« Back to all home prices

Mortgage Payment Schedule for a $890,000 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% ($178,000) 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
$3,362 360 $498,449 $1,210,449

Mortgage Providers

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


NMLS #: 1023
$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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 30 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

$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  $890,000
Down Payment $178,000$712,000
Year 1 - 1 ($3,362)$2,320$1,042$710,958
2 ($3,362)$2,317$1,046$709,912
3 ($3,362)$2,313$1,049$708,863
4 ($3,362)$2,310$1,053$707,810
5 ($3,362)$2,306$1,056$706,754
6 ($3,362)$2,303$1,060$705,694
7 ($3,362)$2,299$1,063$704,631
8 ($3,362)$2,296$1,066$703,565
9 ($3,362)$2,292$1,070$702,495
10 ($3,362)$2,289$1,073$701,422
11 ($3,362)$2,285$1,077$700,345
12 ($3,362)$2,282$1,080$699,264
Year 2 - 13 ($3,362)$2,278$1,084$698,180
14 ($3,362)$2,275$1,087$697,093
15 ($3,362)$2,271$1,091$696,002
16 ($3,362)$2,268$1,095$694,907
17 ($3,362)$2,264$1,098$693,809
18 ($3,362)$2,261$1,102$692,708
19 ($3,362)$2,257$1,105$691,602
20 ($3,362)$2,253$1,109$690,493
21 ($3,362)$2,250$1,113$689,381
22 ($3,362)$2,246$1,116$688,265
23 ($3,362)$2,243$1,120$687,145
24 ($3,362)$2,239$1,123$686,022
Year 3 - 25 ($3,362)$2,235$1,127$684,894
26 ($3,362)$2,232$1,131$683,764
27 ($3,362)$2,228$1,134$682,629
28 ($3,362)$2,224$1,138$681,491
29 ($3,362)$2,221$1,142$680,349
30 ($3,362)$2,217$1,146$679,204
31 ($3,362)$2,213$1,149$678,055
32 ($3,362)$2,209$1,153$676,902
33 ($3,362)$2,206$1,157$675,745
34 ($3,362)$2,202$1,161$674,584
35 ($3,362)$2,198$1,164$673,420
36 ($3,362)$2,194$1,168$672,252
Year 4 - 37 ($3,362)$2,190$1,172$671,080
38 ($3,362)$2,187$1,176$669,904
39 ($3,362)$2,183$1,180$668,724
40 ($3,362)$2,179$1,183$667,541
41 ($3,362)$2,175$1,187$666,354
42 ($3,362)$2,171$1,191$665,163
43 ($3,362)$2,167$1,195$663,967
44 ($3,362)$2,163$1,199$662,769
45 ($3,362)$2,160$1,203$661,566
46 ($3,362)$2,156$1,207$660,359
47 ($3,362)$2,152$1,211$659,148
48 ($3,362)$2,148$1,215$657,934
Year 5 - 49 ($3,362)$2,144$1,219$656,715
50 ($3,362)$2,140$1,223$655,492
51 ($3,362)$2,136$1,227$654,266
52 ($3,362)$2,132$1,231$653,035
53 ($3,362)$2,128$1,235$651,801
54 ($3,362)$2,124$1,239$650,562
55 ($3,362)$2,120$1,243$649,320
56 ($3,362)$2,116$1,247$648,073
57 ($3,362)$2,112$1,251$646,822
58 ($3,362)$2,108$1,255$645,568
59 ($3,362)$2,103$1,259$644,309
