$1,916$439,784
190 ($3,363)$1,440$1,923$437,861
191 ($3,363)$1,434$1,929$435,932
192 ($3,363)$1,428$1,935$433,997
Year 17 - 193 ($3,363)$1,421$1,942$432,056
194 ($3,363)$1,415$1,948$430,108
195 ($3,363)$1,409$1,954$428,153
196 ($3,363)$1,402$1,961$426,193
197 ($3,363)$1,396$1,967$424,225
198 ($3,363)$1,389$1,974$422,252
199 ($3,363)$1,383$1,980$420,272
200 ($3,363)$1,376$1,987$418,285
201 ($3,363)$1,370$1,993$416,292
202 ($3,363)$1,363$2,000$414,292
203 ($3,363)$1,357$2,006$412,286
204 ($3,363)$1,350$2,013$410,274
Year 18 - 205 ($3,363)$1,344$2,019$408,254
206 ($3,363)$1,337$2,026$406,228
207 ($3,363)$1,330$2,033$404,196
208 ($3,363)$1,324$2,039$402,157
209 ($3,363)$1,317$2,046$400,111
210 ($3,363)$1,310$2,053$398,058
211 ($3,363)$1,304$2,059$395,999
212 ($3,363)$1,297$2,066$393,933
213 ($3,363)$1,290$2,073$391,860
214 ($3,363)$1,283$2,080$389,780
215 ($3,363)$1,277$2,086$387,694
216 ($3,363)$1,270$2,093$385,601
Year 19 - 217 ($3,363)$1,263$2,100$383,501
218 ($3,363)$1,256$2,107$381,394
219 ($3,363)$1,249$2,114$379,280
220 ($3,363)$1,242$2,121$377,159
221 ($3,363)$1,235$2,128$375,031
222 ($3,363)$1,228$2,135$372,896
223 ($3,363)$1,221$2,142$370,755
224 ($3,363)$1,214$2,149$368,606
225 ($3,363)$1,207$2,156$366,450
226 ($3,363)$1,200$2,163$364,287
227 ($3,363)$1,193$2,170$362,117
228 ($3,363)$1,186$2,177$359,940
Year 20 - 229 ($3,363)$1,179$2,184$357,756
230 ($3,363)$1,172$2,191$355,565
231 ($3,363)$1,164$2,198$353,366
232 ($3,363)$1,157$2,206$351,161
233 ($3,363)$1,150$2,213$348,948
234 ($3,363)$1,143$2,220$346,728
235 ($3,363)$1,136$2,227$344,500
236 ($3,363)$1,128$2,235$342,266
237 ($3,363)$1,121$2,242$340,024
238 ($3,363)$1,114$2,249$337,774
239 ($3,363)$1,106$2,257$335,517
240 ($3,363)$1,099$2,264$333,253
Year 21 - 241 ($3,363)$1,091$2,272$330,982
242 ($3,363)$1,084$2,279$328,703
243 ($3,363)$1,077$2,286$326,416
244 ($3,363)$1,069$2,294$324,122
245 ($3,363)$1,062$2,301$321,821
246 ($3,363)$1,054$2,309$319,512
247 ($3,363)$1,046$2,317$317,195
248 ($3,363)$1,039$2,324$314,871
249 ($3,363)$1,031$2,332$312,540
250 ($3,363)$1,024$2,339$310,200
251 ($3,363)$1,016$2,347$307,853
252 ($3,363)$1,008$2,355$305,498
Year 22 - 253 ($3,363)$1,001$2,362$303,136
254 ($3,363)$993$2,370$300,766
255 ($3,363)$985$2,378$298,388
256 ($3,363)$977$2,386$296,002
257 ($3,363)$969$2,394$293,608
258 ($3,363)$962$2,401$291,207
259 ($3,363)$954$2,409$288,798
260 ($3,363)$946$2,417$286,381
261 ($3,363)$938$2,425$283,956
262 ($3,363)$930$2,433$281,523
263 ($3,363)$922$2,441$279,082
264 ($3,363)$914$2,449$276,633
Year 23 - 265 ($3,363)$906$2,457$274,176
266 ($3,363)$898$2,465$271,711
267 ($3,363)$890$2,473$269,238
268 ($3,363)$882$2,481$266,756
269 ($3,363)$874$2,489$264,267
270 ($3,363)$865$2,497$261,770
271 ($3,363)$857$2,506$259,264
272 ($3,363)$849$2,514$256,750
273 ($3,363)$841$2,522$254,228
