« Back to all home prices

Mortgage Payment Schedule for a $889,000 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% ($177,800) 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
$3,359 360 $497,889 $1,209,089

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  $889,000
Down Payment $177,800$711,200
Year 1 - 1 ($3,359)$2,317$1,041$710,159
2 ($3,359)$2,314$1,045$709,114
3 ($3,359)$2,311$1,048$708,066
4 ($3,359)$2,307$1,051$707,015
5 ($3,359)$2,304$1,055$705,960
6 ($3,359)$2,300$1,058$704,901
7 ($3,359)$2,297$1,062$703,840
8 ($3,359)$2,293$1,065$702,774
9 ($3,359)$2,290$1,069$701,706
10 ($3,359)$2,286$1,072$700,633
11 ($3,359)$2,283$1,076$699,558
12 ($3,359)$2,279$1,079$698,479
Year 2 - 13 ($3,359)$2,276$1,083$697,396
14 ($3,359)$2,272$1,086$696,310
15 ($3,359)$2,269$1,090$695,220
16 ($3,359)$2,265$1,093$694,127
17 ($3,359)$2,262$1,097$693,030
18 ($3,359)$2,258$1,100$691,929
19 ($3,359)$2,255$1,104$690,825
20 ($3,359)$2,251$1,108$689,718
21 ($3,359)$2,247$1,111$688,606
22 ($3,359)$2,244$1,115$687,491
23 ($3,359)$2,240$1,119$686,373
24 ($3,359)$2,236$1,122$685,251
Year 3 - 25 ($3,359)$2,233$1,126$684,125
26 ($3,359)$2,229$1,129$682,995
27 ($3,359)$2,225$1,133$681,862
28 ($3,359)$2,222$1,137$680,725
29 ($3,359)$2,218$1,141$679,585
30 ($3,359)$2,214$1,144$678,441
31 ($3,359)$2,211$1,148$677,293
32 ($3,359)$2,207$1,152$676,141
33 ($3,359)$2,203$1,155$674,985
34 ($3,359)$2,199$1,159$673,826
35 ($3,359)$2,196$1,163$672,663
36 ($3,359)$2,192$1,167$671,496
Year 4 - 37 ($3,359)$2,188$1,171$670,326
38 ($3,359)$2,184$1,174$669,151
39 ($3,359)$2,180$1,178$667,973
40 ($3,359)$2,176$1,182$666,791
41 ($3,359)$2,173$1,186$665,605
42 ($3,359)$2,169$1,190$664,415
43 ($3,359)$2,165$1,194$663,221
44 ($3,359)$2,161$1,198$662,024
45 ($3,359)$2,157$1,201$660,822
46 ($3,359)$2,153$1,205$659,617
47 ($3,359)$2,149$1,209$658,408
48 ($3,359)$2,145$1,213$657,194
Year 5 - 49 ($3,359)$2,141$1,217$655,977
50 ($3,359)$2,137$1,221$654,756
51 ($3,359)$2,133$1,225$653,531
52 ($3,359)$2,129$1,229$652,302
53 ($3,359)$2,125$1,233$651,069
54 ($3,359)$2,121$1,237$649,831
55 ($3,359)$2,117$1,241$648,590
56 ($3,359)$2,113$1,245$647,345
57 ($3,359)$2,109$1,249$646,096
58 ($3,359)$2,105$1,253$644,842
59 ($3,359)$2,101$1,257$643,585
60 ($3,359)$2,097$1,262$642,323
Year 6 - 61 ($3,359)$2,093$1,266$641,057
62 ($3,359)$2,089$1,270$639,788
63 ($3,359)$2,085$1,274$638,514
64 ($3,359)$2,080$1,278$637,236
65 ($3,359)$2,076$1,282$635,953
66 ($3,359)$2,072$1,286$634,667
67 ($3,359)$2,068$1,291$633,376
68 ($3,359)$2,064$1,295$632,081
69 ($3,359)$2,060$1,299$630,782
70 ($3,359)$2,055$1,303$629,479
71 ($3,359)$2,051$1,308$628,172
72 ($3,359)$2,047$1,312$626,860
Year 7 - 73 ($3,359)$2,043$1,316$625,544
74 ($3,359)$2,038$1,320$624,223
75 ($3,359)$2,034$1,325$622,899
76 ($3,359)$2,030$1,329$621,570
77 ($3,359)$2,025$1,333$620,236
78 ($3,359)$2,021$1,338$618,899
79 ($3,359)$2,017$1,342$617,557
80 ($3,359)$2,012$1,346$616,210
81 ($3,359)$2,008$1,351$614,860
82 ($3,359)$2,003$1,355$613,505
83 ($3,359)$1,999$1,360$612,145
84 ($3,359)$1,995$1,364$610,781