60 ($3,362)$2,099$1,263$643,046
Year 6 - 61 ($3,362)$2,095$1,267$641,779
62 ($3,362)$2,091$1,271$640,507
63 ($3,362)$2,087$1,275$639,232
64 ($3,362)$2,083$1,280$637,952
65 ($3,362)$2,079$1,284$636,669
66 ($3,362)$2,074$1,288$635,381
67 ($3,362)$2,070$1,292$634,089
68 ($3,362)$2,066$1,296$632,792
69 ($3,362)$2,062$1,301$631,492
70 ($3,362)$2,058$1,305$630,187
71 ($3,362)$2,053$1,309$628,878
72 ($3,362)$2,049$1,313$627,565
Year 7 - 73 ($3,362)$2,045$1,318$626,247
74 ($3,362)$2,041$1,322$624,926
75 ($3,362)$2,036$1,326$623,599
76 ($3,362)$2,032$1,330$622,269
77 ($3,362)$2,028$1,335$620,934
78 ($3,362)$2,023$1,339$619,595
79 ($3,362)$2,019$1,344$618,252
80 ($3,362)$2,014$1,348$616,904
81 ($3,362)$2,010$1,352$615,551
82 ($3,362)$2,006$1,357$614,195
83 ($3,362)$2,001$1,361$612,834
84 ($3,362)$1,997$1,366$611,468
Year 8 - 85 ($3,362)$1,992$1,370$610,098
86 ($3,362)$1,988$1,374$608,724
87 ($3,362)$1,983$1,379$607,345
88 ($3,362)$1,979$1,383$605,961
89 ($3,362)$1,974$1,388$604,573
90 ($3,362)$1,970$1,392$603,181
91 ($3,362)$1,965$1,397$601,784
92 ($3,362)$1,961$1,402$600,382
93 ($3,362)$1,956$1,406$598,976
94 ($3,362)$1,952$1,411$597,565
95 ($3,362)$1,947$1,415$596,150
96 ($3,362)$1,942$1,420$594,730
Year 9 - 97 ($3,362)$1,938$1,425$593,306
98 ($3,362)$1,933$1,429$591,877
99 ($3,362)$1,929$1,434$590,443
100 ($3,362)$1,924$1,438$589,004
101 ($3,362)$1,919$1,443$587,561
102 ($3,362)$1,914$1,448$586,113
103 ($3,362)$1,910$1,453$584,661
104 ($3,362)$1,905$1,457$583,203
105 ($3,362)$1,900$1,462$581,741
106 ($3,362)$1,896$1,467$580,274
107 ($3,362)$1,891$1,472$578,803
108 ($3,362)$1,886$1,476$577,326
Year 10 - 109 ($3,362)$1,881$1,481$575,845
110 ($3,362)$1,876$1,486$574,359
111 ($3,362)$1,871$1,491$572,868
112 ($3,362)$1,867$1,496$571,372
113 ($3,362)$1,862$1,501$569,872
114 ($3,362)$1,857$1,506$568,366
115 ($3,362)$1,852$1,510$566,856
116 ($3,362)$1,847$1,515$565,340
117 ($3,362)$1,842$1,520$563,820
118 ($3,362)$1,837$1,525$562,295
119 ($3,362)$1,832$1,530$560,765
120 ($3,362)$1,827$1,535$559,229
Year 11 - 121 ($3,362)$1,822$1,540$557,689
122 ($3,362)$1,817$1,545$556,144
123 ($3,362)$1,812$1,550$554,594
124 ($3,362)$1,807$1,555$553,038
125 ($3,362)$1,802$1,560$551,478
126 ($3,362)$1,797$1,565$549,913
127 ($3,362)$1,792$1,571$548,342
128 ($3,362)$1,787$1,576$546,766
129 ($3,362)$1,782$1,581$545,186
130 ($3,362)$1,776$1,586$543,600
131 ($3,362)$1,771$1,591$542,008
132 ($3,362)$1,766$1,596$540,412
Year 12 - 133 ($3,362)$1,761$1,602$538,811
134 ($3,362)$1,756$1,607$537,204
