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

Mortgage Parameters


Less than 20% ($178,000) 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
$3,354 360 $495,512 $1,207,512

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $890,000
Down Payment $178,000$712,000
Year 1 - 1 ($3,354)$2,308$1,046$710,954
2 ($3,354)$2,305$1,050$709,904
3 ($3,354)$2,301$1,053$708,851
4 ($3,354)$2,298$1,056$707,795
5 ($3,354)$2,294$1,060$706,735
6 ($3,354)$2,291$1,063$705,672
7 ($3,354)$2,288$1,067$704,605
8 ($3,354)$2,284$1,070$703,535
9 ($3,354)$2,281$1,074$702,462
10 ($3,354)$2,277$1,077$701,385
11 ($3,354)$2,274$1,081$700,304
12 ($3,354)$2,270$1,084$699,220
Year 2 - 13 ($3,354)$2,267$1,088$698,133
14 ($3,354)$2,263$1,091$697,041
15 ($3,354)$2,260$1,095$695,947
16 ($3,354)$2,256$1,098$694,849
17 ($3,354)$2,252$1,102$693,747
18 ($3,354)$2,249$1,105$692,642
19 ($3,354)$2,245$1,109$691,533
20 ($3,354)$2,242$1,112$690,420
21 ($3,354)$2,238$1,116$689,304
22 ($3,354)$2,234$1,120$688,185
23 ($3,354)$2,231$1,123$687,061
24 ($3,354)$2,227$1,127$685,934
Year 3 - 25 ($3,354)$2,224$1,131$684,804
26 ($3,354)$2,220$1,134$683,669
27 ($3,354)$2,216$1,138$682,531
28 ($3,354)$2,213$1,142$681,390
29 ($3,354)$2,209$1,145$680,244
30 ($3,354)$2,205$1,149$679,095
31 ($3,354)$2,201$1,153$677,942
32 ($3,354)$2,198$1,157$676,786
33 ($3,354)$2,194$1,160$675,626
34 ($3,354)$2,190$1,164$674,462
35 ($3,354)$2,186$1,168$673,294
36 ($3,354)$2,183$1,172$672,122
Year 4 - 37 ($3,354)$2,179$1,175$670,947
38 ($3,354)$2,175$1,179$669,767
39 ($3,354)$2,171$1,183$668,584
40 ($3,354)$2,167$1,187$667,398
41 ($3,354)$2,163$1,191$666,207
42 ($3,354)$2,160$1,195$665,012
43 ($3,354)$2,156$1,198$663,814
44 ($3,354)$2,152$1,202$662,611
45 ($3,354)$2,148$1,206$661,405
46 ($3,354)$2,144$1,210$660,195
47 ($3,354)$2,140$1,214$658,981
48 ($3,354)$2,136$1,218$657,763
Year 5 - 49 ($3,354)$2,132$1,222$656,541
50 ($3,354)$2,128$1,226$655,315
51 ($3,354)$2,124$1,230$654,085
52 ($3,354)$2,120$1,234$652,851
53 ($3,354)$2,116$1,238$651,614
54 ($3,354)$2,112$1,242$650,372
55 ($3,354)$2,108$1,246$649,126
56 ($3,354)$2,104$1,250$647,876
57 ($3,354)$2,100$1,254$646,622
58 ($3,354)$2,096$1,258$645,364
59 ($3,354)$2,092$1,262$644,102
60 ($3,354)$2,088$1,266$642,835
Year 6 - 61 ($3,354)$2,084$1,270$641,565
62 ($3,354)$2,080$1,274$640,291
63 ($3,354)$2,076$1,279$639,012
64 ($3,354)$2,071$1,283$637,729
65 ($3,354)$2,067$1,287$636,442
66 ($3,354)$2,063$1,291$635,151
67 ($3,354)$2,059$1,295$633,856
68 ($3,354)$2,055$1,299$632,557
69 ($3,354)$2,051$1,304$631,253
70 ($3,354)$2,046$1,308$629,945
71 ($3,354)$2,042$1,312$628,633
72 ($3,354)$2,038$1,316$627,316
Year 7 - 73 ($3,354)$2,034$1,321$625,996
74 ($3,354)$2,029$1,325$624,671
75 ($3,354)$2,025$1,329$623,342
76 ($3,354)$2,021$1,334$622,008
77 ($3,354)$2,016$1,338$620,670
78 ($3,354)$2,012$1,342$619,328
79 ($3,354)$2,008$1,347$617,982
80 ($3,354)$2,003$1,351$616,631
81 ($3,354)$1,999$1,355$615,275
82 ($3,354)$1,995$1,360$613,916
83 ($3,354)$1,990$1,364$612,552
84 ($3,354)$1,986$1,369$611,183
