« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,347 360 $494,398 $1,204,798

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $888,000
Down Payment $177,600$710,400
Year 1 - 1 ($3,347)$2,303$1,044$709,356
2 ($3,347)$2,299$1,047$708,309
3 ($3,347)$2,296$1,051$707,258
4 ($3,347)$2,293$1,054$706,205
5 ($3,347)$2,289$1,057$705,147
6 ($3,347)$2,286$1,061$704,086
7 ($3,347)$2,282$1,064$703,022
8 ($3,347)$2,279$1,068$701,954
9 ($3,347)$2,276$1,071$700,883
10 ($3,347)$2,272$1,075$699,809
11 ($3,347)$2,269$1,078$698,730
12 ($3,347)$2,265$1,082$697,649
Year 2 - 13 ($3,347)$2,262$1,085$696,564
14 ($3,347)$2,258$1,089$695,475
15 ($3,347)$2,254$1,092$694,383
16 ($3,347)$2,251$1,096$693,287
17 ($3,347)$2,247$1,099$692,188
18 ($3,347)$2,244$1,103$691,085
19 ($3,347)$2,240$1,106$689,979
20 ($3,347)$2,237$1,110$688,869
21 ($3,347)$2,233$1,114$687,755
22 ($3,347)$2,229$1,117$686,638
23 ($3,347)$2,226$1,121$685,517
24 ($3,347)$2,222$1,124$684,393
Year 3 - 25 ($3,347)$2,219$1,128$683,265
26 ($3,347)$2,215$1,132$682,133
27 ($3,347)$2,211$1,135$680,998
28 ($3,347)$2,208$1,139$679,858
29 ($3,347)$2,204$1,143$678,716
30 ($3,347)$2,200$1,146$677,569
31 ($3,347)$2,196$1,150$676,419
32 ($3,347)$2,193$1,154$675,265
33 ($3,347)$2,189$1,158$674,107
34 ($3,347)$2,185$1,161$672,946
35 ($3,347)$2,181$1,165$671,781
36 ($3,347)$2,178$1,169$670,612
Year 4 - 37 ($3,347)$2,174$1,173$669,439
38 ($3,347)$2,170$1,177$668,262
39 ($3,347)$2,166$1,180$667,082
40 ($3,347)$2,162$1,184$665,898
41 ($3,347)$2,159$1,188$664,710
42 ($3,347)$2,155$1,192$663,518
43 ($3,347)$2,151$1,196$662,322
44 ($3,347)$2,147$1,200$661,122
45 ($3,347)$2,143$1,204$659,919
46 ($3,347)$2,139$1,207$658,712
47 ($3,347)$2,135$1,211$657,500
48 ($3,347)$2,131$1,215$656,285
Year 5 - 49 ($3,347)$2,127$1,219$655,066
50 ($3,347)$2,124$1,223$653,843
51 ($3,347)$2,120$1,227$652,615
52 ($3,347)$2,116$1,231$651,384
53 ($3,347)$2,112$1,235$650,149
54 ($3,347)$2,108$1,239$648,910
55 ($3,347)$2,104$1,243$647,667
56 ($3,347)$2,100$1,247$646,420
57 ($3,347)$2,095$1,251$645,169
58 ($3,347)$2,091$1,255$643,913
59 ($3,347)$2,087$1,259$642,654
60 ($3,347)$2,083$1,263$641,391
Year 6 - 61 ($3,347)$2,079$1,267$640,123
62 ($3,347)$2,075$1,272$638,852
63 ($3,347)$2,071$1,276$637,576
64 ($3,347)$2,067$1,280$636,296
65 ($3,347)$2,063$1,284$635,012
66 ($3,347)$2,058$1,288$633,724
67 ($3,347)$2,054$1,292$632,432
68 ($3,347)$2,050$1,297$631,135
69 ($3,347)$2,046$1,301$629,834
70 ($3,347)$2,042$1,305$628,529
71 ($3,347)$2,037$1,309$627,220
72 ($3,347)$2,033$1,313$625,907
Year 7 - 73 ($3,347)$2,029$1,318$624,589
74 ($3,347)$2,025$1,322$623,267
75 ($3,347)$2,020$1,326$621,941
76 ($3,347)$2,016$1,331$620,610
77 ($3,347)$2,012$1,335$619,276
78 ($3,347)$2,007$1,339$617,936
79 ($3,347)$2,003$1,344$616,593
80 ($3,347)$1,999$1,348$615,245
81 ($3,347)$1,994$1,352$613,893
82 ($3,347)$1,990$1,357$612,536
83 ($3,347)$1,986$1,361$611,175
84 ($3,347)$1,981$1,365$609,810
Year 8 - 85 ($3,347)$1,977$1,370$608,440
86 ($3,347)$1,972$1,374$607,065
87 ($3,347)$1,968$1,379$605,687