135 ($3,362)$1,750$1,612$535,592
136 ($3,362)$1,745$1,617$533,975
137 ($3,362)$1,740$1,622$532,352
138 ($3,362)$1,735$1,628$530,724
139 ($3,362)$1,729$1,633$529,091
140 ($3,362)$1,724$1,638$527,453
141 ($3,362)$1,719$1,644$525,809
142 ($3,362)$1,713$1,649$524,160
143 ($3,362)$1,708$1,654$522,506
144 ($3,362)$1,702$1,660$520,846
Year 13 - 145 ($3,362)$1,697$1,665$519,180
146 ($3,362)$1,692$1,671$517,510
147 ($3,362)$1,686$1,676$515,834
148 ($3,362)$1,681$1,682$514,152
149 ($3,362)$1,675$1,687$512,465
150 ($3,362)$1,670$1,693$510,772
151 ($3,362)$1,664$1,698$509,074
152 ($3,362)$1,659$1,704$507,371
153 ($3,362)$1,653$1,709$505,661
154 ($3,362)$1,648$1,715$503,947
155 ($3,362)$1,642$1,720$502,226
156 ($3,362)$1,636$1,726$500,500
Year 14 - 157 ($3,362)$1,631$1,732$498,769
158 ($3,362)$1,625$1,737$497,032
159 ($3,362)$1,619$1,743$495,289
160 ($3,362)$1,614$1,749$493,540
161 ($3,362)$1,608$1,754$491,786
162 ($3,362)$1,602$1,760$490,026
163 ($3,362)$1,597$1,766$488,260
164 ($3,362)$1,591$1,771$486,489
165 ($3,362)$1,585$1,777$484,712
166 ($3,362)$1,579$1,783$482,929
167 ($3,362)$1,574$1,789$481,140
168 ($3,362)$1,568$1,795$479,345
Year 15 - 169 ($3,362)$1,562$1,800$477,545
170 ($3,362)$1,556$1,806$475,738
171 ($3,362)$1,550$1,812$473,926
172 ($3,362)$1,544$1,818$472,108
173 ($3,362)$1,538$1,824$470,284
174 ($3,362)$1,532$1,830$468,454
175 ($3,362)$1,526$1,836$466,618
176 ($3,362)$1,520$1,842$464,776
177 ($3,362)$1,514$1,848$462,928
178 ($3,362)$1,508$1,854$461,074
179 ($3,362)$1,502$1,860$459,214
180 ($3,362)$1,496$1,866$457,348
Year 16 - 181 ($3,362)$1,490$1,872$455,476
182 ($3,362)$1,484$1,878$453,598
183 ($3,362)$1,478$1,884$451,713
184 ($3,362)$1,472$1,891$449,823
185 ($3,362)$1,466$1,897$447,926
186 ($3,362)$1,459$1,903$446,023
187 ($3,362)$1,453$1,909$444,114
188 ($3,362)$1,447$1,915$442,199
189 ($3,362)$1,441$1,922$440,277
190 ($3,362)$1,435$1,928$438,349
191 ($3,362)$1,428$1,934$436,415
192 ($3,362)$1,422$1,940$434,475
Year 17 - 193 ($3,362)$1,416$1,947$432,528
194 ($3,362)$1,409$1,953$430,575
195 ($3,362)$1,403$1,959$428,616
196 ($3,362)$1,397$1,966$426,650
197 ($3,362)$1,390$1,972$424,678
198 ($3,362)$1,384$1,979$422,699
199 ($3,362)$1,377$1,985$420,714
200 ($3,362)$1,371$1,992$418,723
201 ($3,362)$1,364$1,998$416,725
202 ($3,362)$1,358$2,005$414,720
203 ($3,362)$1,351$2,011$412,709
204 ($3,362)$1,345$2,018$410,691
Year 18 - 205 ($3,362)$1,338$2,024$408,667
206 ($3,362)$1,332$2,031$406,636
207 ($3,362)$1,325$2,037$404,599