274 ($3,363)$833$2,530$251,698
275 ($3,363)$824$2,539$249,159
276 ($3,363)$816$2,547$246,612
Year 24 - 277 ($3,363)$808$2,555$244,057
278 ($3,363)$799$2,564$241,493
279 ($3,363)$791$2,572$238,921
280 ($3,363)$782$2,580$236,341
281 ($3,363)$774$2,589$233,752
282 ($3,363)$766$2,597$231,154
283 ($3,363)$757$2,606$228,548
284 ($3,363)$748$2,614$225,934
285 ($3,363)$740$2,623$223,311
286 ($3,363)$731$2,632$220,679
287 ($3,363)$723$2,640$218,039
288 ($3,363)$714$2,649$215,390
Year 25 - 289 ($3,363)$705$2,658$212,733
290 ($3,363)$697$2,666$210,066
291 ($3,363)$688$2,675$207,391
292 ($3,363)$679$2,684$204,708
293 ($3,363)$670$2,693$202,015
294 ($3,363)$662$2,701$199,314
295 ($3,363)$653$2,710$196,603
296 ($3,363)$644$2,719$193,884
297 ($3,363)$635$2,728$191,156
298 ($3,363)$626$2,737$188,420
299 ($3,363)$617$2,746$185,674
300 ($3,363)$608$2,755$182,919
Year 26 - 301 ($3,363)$599$2,764$180,155
302 ($3,363)$590$2,773$177,382
303 ($3,363)$581$2,782$174,600
304 ($3,363)$572$2,791$171,809
305 ($3,363)$563$2,800$169,008
306 ($3,363)$554$2,809$166,199
307 ($3,363)$544$2,819$163,380
308 ($3,363)$535$2,828$160,552
309 ($3,363)$526$2,837$157,715
310 ($3,363)$517$2,846$154,869
311 ($3,363)$507$2,856$152,013
312 ($3,363)$498$2,865$149,148
Year 27 - 313 ($3,363)$488$2,874$146,274
314 ($3,363)$479$2,884$143,390
315 ($3,363)$470$2,893$140,496
316 ($3,363)$460$2,903$137,593
317 ($3,363)$451$2,912$134,681
318 ($3,363)$441$2,922$131,759
319 ($3,363)$432$2,931$128,828
320 ($3,363)$422$2,941$125,887
321 ($3,363)$412$2,951$122,936
322 ($3,363)$403$2,960$119,976
323 ($3,363)$393$2,970$117,006
324 ($3,363)$383$2,980$114,026
Year 28 - 325 ($3,363)$373$2,990$111,036
326 ($3,363)$364$2,999$108,037
327 ($3,363)$354$3,009$105,028
328 ($3,363)$344$3,019$102,009
329 ($3,363)$334$3,029$98,980
330 ($3,363)$324$3,039$95,941
331 ($3,363)$314$3,049$92,893
332 ($3,363)$304$3,059$89,834
333 ($3,363)$294$3,069$86,765
334 ($3,363)$284$3,079$83,686
335 ($3,363)$274$3,089$80,597
336 ($3,363)$264$3,099$77,498
Year 29 - 337 ($3,363)$254$3,109$74,389
338 ($3,363)$244$3,119$71,270
339 ($3,363)$233$3,130$68,140
340 ($3,363)$223$3,140$65,001
341 ($3,363)$213$3,150$61,851
342 ($3,363)$203$3,160$58,690
343 ($3,363)$192$3,171$55,519
344 ($3,363)$182$3,181$52,338
345 ($3,363)$171$3,192$49,147
346 ($3,363)$161$3,202$45,945
347 ($3,363)$150$3,212$42,732
348 ($3,363)$140$3,223$39,509
Year 30 - 349 ($3,363)$129$3,234$36,276
350 ($3,363)$119$3,244$33,032
351 ($3,363)$108$3,255$29,777
352 ($3,363)$98$3,265$26,511
353 ($3,363)$87$3,276$23,235
354 ($3,363)$76$3,287$19,948
355 ($3,363)$65$3,298$16,651
356 ($3,363)$55$3,308$13,342
357 ($3,363)$44$3,319$10,023
358 ($3,363)$33$3,330$6,693
359 ($3,363)$22$3,341$3,352
360 ($3,363)$11$3,352$0
TOTALS$500,263$710,400$1,210,663

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.