Year 8 - 85 ($3,354)$1,981$1,373$609,810
86 ($3,354)$1,977$1,377$608,433
87 ($3,354)$1,972$1,382$607,051
88 ($3,354)$1,968$1,386$605,665
89 ($3,354)$1,963$1,391$604,274
90 ($3,354)$1,959$1,395$602,878
91 ($3,354)$1,954$1,400$601,478
92 ($3,354)$1,950$1,404$600,074
93 ($3,354)$1,945$1,409$598,665
94 ($3,354)$1,941$1,414$597,252
95 ($3,354)$1,936$1,418$595,833
96 ($3,354)$1,931$1,423$594,411
Year 9 - 97 ($3,354)$1,927$1,427$592,983
98 ($3,354)$1,922$1,432$591,551
99 ($3,354)$1,918$1,437$590,115
100 ($3,354)$1,913$1,441$588,674
101 ($3,354)$1,908$1,446$587,228
102 ($3,354)$1,904$1,451$585,777
103 ($3,354)$1,899$1,455$584,322
104 ($3,354)$1,894$1,460$582,862
105 ($3,354)$1,889$1,465$581,397
106 ($3,354)$1,885$1,470$579,928
107 ($3,354)$1,880$1,474$578,453
108 ($3,354)$1,875$1,479$576,974
Year 10 - 109 ($3,354)$1,870$1,484$575,490
110 ($3,354)$1,866$1,489$574,002
111 ($3,354)$1,861$1,493$572,508
112 ($3,354)$1,856$1,498$571,010
113 ($3,354)$1,851$1,503$569,507
114 ($3,354)$1,846$1,508$567,999
115 ($3,354)$1,841$1,513$566,486
116 ($3,354)$1,836$1,518$564,968
117 ($3,354)$1,831$1,523$563,445
118 ($3,354)$1,827$1,528$561,917
119 ($3,354)$1,822$1,533$560,385
120 ($3,354)$1,817$1,538$558,847
Year 11 - 121 ($3,354)$1,812$1,543$557,305
122 ($3,354)$1,807$1,548$555,757
123 ($3,354)$1,802$1,553$554,204
124 ($3,354)$1,797$1,558$552,647
125 ($3,354)$1,791$1,563$551,084
126 ($3,354)$1,786$1,568$549,516
127 ($3,354)$1,781$1,573$547,943
128 ($3,354)$1,776$1,578$546,365
129 ($3,354)$1,771$1,583$544,782
130 ($3,354)$1,766$1,588$543,194
131 ($3,354)$1,761$1,593$541,601
132 ($3,354)$1,756$1,599$540,002
Year 12 - 133 ($3,354)$1,751$1,604$538,399
134 ($3,354)$1,745$1,609$536,790
135 ($3,354)$1,740$1,614$535,176
136 ($3,354)$1,735$1,619$533,556
137 ($3,354)$1,730$1,625$531,932
138 ($3,354)$1,724$1,630$530,302
139 ($3,354)$1,719$1,635$528,667
140 ($3,354)$1,714$1,640$527,026
141 ($3,354)$1,708$1,646$525,381
142 ($3,354)$1,703$1,651$523,729
143 ($3,354)$1,698$1,656$522,073
144 ($3,354)$1,692$1,662$520,411
Year 13 - 145 ($3,354)$1,687$1,667$518,744
146 ($3,354)$1,682$1,673$517,071
147 ($3,354)$1,676$1,678$515,393
148 ($3,354)$1,671$1,683$513,710
149 ($3,354)$1,665$1,689$512,021
150 ($3,354)$1,660$1,694$510,327
151 ($3,354)$1,654$1,700$508,627
152 ($3,354)$1,649$1,705$506,921
153 ($3,354)$1,643$1,711$505,210
154 ($3,354)$1,638$1,716$503,494
155 ($3,354)$1,632$1,722$501,772
156 ($3,354)$1,627$1,728$500,044
Year 14 - 157 ($3,354)$1,621$1,733$498,311
158 ($3,354)$1,615$1,739$496,572
159 ($3,354)$1,610$1,744$494,828
160 ($3,354)$1,604$1,750$493,078
161 ($3,354)$1,598$1,756$491,322
162 ($3,354)$1,593$1,761$489,560
163 ($3,354)$1,587$1,767$487,793
164 ($3,354)$1,581$1,773$486,020
165 ($3,354)$1,576$1,779$484,241
166 ($3,354)$1,570$1,784$482,457
167 ($3,354)$1,564$1,790$480,667
168 ($3,354)$1,558$1,796$478,871
Year 15 - 169 ($3,354)$1,552$1,802$477,069
170 ($3,354)$1,546$1,808$475,261
171 ($3,354)$1,541$1,814$473,448
172 ($3,354)$1,535$1,819$471,628
173 ($3,354)$1,529$1,825$469,803
174 ($3,354)$1,523$1,831$467,972
175 ($3,354)$1,517$1,837$466,134