208 ($3,362)$1,318$2,044$402,555
209 ($3,362)$1,312$2,051$400,504
210 ($3,362)$1,305$2,057$398,447
211 ($3,362)$1,298$2,064$396,383
212 ($3,362)$1,292$2,071$394,312
213 ($3,362)$1,285$2,078$392,234
214 ($3,362)$1,278$2,084$390,150
215 ($3,362)$1,271$2,091$388,059
216 ($3,362)$1,264$2,098$385,961
Year 19 - 217 ($3,362)$1,258$2,105$383,856
218 ($3,362)$1,251$2,112$381,745
219 ($3,362)$1,244$2,119$379,626
220 ($3,362)$1,237$2,125$377,501
221 ($3,362)$1,230$2,132$375,368
222 ($3,362)$1,223$2,139$373,229
223 ($3,362)$1,216$2,146$371,083
224 ($3,362)$1,209$2,153$368,930
225 ($3,362)$1,202$2,160$366,769
226 ($3,362)$1,195$2,167$364,602
227 ($3,362)$1,188$2,174$362,428
228 ($3,362)$1,181$2,181$360,246
Year 20 - 229 ($3,362)$1,174$2,189$358,058
230 ($3,362)$1,167$2,196$355,862
231 ($3,362)$1,160$2,203$353,659
232 ($3,362)$1,152$2,210$351,449
233 ($3,362)$1,145$2,217$349,232
234 ($3,362)$1,138$2,224$347,008
235 ($3,362)$1,131$2,232$344,776
236 ($3,362)$1,123$2,239$342,537
237 ($3,362)$1,116$2,246$340,291
238 ($3,362)$1,109$2,254$338,037
239 ($3,362)$1,101$2,261$335,776
240 ($3,362)$1,094$2,268$333,508
Year 21 - 241 ($3,362)$1,087$2,276$331,232
242 ($3,362)$1,079$2,283$328,949
243 ($3,362)$1,072$2,291$326,659
244 ($3,362)$1,064$2,298$324,361
245 ($3,362)$1,057$2,305$322,055
246 ($3,362)$1,049$2,313$319,742
247 ($3,362)$1,042$2,321$317,422
248 ($3,362)$1,034$2,328$315,093
249 ($3,362)$1,027$2,336$312,758
250 ($3,362)$1,019$2,343$310,414
251 ($3,362)$1,011$2,351$308,064
252 ($3,362)$1,004$2,359$305,705
Year 22 - 253 ($3,362)$996$2,366$303,339
254 ($3,362)$988$2,374$300,965
255 ($3,362)$981$2,382$298,583
256 ($3,362)$973$2,389$296,194
257 ($3,362)$965$2,397$293,796
258 ($3,362)$957$2,405$291,391
259 ($3,362)$949$2,413$288,978
260 ($3,362)$942$2,421$286,558
261 ($3,362)$934$2,429$284,129
262 ($3,362)$926$2,437$281,692
263 ($3,362)$918$2,445$279,248
264 ($3,362)$910$2,452$276,795
Year 23 - 265 ($3,362)$902$2,460$274,335
266 ($3,362)$894$2,468$271,866
267 ($3,362)$886$2,477$269,390
268 ($3,362)$878$2,485$266,905
269 ($3,362)$870$2,493$264,413
270 ($3,362)$862$2,501$261,912
271 ($3,362)$853$2,509$259,403
272 ($3,362)$845$2,517$256,886
273 ($3,362)$837$2,525$254,360
274 ($3,362)$829$2,534$251,827
275 ($3,362)$821$2,542$249,285
276 ($3,362)$812$2,550$246,735
Year 24 - 277 ($3,362)$804$2,558$244,176
278 ($3,362)$796$2,567$241,610
279 ($3,362)$787$2,575$239,035
280 ($3,362)$779$2,584$236,451
281 ($3,362)$770$2,592$233,859
282 ($3,362)$762$2,600$231,259
283 ($3,362)$754$2,609$228,650
