« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,355 360 $497,329 $1,207,729

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 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

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

$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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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 ($3,355)$2,315$1,040$709,360
2 ($3,355)$2,311$1,043$708,316
3 ($3,355)$2,308$1,047$707,270
4 ($3,355)$2,305$1,050$706,219
5 ($3,355)$2,301$1,054$705,166
6 ($3,355)$2,298$1,057$704,108
7 ($3,355)$2,294$1,061$703,048
8 ($3,355)$2,291$1,064$701,984
9 ($3,355)$2,287$1,068$700,916
10 ($3,355)$2,284$1,071$699,845
11 ($3,355)$2,280$1,074$698,771
12 ($3,355)$2,277$1,078$697,693
Year 2 - 13 ($3,355)$2,273$1,081$696,611
14 ($3,355)$2,270$1,085$695,526
15 ($3,355)$2,266$1,089$694,438
16 ($3,355)$2,263$1,092$693,346
17 ($3,355)$2,259$1,096$692,250
18 ($3,355)$2,256$1,099$691,151
19 ($3,355)$2,252$1,103$690,048
20 ($3,355)$2,248$1,106$688,942
21 ($3,355)$2,245$1,110$687,832
22 ($3,355)$2,241$1,114$686,718
23 ($3,355)$2,238$1,117$685,601
24 ($3,355)$2,234$1,121$684,480
Year 3 - 25 ($3,355)$2,230$1,125$683,355
26 ($3,355)$2,227$1,128$682,227
27 ($3,355)$2,223$1,132$681,095
28 ($3,355)$2,219$1,136$679,960
29 ($3,355)$2,216$1,139$678,820
30 ($3,355)$2,212$1,143$677,678
31 ($3,355)$2,208$1,147$676,531
32 ($3,355)$2,204$1,150$675,380
33 ($3,355)$2,201$1,154$674,226
34 ($3,355)$2,197$1,158$673,068
35 ($3,355)$2,193$1,162$671,907
36 ($3,355)$2,189$1,166$670,741
Year 4 - 37 ($3,355)$2,185$1,169$669,572
38 ($3,355)$2,182$1,173$668,399
39 ($3,355)$2,178$1,177$667,222
40 ($3,355)$2,174$1,181$666,041
41 ($3,355)$2,170$1,185$664,856
42 ($3,355)$2,166$1,188$663,668
43 ($3,355)$2,162$1,192$662,475
44 ($3,355)$2,159$1,196$661,279
45 ($3,355)$2,155$1,200$660,079
46 ($3,355)$2,151$1,204$658,875
47 ($3,355)$2,147$1,208$657,667
48 ($3,355)$2,143$1,212$656,455
Year 5 - 49 ($3,355)$2,139$1,216$655,239
50 ($3,355)$2,135$1,220$654,019
51 ($3,355)$2,131$1,224$652,796
52 ($3,355)$2,127$1,228$651,568
53 ($3,355)$2,123$1,232$650,336
54 ($3,355)$2,119$1,236$649,100
55 ($3,355)$2,115$1,240$647,861
56 ($3,355)$2,111$1,244$646,617
57 ($3,355)$2,107$1,248$645,369
58 ($3,355)$2,103$1,252$644,117
59 ($3,355)$2,099$1,256$642,861
60 ($3,355)$2,095$1,260$641,601
Year 6 - 61 ($3,355)$2,091$1,264$640,336
62 ($3,355)$2,086$1,268$639,068
63 ($3,355)$2,082$1,273$637,795
64 ($3,355)$2,078$1,277$636,519
65 ($3,355)$2,074$1,281$635,238
66 ($3,355)$2,070$1,285$633,953
67 ($3,355)$2,066$1,289$632,664
68 ($3,355)$2,061$1,293$631,370
69 ($3,355)$2,057$1,298$630,073
70 ($3,355)$2,053$1,302$628,771
71 ($3,355)$2,049$1,306$627,465
72 ($3,355)$2,044$1,310$626,155
Year 7 - 73 ($3,355)$2,040$1,315$624,840
74 ($3,355)$2,036$1,319$623,521
75 ($3,355)$2,032$1,323$622,198
76 ($3,355)$2,027$1,327$620,871
77 ($3,355)$2,023$1,332$619,539
78 ($3,355)$2,019$1,336$618,203
79 ($3,355)$2,014$1,340$616,862
80 ($3,355)$2,010$1,345$615,517
81 ($3,355)$2,006$1,349$614,168
82 ($3,355)$2,001$1,354$612,814
