« 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 February 15, 2018. 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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,557 360 $568,524 $1,280,524

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $890,000
Down Payment $178,000$712,000
Year 1 - 1 ($3,557)$2,599$958$711,042
2 ($3,557)$2,595$962$710,080
3 ($3,557)$2,592$965$709,115
4 ($3,557)$2,588$969$708,146
5 ($3,557)$2,585$972$707,174
6 ($3,557)$2,581$976$706,198
7 ($3,557)$2,578$979$705,219
8 ($3,557)$2,574$983$704,236
9 ($3,557)$2,570$987$703,249
10 ($3,557)$2,567$990$702,259
11 ($3,557)$2,563$994$701,265
12 ($3,557)$2,560$997$700,268
Year 2 - 13 ($3,557)$2,556$1,001$699,267
14 ($3,557)$2,552$1,005$698,262
15 ($3,557)$2,549$1,008$697,254
16 ($3,557)$2,545$1,012$696,242
17 ($3,557)$2,541$1,016$695,226
18 ($3,557)$2,538$1,019$694,207
19 ($3,557)$2,534$1,023$693,183
20 ($3,557)$2,530$1,027$692,156
21 ($3,557)$2,526$1,031$691,126
22 ($3,557)$2,523$1,034$690,091
23 ($3,557)$2,519$1,038$689,053
24 ($3,557)$2,515$1,042$688,011
Year 3 - 25 ($3,557)$2,511$1,046$686,966
26 ($3,557)$2,507$1,050$685,916
27 ($3,557)$2,504$1,053$684,863
28 ($3,557)$2,500$1,057$683,805
29 ($3,557)$2,496$1,061$682,744
30 ($3,557)$2,492$1,065$681,679
31 ($3,557)$2,488$1,069$680,610
32 ($3,557)$2,484$1,073$679,537
33 ($3,557)$2,480$1,077$678,461
34 ($3,557)$2,476$1,081$677,380
35 ($3,557)$2,472$1,085$676,296
36 ($3,557)$2,468$1,089$675,207
Year 4 - 37 ($3,557)$2,465$1,093$674,115
38 ($3,557)$2,461$1,096$673,018
39 ($3,557)$2,457$1,100$671,918
40 ($3,557)$2,452$1,105$670,813
41 ($3,557)$2,448$1,109$669,704
42 ($3,557)$2,444$1,113$668,592
43 ($3,557)$2,440$1,117$667,475
44 ($3,557)$2,436$1,121$666,355
45 ($3,557)$2,432$1,125$665,230
46 ($3,557)$2,428$1,129$664,101
47 ($3,557)$2,424$1,133$662,968
48 ($3,557)$2,420$1,137$661,831
Year 5 - 49 ($3,557)$2,416$1,141$660,689
50 ($3,557)$2,412$1,145$659,544
51 ($3,557)$2,407$1,150$658,394
52 ($3,557)$2,403$1,154$657,240
53 ($3,557)$2,399$1,158$656,082
54 ($3,557)$2,395$1,162$654,920
55 ($3,557)$2,390$1,167$653,753
56 ($3,557)$2,386$1,171$652,582
57 ($3,557)$2,382$1,175$651,407
58 ($3,557)$2,378$1,179$650,228
59 ($3,557)$2,373$1,184$649,044
60 ($3,557)$2,369$1,188$647,856
Year 6 - 61 ($3,557)$2,365$1,192$646,664
62 ($3,557)$2,360$1,197$645,467
63 ($3,557)$2,356$1,201$644,266
64 ($3,557)$2,352$1,205$643,061
65 ($3,557)$2,347$1,210$641,851
66 ($3,557)$2,343$1,214$640,637
67 ($3,557)$2,338$1,219$639,418
68 ($3,557)$2,334$1,223$638,195