88 ($3,347)$1,963$1,383$604,303
89 ($3,347)$1,959$1,388$602,916
90 ($3,347)$1,954$1,392$601,524
91 ($3,347)$1,950$1,397$600,127
92 ($3,347)$1,945$1,401$598,726
93 ($3,347)$1,941$1,406$597,320
94 ($3,347)$1,936$1,410$595,909
95 ($3,347)$1,932$1,415$594,495
96 ($3,347)$1,927$1,420$593,075
Year 9 - 97 ($3,347)$1,923$1,424$591,651
98 ($3,347)$1,918$1,429$590,222
99 ($3,347)$1,913$1,433$588,789
100 ($3,347)$1,909$1,438$587,351
101 ($3,347)$1,904$1,443$585,908
102 ($3,347)$1,899$1,447$584,461
103 ($3,347)$1,895$1,452$583,009
104 ($3,347)$1,890$1,457$581,552
105 ($3,347)$1,885$1,461$580,091
106 ($3,347)$1,880$1,466$578,624
107 ($3,347)$1,876$1,471$577,153
108 ($3,347)$1,871$1,476$575,678
Year 10 - 109 ($3,347)$1,866$1,481$574,197
110 ($3,347)$1,861$1,485$572,712
111 ($3,347)$1,857$1,490$571,222
112 ($3,347)$1,852$1,495$569,727
113 ($3,347)$1,847$1,500$568,227
114 ($3,347)$1,842$1,505$566,722
115 ($3,347)$1,837$1,510$565,213
116 ($3,347)$1,832$1,514$563,698
117 ($3,347)$1,827$1,519$562,179
118 ($3,347)$1,822$1,524$560,655
119 ($3,347)$1,817$1,529$559,126
120 ($3,347)$1,812$1,534$557,591
Year 11 - 121 ($3,347)$1,808$1,539$556,052
122 ($3,347)$1,803$1,544$554,508
123 ($3,347)$1,798$1,549$552,959
124 ($3,347)$1,793$1,554$551,405
125 ($3,347)$1,787$1,559$549,846
126 ($3,347)$1,782$1,564$548,281
127 ($3,347)$1,777$1,569$546,712
128 ($3,347)$1,772$1,574$545,138
129 ($3,347)$1,767$1,580$543,558
130 ($3,347)$1,762$1,585$541,974
131 ($3,347)$1,757$1,590$540,384
132 ($3,347)$1,752$1,595$538,789
Year 12 - 133 ($3,347)$1,747$1,600$537,189
134 ($3,347)$1,741$1,605$535,583
135 ($3,347)$1,736$1,610$533,973
136 ($3,347)$1,731$1,616$532,357
137 ($3,347)$1,726$1,621$530,736
138 ($3,347)$1,720$1,626$529,110
139 ($3,347)$1,715$1,631$527,479
140 ($3,347)$1,710$1,637$525,842
141 ($3,347)$1,705$1,642$524,200
142 ($3,347)$1,699$1,647$522,553
143 ($3,347)$1,694$1,653$520,900
144 ($3,347)$1,689$1,658$519,242
Year 13 - 145 ($3,347)$1,683$1,663$517,578
146 ($3,347)$1,678$1,669$515,909
147 ($3,347)$1,672$1,674$514,235
148 ($3,347)$1,667$1,680$512,555
149 ($3,347)$1,662$1,685$510,870
150 ($3,347)$1,656$1,691$509,180
151 ($3,347)$1,651$1,696$507,484
152 ($3,347)$1,645$1,702$505,782
153 ($3,347)$1,640$1,707$504,075
154 ($3,347)$1,634$1,713$502,362
155 ($3,347)$1,628$1,718$500,644
156 ($3,347)$1,623$1,724$498,921
Year 14 - 157 ($3,347)$1,617$1,729$497,191
158 ($3,347)$1,612$1,735$495,456
159 ($3,347)$1,606$1,741$493,716
160 ($3,347)$1,600$1,746$491,969
161 ($3,347)$1,595$1,752$490,218
162 ($3,347)$1,589$1,758$488,460
163 ($3,347)$1,583$1,763$486,697
164 ($3,347)$1,578$1,769$484,928
165 ($3,347)$1,572$1,775$483,153
166 ($3,347)$1,566$1,780$481,373
167 ($3,347)$1,560$1,786$479,587
168 ($3,347)$1,555$1,792$477,795
Year 15 - 169 ($3,347)$1,549$1,798$475,997
170 ($3,347)$1,543$1,804$474,193
171 ($3,347)$1,537$1,809$472,384
172 ($3,347)$1,531$1,815$470,568
173 ($3,347)$1,525$1,821$468,747
174 ($3,347)$1,520$1,827$466,920
175 ($3,347)$1,514$1,833$465,087
176 ($3,347)$1,508$1,839$463,248