83 ($3,355)$1,997$1,358$611,456
84 ($3,355)$1,992$1,362$610,094
Year 8 - 85 ($3,355)$1,988$1,367$608,727
86 ($3,355)$1,983$1,371$607,356
87 ($3,355)$1,979$1,376$605,980
88 ($3,355)$1,974$1,380$604,599
89 ($3,355)$1,970$1,385$603,215
90 ($3,355)$1,965$1,389$601,825
91 ($3,355)$1,961$1,394$600,431
92 ($3,355)$1,956$1,398$599,033
93 ($3,355)$1,952$1,403$597,630
94 ($3,355)$1,947$1,408$596,223
95 ($3,355)$1,943$1,412$594,811
96 ($3,355)$1,938$1,417$593,394
Year 9 - 97 ($3,355)$1,933$1,421$591,972
98 ($3,355)$1,929$1,426$590,547
99 ($3,355)$1,924$1,431$589,116
100 ($3,355)$1,920$1,435$587,681
101 ($3,355)$1,915$1,440$586,241
102 ($3,355)$1,910$1,445$584,796
103 ($3,355)$1,905$1,449$583,347
104 ($3,355)$1,901$1,454$581,893
105 ($3,355)$1,896$1,459$580,434
106 ($3,355)$1,891$1,464$578,970
107 ($3,355)$1,886$1,468$577,502
108 ($3,355)$1,882$1,473$576,029
Year 10 - 109 ($3,355)$1,877$1,478$574,551
110 ($3,355)$1,872$1,483$573,068
111 ($3,355)$1,867$1,488$571,581
112 ($3,355)$1,862$1,492$570,088
113 ($3,355)$1,858$1,497$568,591
114 ($3,355)$1,853$1,502$567,089
115 ($3,355)$1,848$1,507$565,582
116 ($3,355)$1,843$1,512$564,070
117 ($3,355)$1,838$1,517$562,553
118 ($3,355)$1,833$1,522$561,031
119 ($3,355)$1,828$1,527$559,504
120 ($3,355)$1,823$1,532$557,973
Year 11 - 121 ($3,355)$1,818$1,537$556,436
122 ($3,355)$1,813$1,542$554,894
123 ($3,355)$1,808$1,547$553,347
124 ($3,355)$1,803$1,552$551,796
125 ($3,355)$1,798$1,557$550,239
126 ($3,355)$1,793$1,562$548,677
127 ($3,355)$1,788$1,567$547,110
128 ($3,355)$1,783$1,572$545,538
129 ($3,355)$1,778$1,577$543,960
130 ($3,355)$1,772$1,582$542,378
131 ($3,355)$1,767$1,588$540,790
132 ($3,355)$1,762$1,593$539,198
Year 12 - 133 ($3,355)$1,757$1,598$537,600
134 ($3,355)$1,752$1,603$535,997
135 ($3,355)$1,746$1,608$534,388
136 ($3,355)$1,741$1,614$532,775
137 ($3,355)$1,736$1,619$531,156
138 ($3,355)$1,731$1,624$529,532
139 ($3,355)$1,725$1,629$527,902
140 ($3,355)$1,720$1,635$526,268
141 ($3,355)$1,715$1,640$524,628
142 ($3,355)$1,709$1,645$522,982
143 ($3,355)$1,704$1,651$521,331
144 ($3,355)$1,699$1,656$519,675
Year 13 - 145 ($3,355)$1,693$1,662$518,014
146 ($3,355)$1,688$1,667$516,347
147 ($3,355)$1,682$1,672$514,674
148 ($3,355)$1,677$1,678$512,997
149 ($3,355)$1,672$1,683$511,313
150 ($3,355)$1,666$1,689$509,625
151 ($3,355)$1,661$1,694$507,930
152 ($3,355)$1,655$1,700$506,231
153 ($3,355)$1,649$1,705$504,525
154 ($3,355)$1,644$1,711$502,814
155 ($3,355)$1,638$1,716$501,098
156 ($3,355)$1,633$1,722$499,376
Year 14 - 157 ($3,355)$1,627$1,728$497,648
158 ($3,355)$1,622$1,733$495,915
159 ($3,355)$1,616$1,739$494,176
160 ($3,355)$1,610$1,745$492,431
161 ($3,355)$1,605$1,750$490,681
162 ($3,355)$1,599$1,756$488,925
163 ($3,355)$1,593$1,762$487,163
164 ($3,355)$1,587$1,767$485,396
165 ($3,355)$1,582$1,773$483,623
166 ($3,355)$1,576$1,779$481,844
167 ($3,355)$1,570$1,785$480,059
168 ($3,355)$1,564$1,791$478,268
Year 15 - 169 ($3,355)$1,558$1,796$476,472
170 ($3,355)$1,553$1,802$474,669
171 ($3,355)$1,547$1,808$472,861
172 ($3,355)$1,541$1,814$471,047
173 ($3,355)$1,535$1,820$469,227