Year 8 - 85 ($3,359)$1,990$1,368$609,413
86 ($3,359)$1,986$1,373$608,040
87 ($3,359)$1,981$1,377$606,662
88 ($3,359)$1,977$1,382$605,280
89 ($3,359)$1,972$1,386$603,894
90 ($3,359)$1,968$1,391$602,503
91 ($3,359)$1,963$1,395$601,108
92 ($3,359)$1,959$1,400$599,708
93 ($3,359)$1,954$1,405$598,303
94 ($3,359)$1,949$1,409$596,894
95 ($3,359)$1,945$1,414$595,480
96 ($3,359)$1,940$1,418$594,062
Year 9 - 97 ($3,359)$1,936$1,423$592,639
98 ($3,359)$1,931$1,428$591,212
99 ($3,359)$1,926$1,432$589,779
100 ($3,359)$1,922$1,437$588,342
101 ($3,359)$1,917$1,442$586,901
102 ($3,359)$1,912$1,446$585,455
103 ($3,359)$1,908$1,451$584,004
104 ($3,359)$1,903$1,456$582,548
105 ($3,359)$1,898$1,460$581,088
106 ($3,359)$1,893$1,465$579,622
107 ($3,359)$1,889$1,470$578,152
108 ($3,359)$1,884$1,475$576,678
Year 10 - 109 ($3,359)$1,879$1,480$575,198
110 ($3,359)$1,874$1,484$573,714
111 ($3,359)$1,869$1,489$572,224
112 ($3,359)$1,864$1,494$570,730
113 ($3,359)$1,860$1,499$569,231
114 ($3,359)$1,855$1,504$567,727
115 ($3,359)$1,850$1,509$566,219
116 ($3,359)$1,845$1,514$564,705
117 ($3,359)$1,840$1,519$563,187
118 ($3,359)$1,835$1,524$561,663
119 ($3,359)$1,830$1,528$560,134
120 ($3,359)$1,825$1,533$558,601
Year 11 - 121 ($3,359)$1,820$1,538$557,063
122 ($3,359)$1,815$1,543$555,519
123 ($3,359)$1,810$1,549$553,971
124 ($3,359)$1,805$1,554$552,417
125 ($3,359)$1,800$1,559$550,858
126 ($3,359)$1,795$1,564$549,295
127 ($3,359)$1,790$1,569$547,726
128 ($3,359)$1,785$1,574$546,152
129 ($3,359)$1,780$1,579$544,573
130 ($3,359)$1,774$1,584$542,989
131 ($3,359)$1,769$1,589$541,399
132 ($3,359)$1,764$1,595$539,805
Year 12 - 133 ($3,359)$1,759$1,600$538,205
134 ($3,359)$1,754$1,605$536,600
135 ($3,359)$1,748$1,610$534,990
136 ($3,359)$1,743$1,615$533,375
137 ($3,359)$1,738$1,621$531,754
138 ($3,359)$1,733$1,626$530,128
139 ($3,359)$1,727$1,631$528,497
140 ($3,359)$1,722$1,637$526,860
141 ($3,359)$1,717$1,642$525,218
142 ($3,359)$1,711$1,647$523,571
143 ($3,359)$1,706$1,653$521,919
144 ($3,359)$1,701$1,658$520,261
Year 13 - 145 ($3,359)$1,695$1,663$518,597
146 ($3,359)$1,690$1,669$516,928
147 ($3,359)$1,684$1,674$515,254
148 ($3,359)$1,679$1,680$513,574
149 ($3,359)$1,673$1,685$511,889
150 ($3,359)$1,668$1,691$510,198
151 ($3,359)$1,662$1,696$508,502
152 ($3,359)$1,657$1,702$506,801
153 ($3,359)$1,651$1,707$505,093
154 ($3,359)$1,646$1,713$503,381
155 ($3,359)$1,640$1,718$501,662
156 ($3,359)$1,635$1,724$499,938
Year 14 - 157 ($3,359)$1,629$1,730$498,209
158 ($3,359)$1,623$1,735$496,473
159 ($3,359)$1,618$1,741$494,732
160 ($3,359)$1,612$1,747$492,986
161 ($3,359)$1,606$1,752$491,234
162 ($3,359)$1,601$1,758$489,476
163 ($3,359)$1,595$1,764$487,712
164 ($3,359)$1,589$1,769$485,942
165 ($3,359)$1,583$1,775$484,167
166 ($3,359)$1,578$1,781$482,386
167 ($3,359)$1,572$1,787$480,599
168 ($3,359)$1,566$1,793$478,807
Year 15 - 169 ($3,359)$1,560$1,798$477,008
170 ($3,359)$1,554$1,804$475,204
171 ($3,359)$1,548$1,810$473,394
172 ($3,359)$1,542$1,816$471,578
173 ($3,359)$1,537$1,822$469,756
174 ($3,359)$1,531$1,828$467,928