177 ($3,347)$1,502$1,845$461,403
178 ($3,347)$1,496$1,851$459,552
179 ($3,347)$1,490$1,857$457,695
180 ($3,347)$1,484$1,863$455,832
Year 16 - 181 ($3,347)$1,478$1,869$453,963
182 ($3,347)$1,472$1,875$452,088
183 ($3,347)$1,466$1,881$450,207
184 ($3,347)$1,459$1,887$448,320
185 ($3,347)$1,453$1,893$446,426
186 ($3,347)$1,447$1,899$444,527
187 ($3,347)$1,441$1,906$442,621
188 ($3,347)$1,435$1,912$440,709
189 ($3,347)$1,429$1,918$438,791
190 ($3,347)$1,422$1,924$436,867
191 ($3,347)$1,416$1,930$434,936
192 ($3,347)$1,410$1,937$433,000
Year 17 - 193 ($3,347)$1,404$1,943$431,057
194 ($3,347)$1,397$1,949$429,107
195 ($3,347)$1,391$1,956$427,152
196 ($3,347)$1,385$1,962$425,190
197 ($3,347)$1,378$1,968$423,221
198 ($3,347)$1,372$1,975$421,247
199 ($3,347)$1,366$1,981$419,266
200 ($3,347)$1,359$1,988$417,278
201 ($3,347)$1,353$1,994$415,284
202 ($3,347)$1,346$2,000$413,284
203 ($3,347)$1,340$2,007$411,277
204 ($3,347)$1,333$2,013$409,263
Year 18 - 205 ($3,347)$1,327$2,020$407,243
206 ($3,347)$1,320$2,027$405,217
207 ($3,347)$1,314$2,033$403,184
208 ($3,347)$1,307$2,040$401,144
209 ($3,347)$1,300$2,046$399,098
210 ($3,347)$1,294$2,053$397,045
211 ($3,347)$1,287$2,060$394,985
212 ($3,347)$1,280$2,066$392,919
213 ($3,347)$1,274$2,073$390,846
214 ($3,347)$1,267$2,080$388,766
215 ($3,347)$1,260$2,086$386,680
216 ($3,347)$1,253$2,093$384,587
Year 19 - 217 ($3,347)$1,247$2,100$382,487
218 ($3,347)$1,240$2,107$380,380
219 ($3,347)$1,233$2,114$378,266
220 ($3,347)$1,226$2,120$376,146
221 ($3,347)$1,219$2,127$374,019
222 ($3,347)$1,212$2,134$371,884
223 ($3,347)$1,206$2,141$369,743
224 ($3,347)$1,199$2,148$367,595
225 ($3,347)$1,192$2,155$365,440
226 ($3,347)$1,185$2,162$363,278
227 ($3,347)$1,178$2,169$361,109
228 ($3,347)$1,171$2,176$358,933
Year 20 - 229 ($3,347)$1,164$2,183$356,750
230 ($3,347)$1,156$2,190$354,560
231 ($3,347)$1,149$2,197$352,362
232 ($3,347)$1,142$2,204$350,158
233 ($3,347)$1,135$2,212$347,946
234 ($3,347)$1,128$2,219$345,728
235 ($3,347)$1,121$2,226$343,502
236 ($3,347)$1,114$2,233$341,269
237 ($3,347)$1,106$2,240$339,028
238 ($3,347)$1,099$2,248$336,781
239 ($3,347)$1,092$2,255$334,526
240 ($3,347)$1,084$2,262$332,263
Year 21 - 241 ($3,347)$1,077$2,270$329,994
242 ($3,347)$1,070$2,277$327,717
243 ($3,347)$1,062$2,284$325,433
244 ($3,347)$1,055$2,292$323,141
245 ($3,347)$1,048$2,299$320,842
246 ($3,347)$1,040$2,307$318,535
247 ($3,347)$1,033$2,314$316,221
248 ($3,347)$1,025$2,322$313,899
249 ($3,347)$1,018$2,329$311,570
250 ($3,347)$1,010$2,337$309,234
251 ($3,347)$1,002$2,344$306,889
252 ($3,347)$995$2,352$304,538
Year 22 - 253 ($3,347)$987$2,359$302,178
254 ($3,347)$980$2,367$299,811
255 ($3,347)$972$2,375$297,436
256 ($3,347)$964$2,382$295,054
257 ($3,347)$956$2,390$292,664
258 ($3,347)$949$2,398$290,266
259 ($3,347)$941$2,406$287,860
260 ($3,347)$933$2,414$285,446
261 ($3,347)$925$2,421$283,025
262 ($3,347)$917$2,429$280,596
263 ($3,347)$910$2,437$278,159
264 ($3,347)$902$2,445$275,714
Year 23 - 265 ($3,347)$894$2,453$273,261
266 ($3,347)$886$2,461$270,800