284 ($3,362)$745$2,617$226,033
285 ($3,362)$736$2,626$223,407
286 ($3,362)$728$2,634$220,772
287 ($3,362)$719$2,643$218,129
288 ($3,362)$711$2,652$215,478
Year 25 - 289 ($3,362)$702$2,660$212,817
290 ($3,362)$693$2,669$210,148
291 ($3,362)$685$2,678$207,471
292 ($3,362)$676$2,686$204,784
293 ($3,362)$667$2,695$202,089
294 ($3,362)$658$2,704$199,385
295 ($3,362)$650$2,713$196,673
296 ($3,362)$641$2,722$193,951
297 ($3,362)$632$2,730$191,221
298 ($3,362)$623$2,739$188,482
299 ($3,362)$614$2,748$185,733
300 ($3,362)$605$2,757$182,976
Year 26 - 301 ($3,362)$596$2,766$180,210
302 ($3,362)$587$2,775$177,435
303 ($3,362)$578$2,784$174,651
304 ($3,362)$569$2,793$171,857
305 ($3,362)$560$2,802$169,055
306 ($3,362)$551$2,812$166,243
307 ($3,362)$542$2,821$163,423
308 ($3,362)$532$2,830$160,593
309 ($3,362)$523$2,839$157,754
310 ($3,362)$514$2,848$154,905
311 ($3,362)$505$2,858$152,048
312 ($3,362)$495$2,867$149,181
Year 27 - 313 ($3,362)$486$2,876$146,305
314 ($3,362)$477$2,886$143,419
315 ($3,362)$467$2,895$140,524
316 ($3,362)$458$2,904$137,619
317 ($3,362)$448$2,914$134,705
318 ($3,362)$439$2,923$131,782
319 ($3,362)$429$2,933$128,849
320 ($3,362)$420$2,943$125,907
321 ($3,362)$410$2,952$122,954
322 ($3,362)$401$2,962$119,993
323 ($3,362)$391$2,971$117,021
324 ($3,362)$381$2,981$114,040
Year 28 - 325 ($3,362)$372$2,991$111,049
326 ($3,362)$362$3,001$108,049
327 ($3,362)$352$3,010$105,039
328 ($3,362)$342$3,020$102,019
329 ($3,362)$332$3,030$98,989
330 ($3,362)$323$3,040$95,949
331 ($3,362)$313$3,050$92,899
332 ($3,362)$303$3,060$89,839
333 ($3,362)$293$3,070$86,770
334 ($3,362)$283$3,080$83,690
335 ($3,362)$273$3,090$80,600
336 ($3,362)$263$3,100$77,501
Year 29 - 337 ($3,362)$253$3,110$74,391
338 ($3,362)$242$3,120$71,271
339 ($3,362)$232$3,130$68,141
340 ($3,362)$222$3,140$65,000
341 ($3,362)$212$3,151$61,850
342 ($3,362)$202$3,161$58,689
343 ($3,362)$191$3,171$55,518
344 ($3,362)$181$3,181$52,336
345 ($3,362)$171$3,192$49,145
346 ($3,362)$160$3,202$45,942
347 ($3,362)$150$3,213$42,730
348 ($3,362)$139$3,223$39,507
Year 30 - 349 ($3,362)$129$3,234$36,273
350 ($3,362)$118$3,244$33,029
351 ($3,362)$108$3,255$29,774
352 ($3,362)$97$3,265$26,509
353 ($3,362)$86$3,276$23,233
354 ($3,362)$76$3,287$19,946
355 ($3,362)$65$3,297$16,649
356 ($3,362)$54$3,308$13,341
357 ($3,362)$43$3,319$10,022
358 ($3,362)$33$3,330$6,692
359 ($3,362)$22$3,341$3,351
360 ($3,362)$11$3,351$0
TOTALS$498,449$712,000$1,210,449

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.