174 ($3,355)$1,529$1,826$467,401
175 ($3,355)$1,523$1,832$465,569
176 ($3,355)$1,517$1,838$463,732
177 ($3,355)$1,511$1,844$461,888
178 ($3,355)$1,505$1,850$460,038
179 ($3,355)$1,499$1,856$458,182
180 ($3,355)$1,493$1,862$456,320
Year 16 - 181 ($3,355)$1,487$1,868$454,452
182 ($3,355)$1,481$1,874$452,578
183 ($3,355)$1,475$1,880$450,698
184 ($3,355)$1,469$1,886$448,812
185 ($3,355)$1,462$1,892$446,919
186 ($3,355)$1,456$1,899$445,021
187 ($3,355)$1,450$1,905$443,116
188 ($3,355)$1,444$1,911$441,205
189 ($3,355)$1,438$1,917$439,288
190 ($3,355)$1,431$1,923$437,364
191 ($3,355)$1,425$1,930$435,435
192 ($3,355)$1,419$1,936$433,499
Year 17 - 193 ($3,355)$1,412$1,942$431,556
194 ($3,355)$1,406$1,949$429,608
195 ($3,355)$1,400$1,955$427,653
196 ($3,355)$1,393$1,961$425,691
197 ($3,355)$1,387$1,968$423,724
198 ($3,355)$1,381$1,974$421,749
199 ($3,355)$1,374$1,981$419,769
200 ($3,355)$1,368$1,987$417,782
201 ($3,355)$1,361$1,994$415,788
202 ($3,355)$1,355$2,000$413,788
203 ($3,355)$1,348$2,007$411,782
204 ($3,355)$1,342$2,013$409,769
Year 18 - 205 ($3,355)$1,335$2,020$407,749
206 ($3,355)$1,329$2,026$405,723
207 ($3,355)$1,322$2,033$403,690
208 ($3,355)$1,315$2,039$401,650
209 ($3,355)$1,309$2,046$399,604
210 ($3,355)$1,302$2,053$397,552
211 ($3,355)$1,295$2,059$395,492
212 ($3,355)$1,289$2,066$393,426
213 ($3,355)$1,282$2,073$391,353
214 ($3,355)$1,275$2,080$389,273
215 ($3,355)$1,268$2,086$387,187
216 ($3,355)$1,262$2,093$385,094
Year 19 - 217 ($3,355)$1,255$2,100$382,994
218 ($3,355)$1,248$2,107$380,887
219 ($3,355)$1,241$2,114$378,773
220 ($3,355)$1,234$2,121$376,652
221 ($3,355)$1,227$2,128$374,525
222 ($3,355)$1,220$2,134$372,390
223 ($3,355)$1,213$2,141$370,249
224 ($3,355)$1,206$2,148$368,101
225 ($3,355)$1,199$2,155$365,945
226 ($3,355)$1,192$2,162$363,783
227 ($3,355)$1,185$2,169$361,613
228 ($3,355)$1,178$2,177$359,437
Year 20 - 229 ($3,355)$1,171$2,184$357,253
230 ($3,355)$1,164$2,191$355,062
231 ($3,355)$1,157$2,198$352,864
232 ($3,355)$1,150$2,205$350,659
233 ($3,355)$1,143$2,212$348,447
234 ($3,355)$1,135$2,219$346,228
235 ($3,355)$1,128$2,227$344,001
236 ($3,355)$1,121$2,234$341,767
237 ($3,355)$1,114$2,241$339,526
238 ($3,355)$1,106$2,249$337,277
239 ($3,355)$1,099$2,256$335,022
240 ($3,355)$1,092$2,263$332,758
Year 21 - 241 ($3,355)$1,084$2,271$330,488
242 ($3,355)$1,077$2,278$328,210
243 ($3,355)$1,069$2,285$325,924
244 ($3,355)$1,062$2,293$323,632
245 ($3,355)$1,054$2,300$321,331
246 ($3,355)$1,047$2,308$319,024
247 ($3,355)$1,039$2,315$316,708
248 ($3,355)$1,032$2,323$314,385
249 ($3,355)$1,024$2,330$312,055
250 ($3,355)$1,017$2,338$309,717
251 ($3,355)$1,009$2,346$307,371
252 ($3,355)$1,002$2,353$305,018
Year 22 - 253 ($3,355)$994$2,361$302,657
254 ($3,355)$986$2,369$300,288
255 ($3,355)$978$2,376$297,912
256 ($3,355)$971$2,384$295,528
257 ($3,355)$963$2,392$293,136
258 ($3,355)$955$2,400$290,736
259 ($3,355)$947$2,407$288,329
260 ($3,355)$939$2,415$285,914
261 ($3,355)$932$2,423$283,490
262 ($3,355)$924$2,431$281,059
263 ($3,355)$916$2,439$278,620
264 ($3,355)$908$2,447$276,173
Year 23 - 265 ($3,355)$900$2,455$273,718