175 ($3,359)$1,525$1,834$466,094
176 ($3,359)$1,519$1,840$464,254
177 ($3,359)$1,513$1,846$462,408
178 ($3,359)$1,507$1,852$460,556
179 ($3,359)$1,501$1,858$458,698
180 ($3,359)$1,495$1,864$456,834
Year 16 - 181 ($3,359)$1,489$1,870$454,964
182 ($3,359)$1,482$1,876$453,088
183 ($3,359)$1,476$1,882$451,206
184 ($3,359)$1,470$1,888$449,317
185 ($3,359)$1,464$1,895$447,423
186 ($3,359)$1,458$1,901$445,522
187 ($3,359)$1,452$1,907$443,615
188 ($3,359)$1,445$1,913$441,702
189 ($3,359)$1,439$1,919$439,783
190 ($3,359)$1,433$1,926$437,857
191 ($3,359)$1,427$1,932$435,925
192 ($3,359)$1,420$1,938$433,987
Year 17 - 193 ($3,359)$1,414$1,945$432,042
194 ($3,359)$1,408$1,951$430,091
195 ($3,359)$1,401$1,957$428,134
196 ($3,359)$1,395$1,964$426,171
197 ($3,359)$1,389$1,970$424,201
198 ($3,359)$1,382$1,976$422,224
199 ($3,359)$1,376$1,983$420,241
200 ($3,359)$1,369$1,989$418,252
201 ($3,359)$1,363$1,996$416,256
202 ($3,359)$1,356$2,002$414,254
203 ($3,359)$1,350$2,009$412,245
204 ($3,359)$1,343$2,015$410,230
Year 18 - 205 ($3,359)$1,337$2,022$408,208
206 ($3,359)$1,330$2,029$406,180
207 ($3,359)$1,323$2,035$404,144
208 ($3,359)$1,317$2,042$402,103
209 ($3,359)$1,310$2,048$400,054
210 ($3,359)$1,304$2,055$397,999
211 ($3,359)$1,297$2,062$395,937
212 ($3,359)$1,290$2,068$393,869
213 ($3,359)$1,283$2,075$391,794
214 ($3,359)$1,277$2,082$389,712
215 ($3,359)$1,270$2,089$387,623
216 ($3,359)$1,263$2,096$385,527
Year 19 - 217 ($3,359)$1,256$2,102$383,425
218 ($3,359)$1,249$2,109$381,316
219 ($3,359)$1,242$2,116$379,200
220 ($3,359)$1,236$2,123$377,077
221 ($3,359)$1,229$2,130$374,947
222 ($3,359)$1,222$2,137$372,810
223 ($3,359)$1,215$2,144$370,666
224 ($3,359)$1,208$2,151$368,515
225 ($3,359)$1,201$2,158$366,357
226 ($3,359)$1,194$2,165$364,192
227 ($3,359)$1,187$2,172$362,021
228 ($3,359)$1,180$2,179$359,842
Year 20 - 229 ($3,359)$1,172$2,186$357,655
230 ($3,359)$1,165$2,193$355,462
231 ($3,359)$1,158$2,200$353,262
232 ($3,359)$1,151$2,208$351,054
233 ($3,359)$1,144$2,215$348,840
234 ($3,359)$1,137$2,222$346,618
235 ($3,359)$1,129$2,229$344,388
236 ($3,359)$1,122$2,236$342,152
237 ($3,359)$1,115$2,244$339,908
238 ($3,359)$1,108$2,251$337,657
239 ($3,359)$1,100$2,258$335,399
240 ($3,359)$1,093$2,266$333,133
Year 21 - 241 ($3,359)$1,085$2,273$330,860
242 ($3,359)$1,078$2,281$328,579
243 ($3,359)$1,071$2,288$326,292
244 ($3,359)$1,063$2,295$323,996
245 ($3,359)$1,056$2,303$321,693
246 ($3,359)$1,048$2,310$319,383
247 ($3,359)$1,041$2,318$317,065
248 ($3,359)$1,033$2,325$314,739
249 ($3,359)$1,026$2,333$312,406
250 ($3,359)$1,018$2,341$310,066
251 ($3,359)$1,010$2,348$307,717
252 ($3,359)$1,003$2,356$305,361
Year 22 - 253 ($3,359)$995$2,364$302,998
254 ($3,359)$987$2,371$300,627
255 ($3,359)$980$2,379$298,248
256 ($3,359)$972$2,387$295,861
257 ($3,359)$964$2,395$293,466
258 ($3,359)$956$2,402$291,064
259 ($3,359)$948$2,410$288,654
260 ($3,359)$941$2,418$286,236
261 ($3,359)$933$2,426$283,810
262 ($3,359)$925$2,434$281,376
263 ($3,359)$917$2,442$278,934
264 ($3,359)$909$2,450$276,484
Year 23 - 265 ($3,359)$901$2,458$274,027