69 ($3,557)$2,329$1,228$636,967
70 ($3,557)$2,325$1,232$635,735
71 ($3,557)$2,320$1,237$634,499
72 ($3,557)$2,316$1,241$633,257
Year 7 - 73 ($3,557)$2,311$1,246$632,012
74 ($3,557)$2,307$1,250$630,762
75 ($3,557)$2,302$1,255$629,507
76 ($3,557)$2,298$1,259$628,248
77 ($3,557)$2,293$1,264$626,984
78 ($3,557)$2,288$1,269$625,715
79 ($3,557)$2,284$1,273$624,442
80 ($3,557)$2,279$1,278$623,164
81 ($3,557)$2,275$1,282$621,882
82 ($3,557)$2,270$1,287$620,595
83 ($3,557)$2,265$1,292$619,303
84 ($3,557)$2,260$1,297$618,006
Year 8 - 85 ($3,557)$2,256$1,301$616,705
86 ($3,557)$2,251$1,306$615,399
87 ($3,557)$2,246$1,311$614,088
88 ($3,557)$2,241$1,316$612,773
89 ($3,557)$2,237$1,320$611,452
90 ($3,557)$2,232$1,325$610,127
91 ($3,557)$2,227$1,330$608,797
92 ($3,557)$2,222$1,335$607,462
93 ($3,557)$2,217$1,340$606,122
94 ($3,557)$2,212$1,345$604,778
95 ($3,557)$2,207$1,350$603,428
96 ($3,557)$2,203$1,354$602,074
Year 9 - 97 ($3,557)$2,198$1,359$600,714
98 ($3,557)$2,193$1,364$599,350
99 ($3,557)$2,188$1,369$597,980
100 ($3,557)$2,183$1,374$596,606
101 ($3,557)$2,178$1,379$595,226
102 ($3,557)$2,173$1,384$593,842
103 ($3,557)$2,168$1,389$592,453
104 ($3,557)$2,162$1,395$591,058
105 ($3,557)$2,157$1,400$589,658
106 ($3,557)$2,152$1,405$588,254
107 ($3,557)$2,147$1,410$586,844
108 ($3,557)$2,142$1,415$585,429
Year 10 - 109 ($3,557)$2,137$1,420$584,008
110 ($3,557)$2,132$1,425$582,583
111 ($3,557)$2,126$1,431$581,153
112 ($3,557)$2,121$1,436$579,717
113 ($3,557)$2,116$1,441$578,276
114 ($3,557)$2,111$1,446$576,829
115 ($3,557)$2,105$1,452$575,378
116 ($3,557)$2,100$1,457$573,921
117 ($3,557)$2,095$1,462$572,459
118 ($3,557)$2,089$1,468$570,991
119 ($3,557)$2,084$1,473$569,518
120 ($3,557)$2,079$1,478$568,040
Year 11 - 121 ($3,557)$2,073$1,484$566,556
122 ($3,557)$2,068$1,489$565,067
123 ($3,557)$2,062$1,495$563,573
124 ($3,557)$2,057$1,500$562,073
125 ($3,557)$2,052$1,505$560,567
126 ($3,557)$2,046$1,511$559,056
127 ($3,557)$2,041$1,516$557,540
128 ($3,557)$2,035$1,522$556,018
129 ($3,557)$2,029$1,528$554,490
130 ($3,557)$2,024$1,533$552,957
131 ($3,557)$2,018$1,539$551,419
132 ($3,557)$2,013$1,544$549,874
Year 12 - 133 ($3,557)$2,007$1,550$548,324
134 ($3,557)$2,001$1,556$546,769
135 ($3,557)$1,996$1,561$545,207
136 ($3,557)$1,990$1,567$543,640
137 ($3,557)$1,984$1,573$542,068
138 ($3,557)$1,979$1,578$540,489
139 ($3,557)$1,973$1,584$538,905
140 ($3,557)$1,967$1,590$537,315
141 ($3,557)$1,961$1,596$535,719
142 ($3,557)$1,955$1,602$534,117