266 ($3,355)$892$2,463$271,255
267 ($3,355)$884$2,471$268,784
268 ($3,355)$876$2,479$266,305
269 ($3,355)$868$2,487$263,818
270 ($3,355)$860$2,495$261,323
271 ($3,355)$851$2,503$258,820
272 ($3,355)$843$2,511$256,308
273 ($3,355)$835$2,520$253,789
274 ($3,355)$827$2,528$251,261
275 ($3,355)$819$2,536$248,725
276 ($3,355)$810$2,544$246,180
Year 24 - 277 ($3,355)$802$2,553$243,628
278 ($3,355)$794$2,561$241,067
279 ($3,355)$785$2,569$238,497
280 ($3,355)$777$2,578$235,920
281 ($3,355)$769$2,586$233,334
282 ($3,355)$760$2,595$230,739
283 ($3,355)$752$2,603$228,136
284 ($3,355)$743$2,611$225,525
285 ($3,355)$735$2,620$222,905
286 ($3,355)$726$2,629$220,276
287 ($3,355)$718$2,637$217,639
288 ($3,355)$709$2,646$214,993
Year 25 - 289 ($3,355)$701$2,654$212,339
290 ($3,355)$692$2,663$209,676
291 ($3,355)$683$2,672$207,005
292 ($3,355)$674$2,680$204,324
293 ($3,355)$666$2,689$201,635
294 ($3,355)$657$2,698$198,937
295 ($3,355)$648$2,707$196,231
296 ($3,355)$639$2,715$193,515
297 ($3,355)$631$2,724$190,791
298 ($3,355)$622$2,733$188,058
299 ($3,355)$613$2,742$185,316
300 ($3,355)$604$2,751$182,565
Year 26 - 301 ($3,355)$595$2,760$179,805
302 ($3,355)$586$2,769$177,036
303 ($3,355)$577$2,778$174,258
304 ($3,355)$568$2,787$171,471
305 ($3,355)$559$2,796$168,675
306 ($3,355)$550$2,805$165,870
307 ($3,355)$540$2,814$163,055
308 ($3,355)$531$2,824$160,232
309 ($3,355)$522$2,833$157,399
310 ($3,355)$513$2,842$154,557
311 ($3,355)$504$2,851$151,706
312 ($3,355)$494$2,860$148,846
Year 27 - 313 ($3,355)$485$2,870$145,976
314 ($3,355)$476$2,879$143,097
315 ($3,355)$466$2,889$140,208
316 ($3,355)$457$2,898$137,310
317 ($3,355)$447$2,907$134,403
318 ($3,355)$438$2,917$131,486
319 ($3,355)$428$2,926$128,559
320 ($3,355)$419$2,936$125,624
321 ($3,355)$409$2,945$122,678
322 ($3,355)$400$2,955$119,723
323 ($3,355)$390$2,965$116,758
324 ($3,355)$380$2,974$113,784
Year 28 - 325 ($3,355)$371$2,984$110,800
326 ($3,355)$361$2,994$107,806
327 ($3,355)$351$3,004$104,803
328 ($3,355)$341$3,013$101,789
329 ($3,355)$332$3,023$98,766
330 ($3,355)$322$3,033$95,733
331 ($3,355)$312$3,043$92,690
332 ($3,355)$302$3,053$89,637
333 ($3,355)$292$3,063$86,575
334 ($3,355)$282$3,073$83,502
335 ($3,355)$272$3,083$80,419
336 ($3,355)$262$3,093$77,327
Year 29 - 337 ($3,355)$252$3,103$74,224
338 ($3,355)$242$3,113$71,111
339 ($3,355)$232$3,123$67,988
340 ($3,355)$222$3,133$64,854
341 ($3,355)$211$3,143$61,711
342 ($3,355)$201$3,154$58,557
343 ($3,355)$191$3,164$55,393
344 ($3,355)$180$3,174$52,219
345 ($3,355)$170$3,185$49,034
346 ($3,355)$160$3,195$45,839
347 ($3,355)$149$3,205$42,634
348 ($3,355)$139$3,216$39,418
Year 30 - 349 ($3,355)$128$3,226$36,191
350 ($3,355)$118$3,237$32,955
351 ($3,355)$107$3,247$29,707
352 ($3,355)$97$3,258$26,449
353 ($3,355)$86$3,269$23,181
354 ($3,355)$76$3,279$19,901
355 ($3,355)$65$3,290$16,611
356 ($3,355)$54$3,301$13,311
357 ($3,355)$43$3,311$9,999
358 ($3,355)$33$3,322$6,677
359 ($3,355)$22$3,333$3,344
360 ($3,355)$11$3,344$0
TOTALS$497,329$710,400$1,207,729

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.