266 ($3,359)$893$2,466$271,561
267 ($3,359)$885$2,474$269,087
268 ($3,359)$877$2,482$266,605
269 ($3,359)$869$2,490$264,115
270 ($3,359)$861$2,498$261,617
271 ($3,359)$852$2,506$259,111
272 ($3,359)$844$2,514$256,597
273 ($3,359)$836$2,523$254,074
274 ($3,359)$828$2,531$251,544
275 ($3,359)$820$2,539$249,005
276 ($3,359)$811$2,547$246,458
Year 24 - 277 ($3,359)$803$2,556$243,902
278 ($3,359)$795$2,564$241,338
279 ($3,359)$786$2,572$238,766
280 ($3,359)$778$2,581$236,185
281 ($3,359)$770$2,589$233,596
282 ($3,359)$761$2,597$230,999
283 ($3,359)$753$2,606$228,393
284 ($3,359)$744$2,614$225,779
285 ($3,359)$736$2,623$223,156
286 ($3,359)$727$2,631$220,524
287 ($3,359)$719$2,640$217,884
288 ($3,359)$710$2,649$215,236
Year 25 - 289 ($3,359)$701$2,657$212,578
290 ($3,359)$693$2,666$209,912
291 ($3,359)$684$2,675$207,238
292 ($3,359)$675$2,683$204,554
293 ($3,359)$667$2,692$201,862
294 ($3,359)$658$2,701$199,161
295 ($3,359)$649$2,710$196,452
296 ($3,359)$640$2,718$193,733
297 ($3,359)$631$2,727$191,006
298 ($3,359)$622$2,736$188,270
299 ($3,359)$613$2,745$185,525
300 ($3,359)$605$2,754$182,771
Year 26 - 301 ($3,359)$596$2,763$180,008
302 ($3,359)$587$2,772$177,235
303 ($3,359)$577$2,781$174,454
304 ($3,359)$568$2,790$171,664
305 ($3,359)$559$2,799$168,865
306 ($3,359)$550$2,808$166,057
307 ($3,359)$541$2,818$163,239
308 ($3,359)$532$2,827$160,412
309 ($3,359)$523$2,836$157,577
310 ($3,359)$513$2,845$154,731
311 ($3,359)$504$2,854$151,877
312 ($3,359)$495$2,864$149,013
Year 27 - 313 ($3,359)$486$2,873$146,140
314 ($3,359)$476$2,882$143,258
315 ($3,359)$467$2,892$140,366
316 ($3,359)$457$2,901$137,465
317 ($3,359)$448$2,911$134,554
318 ($3,359)$438$2,920$131,634
319 ($3,359)$429$2,930$128,704
320 ($3,359)$419$2,939$125,765
321 ($3,359)$410$2,949$122,816
322 ($3,359)$400$2,958$119,858
323 ($3,359)$391$2,968$116,890
324 ($3,359)$381$2,978$113,912
Year 28 - 325 ($3,359)$371$2,987$110,925
326 ($3,359)$361$2,997$107,928
327 ($3,359)$352$3,007$104,921
328 ($3,359)$342$3,017$101,904
329 ($3,359)$332$3,027$98,877
330 ($3,359)$322$3,036$95,841
331 ($3,359)$312$3,046$92,795
332 ($3,359)$302$3,056$89,738
333 ($3,359)$292$3,066$86,672
334 ($3,359)$282$3,076$83,596
335 ($3,359)$272$3,086$80,510
336 ($3,359)$262$3,096$77,414
Year 29 - 337 ($3,359)$252$3,106$74,307
338 ($3,359)$242$3,116$71,191
339 ($3,359)$232$3,127$68,064
340 ($3,359)$222$3,137$64,927
341 ($3,359)$212$3,147$61,780
342 ($3,359)$201$3,157$58,623
343 ($3,359)$191$3,168$55,456
344 ($3,359)$181$3,178$52,278
345 ($3,359)$170$3,188$49,089
346 ($3,359)$160$3,199$45,891
347 ($3,359)$150$3,209$42,682
348 ($3,359)$139$3,220$39,462
Year 30 - 349 ($3,359)$129$3,230$36,232
350 ($3,359)$118$3,241$32,992
351 ($3,359)$107$3,251$29,741
352 ($3,359)$97$3,262$26,479
353 ($3,359)$86$3,272$23,207
354 ($3,359)$76$3,283$19,924
355 ($3,359)$65$3,294$16,630
356 ($3,359)$54$3,304$13,326
357 ($3,359)$43$3,315$10,010
358 ($3,359)$33$3,326$6,684
359 ($3,359)$22$3,337$3,348
360 ($3,359)$11$3,348$0
TOTALS$497,889$711,200$1,209,089

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.