176 ($3,354)$1,511$1,843$464,291
177 ($3,354)$1,505$1,849$462,442
178 ($3,354)$1,499$1,855$460,587
179 ($3,354)$1,493$1,861$458,726
180 ($3,354)$1,487$1,867$456,859
Year 16 - 181 ($3,354)$1,481$1,873$454,985
182 ($3,354)$1,475$1,879$453,106
183 ($3,354)$1,469$1,885$451,221
184 ($3,354)$1,463$1,891$449,329
185 ($3,354)$1,457$1,898$447,432
186 ($3,354)$1,450$1,904$445,528
187 ($3,354)$1,444$1,910$443,618
188 ($3,354)$1,438$1,916$441,702
189 ($3,354)$1,432$1,922$439,779
190 ($3,354)$1,426$1,929$437,851
191 ($3,354)$1,419$1,935$435,916
192 ($3,354)$1,413$1,941$433,975
Year 17 - 193 ($3,354)$1,407$1,947$432,028
194 ($3,354)$1,400$1,954$430,074
195 ($3,354)$1,394$1,960$428,114
196 ($3,354)$1,388$1,966$426,147
197 ($3,354)$1,381$1,973$424,175
198 ($3,354)$1,375$1,979$422,195
199 ($3,354)$1,369$1,986$420,210
200 ($3,354)$1,362$1,992$418,218
201 ($3,354)$1,356$1,998$416,219
202 ($3,354)$1,349$2,005$414,214
203 ($3,354)$1,343$2,011$412,203
204 ($3,354)$1,336$2,018$410,185
Year 18 - 205 ($3,354)$1,330$2,025$408,160
206 ($3,354)$1,323$2,031$406,129
207 ($3,354)$1,317$2,038$404,092
208 ($3,354)$1,310$2,044$402,047
209 ($3,354)$1,303$2,051$399,997
210 ($3,354)$1,297$2,058$397,939
211 ($3,354)$1,290$2,064$395,875
212 ($3,354)$1,283$2,071$393,804
213 ($3,354)$1,277$2,078$391,726
214 ($3,354)$1,270$2,084$389,642
215 ($3,354)$1,263$2,091$387,551
216 ($3,354)$1,256$2,098$385,453
Year 19 - 217 ($3,354)$1,250$2,105$383,348
218 ($3,354)$1,243$2,112$381,237
219 ($3,354)$1,236$2,118$379,118
220 ($3,354)$1,229$2,125$376,993
221 ($3,354)$1,222$2,132$374,861
222 ($3,354)$1,215$2,139$372,722
223 ($3,354)$1,208$2,146$370,576
224 ($3,354)$1,201$2,153$368,423
225 ($3,354)$1,194$2,160$366,263
226 ($3,354)$1,187$2,167$364,096
227 ($3,354)$1,180$2,174$361,922
228 ($3,354)$1,173$2,181$359,741
Year 20 - 229 ($3,354)$1,166$2,188$357,553
230 ($3,354)$1,159$2,195$355,358
231 ($3,354)$1,152$2,202$353,156
232 ($3,354)$1,145$2,209$350,947
233 ($3,354)$1,138$2,217$348,730
234 ($3,354)$1,130$2,224$346,506
235 ($3,354)$1,123$2,231$344,275
236 ($3,354)$1,116$2,238$342,037
237 ($3,354)$1,109$2,245$339,792
238 ($3,354)$1,101$2,253$337,539
239 ($3,354)$1,094$2,260$335,279
240 ($3,354)$1,087$2,267$333,012
Year 21 - 241 ($3,354)$1,080$2,275$330,737
242 ($3,354)$1,072$2,282$328,455
243 ($3,354)$1,065$2,289$326,166
244 ($3,354)$1,057$2,297$323,869
245 ($3,354)$1,050$2,304$321,564
246 ($3,354)$1,042$2,312$319,253
247 ($3,354)$1,035$2,319$316,933
248 ($3,354)$1,027$2,327$314,606
249 ($3,354)$1,020$2,334$312,272
250 ($3,354)$1,012$2,342$309,930
251 ($3,354)$1,005$2,350$307,581
252 ($3,354)$997$2,357$305,224
Year 22 - 253 ($3,354)$989$2,365$302,859
254 ($3,354)$982$2,372$300,486
255 ($3,354)$974$2,380$298,106
256 ($3,354)$966$2,388$295,718
257 ($3,354)$959$2,396$293,323
258 ($3,354)$951$2,403$290,919
259 ($3,354)$943$2,411$288,508
260 ($3,354)$935$2,419$286,089
261 ($3,354)$927$2,427$283,663
262 ($3,354)$920$2,435$281,228
263 ($3,354)$912$2,443$278,785
264 ($3,354)$904$2,450$276,335
Year 23 - 265 ($3,354)$896$2,458$273,876