267 ($3,347)$878$2,469$268,331
268 ($3,347)$870$2,477$265,855
269 ($3,347)$862$2,485$263,370
270 ($3,347)$854$2,493$260,877
271 ($3,347)$846$2,501$258,376
272 ($3,347)$838$2,509$255,867
273 ($3,347)$829$2,517$253,349
274 ($3,347)$821$2,525$250,824
275 ($3,347)$813$2,534$248,290
276 ($3,347)$805$2,542$245,749
Year 24 - 277 ($3,347)$797$2,550$243,199
278 ($3,347)$788$2,558$240,640
279 ($3,347)$780$2,567$238,074
280 ($3,347)$772$2,575$235,499
281 ($3,347)$763$2,583$232,916
282 ($3,347)$755$2,592$230,324
283 ($3,347)$747$2,600$227,724
284 ($3,347)$738$2,608$225,116
285 ($3,347)$730$2,617$222,499
286 ($3,347)$721$2,625$219,873
287 ($3,347)$713$2,634$217,239
288 ($3,347)$704$2,642$214,597
Year 25 - 289 ($3,347)$696$2,651$211,946
290 ($3,347)$687$2,660$209,286
291 ($3,347)$678$2,668$206,618
292 ($3,347)$670$2,677$203,941
293 ($3,347)$661$2,686$201,256
294 ($3,347)$652$2,694$198,561
295 ($3,347)$644$2,703$195,858
296 ($3,347)$635$2,712$193,147
297 ($3,347)$626$2,721$190,426
298 ($3,347)$617$2,729$187,697
299 ($3,347)$608$2,738$184,958
300 ($3,347)$600$2,747$182,211
Year 26 - 301 ($3,347)$591$2,756$179,455
302 ($3,347)$582$2,765$176,690
303 ($3,347)$573$2,774$173,917
304 ($3,347)$564$2,783$171,134
305 ($3,347)$555$2,792$168,342
306 ($3,347)$546$2,801$165,541
307 ($3,347)$537$2,810$162,731
308 ($3,347)$528$2,819$159,912
309 ($3,347)$518$2,828$157,083
310 ($3,347)$509$2,837$154,246
311 ($3,347)$500$2,847$151,399
312 ($3,347)$491$2,856$148,543
Year 27 - 313 ($3,347)$482$2,865$145,678
314 ($3,347)$472$2,874$142,804
315 ($3,347)$463$2,884$139,920
316 ($3,347)$454$2,893$137,027
317 ($3,347)$444$2,902$134,125
318 ($3,347)$435$2,912$131,213
319 ($3,347)$425$2,921$128,291
320 ($3,347)$416$2,931$125,361
321 ($3,347)$406$2,940$122,420
322 ($3,347)$397$2,950$119,470
323 ($3,347)$387$2,959$116,511
324 ($3,347)$378$2,969$113,542
Year 28 - 325 ($3,347)$368$2,979$110,564
326 ($3,347)$358$2,988$107,575
327 ($3,347)$349$2,998$104,577
328 ($3,347)$339$3,008$101,570
329 ($3,347)$329$3,017$98,552
330 ($3,347)$319$3,027$95,525
331 ($3,347)$310$3,037$92,488
332 ($3,347)$300$3,047$89,441
333 ($3,347)$290$3,057$86,384
334 ($3,347)$280$3,067$83,318
335 ($3,347)$270$3,077$80,241
336 ($3,347)$260$3,087$77,155
Year 29 - 337 ($3,347)$250$3,097$74,058
338 ($3,347)$240$3,107$70,952
339 ($3,347)$230$3,117$67,835
340 ($3,347)$220$3,127$64,708
341 ($3,347)$210$3,137$61,571
342 ($3,347)$200$3,147$58,424
343 ($3,347)$189$3,157$55,267
344 ($3,347)$179$3,168$52,099
345 ($3,347)$169$3,178$48,922
346 ($3,347)$159$3,188$45,734
347 ($3,347)$148$3,198$42,535
348 ($3,347)$138$3,209$39,326
Year 30 - 349 ($3,347)$127$3,219$36,107
350 ($3,347)$117$3,230$32,878
351 ($3,347)$107$3,240$29,638
352 ($3,347)$96$3,251$26,387
353 ($3,347)$86$3,261$23,126
354 ($3,347)$75$3,272$19,854
355 ($3,347)$64$3,282$16,572
356 ($3,347)$54$3,293$13,279
357 ($3,347)$43$3,304$9,975
358 ($3,347)$32$3,314$6,661
359 ($3,347)$22$3,325$3,336
360 ($3,347)$11$3,336$0
TOTALS$494,398$710,400$1,204,798

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.