266 ($3,354)$888$2,466$271,410
267 ($3,354)$880$2,474$268,936
268 ($3,354)$872$2,482$266,453
269 ($3,354)$864$2,490$263,963
270 ($3,354)$856$2,499$261,464
271 ($3,354)$848$2,507$258,958
272 ($3,354)$839$2,515$256,443
273 ($3,354)$831$2,523$253,920
274 ($3,354)$823$2,531$251,389
275 ($3,354)$815$2,539$248,850
276 ($3,354)$807$2,548$246,302
Year 24 - 277 ($3,354)$798$2,556$243,746
278 ($3,354)$790$2,564$241,182
279 ($3,354)$782$2,572$238,610
280 ($3,354)$773$2,581$236,029
281 ($3,354)$765$2,589$233,440
282 ($3,354)$757$2,597$230,843
283 ($3,354)$748$2,606$228,237
284 ($3,354)$740$2,614$225,623
285 ($3,354)$731$2,623$223,000
286 ($3,354)$723$2,631$220,368
287 ($3,354)$714$2,640$217,729
288 ($3,354)$706$2,648$215,080
Year 25 - 289 ($3,354)$697$2,657$212,423
290 ($3,354)$689$2,666$209,758
291 ($3,354)$680$2,674$207,083
292 ($3,354)$671$2,683$204,400
293 ($3,354)$663$2,692$201,709
294 ($3,354)$654$2,700$199,009
295 ($3,354)$645$2,709$196,299
296 ($3,354)$636$2,718$193,582
297 ($3,354)$628$2,727$190,855
298 ($3,354)$619$2,736$188,119
299 ($3,354)$610$2,744$185,375
300 ($3,354)$601$2,753$182,622
Year 26 - 301 ($3,354)$592$2,762$179,860
302 ($3,354)$583$2,771$177,088
303 ($3,354)$574$2,780$174,308
304 ($3,354)$565$2,789$171,519
305 ($3,354)$556$2,798$168,721
306 ($3,354)$547$2,807$165,914
307 ($3,354)$538$2,816$163,097
308 ($3,354)$529$2,825$160,272
309 ($3,354)$520$2,835$157,437
310 ($3,354)$510$2,844$154,593
311 ($3,354)$501$2,853$151,740
312 ($3,354)$492$2,862$148,878
Year 27 - 313 ($3,354)$483$2,872$146,006
314 ($3,354)$473$2,881$143,125
315 ($3,354)$464$2,890$140,235
316 ($3,354)$455$2,900$137,336
317 ($3,354)$445$2,909$134,427
318 ($3,354)$436$2,918$131,508
319 ($3,354)$426$2,928$128,580
320 ($3,354)$417$2,937$125,643
321 ($3,354)$407$2,947$122,696
322 ($3,354)$398$2,956$119,740
323 ($3,354)$388$2,966$116,773
324 ($3,354)$379$2,976$113,798
Year 28 - 325 ($3,354)$369$2,985$110,813
326 ($3,354)$359$2,995$107,818
327 ($3,354)$350$3,005$104,813
328 ($3,354)$340$3,014$101,798
329 ($3,354)$330$3,024$98,774
330 ($3,354)$320$3,034$95,740
331 ($3,354)$310$3,044$92,696
332 ($3,354)$300$3,054$89,643
333 ($3,354)$291$3,064$86,579
334 ($3,354)$281$3,074$83,506
335 ($3,354)$271$3,084$80,422
336 ($3,354)$261$3,093$77,329
Year 29 - 337 ($3,354)$251$3,104$74,225
338 ($3,354)$241$3,114$71,111
339 ($3,354)$231$3,124$67,988
340 ($3,354)$220$3,134$64,854
341 ($3,354)$210$3,144$61,710
342 ($3,354)$200$3,154$58,556
343 ($3,354)$190$3,164$55,391
344 ($3,354)$180$3,175$52,217
345 ($3,354)$169$3,185$49,032
346 ($3,354)$159$3,195$45,837
347 ($3,354)$149$3,206$42,631
348 ($3,354)$138$3,216$39,415
Year 30 - 349 ($3,354)$128$3,226$36,189
350 ($3,354)$117$3,237$32,952
351 ($3,354)$107$3,247$29,704
352 ($3,354)$96$3,258$26,446
353 ($3,354)$86$3,268$23,178
354 ($3,354)$75$3,279$19,899
355 ($3,354)$65$3,290$16,609
356 ($3,354)$54$3,300$13,309
357 ($3,354)$43$3,311$9,998
358 ($3,354)$32$3,322$6,676
359 ($3,354)$22$3,333$3,343
360 ($3,354)$11$3,343$0
TOTALS$495,512$712,000$1,207,512

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.