143 ($3,557)$1,950$1,607$532,510
144 ($3,557)$1,944$1,613$530,897
Year 13 - 145 ($3,557)$1,938$1,619$529,277
146 ($3,557)$1,932$1,625$527,652
147 ($3,557)$1,926$1,631$526,021
148 ($3,557)$1,920$1,637$524,384
149 ($3,557)$1,914$1,643$522,741
150 ($3,557)$1,908$1,649$521,092
151 ($3,557)$1,902$1,655$519,437
152 ($3,557)$1,896$1,661$517,776
153 ($3,557)$1,890$1,667$516,109
154 ($3,557)$1,884$1,673$514,436
155 ($3,557)$1,878$1,679$512,756
156 ($3,557)$1,872$1,685$511,071
Year 14 - 157 ($3,557)$1,865$1,692$509,379
158 ($3,557)$1,859$1,698$507,682
159 ($3,557)$1,853$1,704$505,978
160 ($3,557)$1,847$1,710$504,267
161 ($3,557)$1,841$1,716$502,551
162 ($3,557)$1,834$1,723$500,828
163 ($3,557)$1,828$1,729$499,099
164 ($3,557)$1,822$1,735$497,364
165 ($3,557)$1,815$1,742$495,622
166 ($3,557)$1,809$1,748$493,874
167 ($3,557)$1,803$1,754$492,120
168 ($3,557)$1,796$1,761$490,359
Year 15 - 169 ($3,557)$1,790$1,767$488,592
170 ($3,557)$1,783$1,774$486,818
171 ($3,557)$1,777$1,780$485,038
172 ($3,557)$1,770$1,787$483,252
173 ($3,557)$1,764$1,793$481,458
174 ($3,557)$1,757$1,800$479,659
175 ($3,557)$1,751$1,806$477,852
176 ($3,557)$1,744$1,813$476,040
177 ($3,557)$1,738$1,819$474,220
178 ($3,557)$1,731$1,826$472,394
179 ($3,557)$1,724$1,833$470,561
180 ($3,557)$1,718$1,839$468,722
Year 16 - 181 ($3,557)$1,711$1,846$466,876
182 ($3,557)$1,704$1,853$465,023
183 ($3,557)$1,697$1,860$463,163
184 ($3,557)$1,691$1,866$461,297
185 ($3,557)$1,684$1,873$459,423
186 ($3,557)$1,677$1,880$457,543
187 ($3,557)$1,670$1,887$455,656
188 ($3,557)$1,663$1,894$453,762
189 ($3,557)$1,656$1,901$451,862
190 ($3,557)$1,649$1,908$449,954
191 ($3,557)$1,642$1,915$448,039
192 ($3,557)$1,635$1,922$446,118
Year 17 - 193 ($3,557)$1,628$1,929$444,189
194 ($3,557)$1,621$1,936$442,253
195 ($3,557)$1,614$1,943$440,310
196 ($3,557)$1,607$1,950$438,360
197 ($3,557)$1,600$1,957$436,403
198 ($3,557)$1,593$1,964$434,439
199 ($3,557)$1,586$1,971$432,468
200 ($3,557)$1,579$1,979$430,489
201 ($3,557)$1,571$1,986$428,504
202 ($3,557)$1,564$1,993$426,511
203 ($3,557)$1,557$2,000$424,511
204 ($3,557)$1,549$2,008$422,503
Year 18 - 205 ($3,557)$1,542$2,015$420,488
206 ($3,557)$1,535$2,022$418,466
207 ($3,557)$1,527$2,030$416,436
208 ($3,557)$1,520$2,037$414,399
209 ($3,557)$1,513$2,044$412,355
210 ($3,557)$1,505$2,052$410,303
211 ($3,557)$1,498$2,059$408,243
212 ($3,557)$1,490$2,067$406,177
213 ($3,557)$1,483$2,074$404,102
214 ($3,557)$1,475$2,082$402,020
215 ($3,557)$1,467$2,090$399,930
216 ($3,557)$1,460$2,097$397,833
Year 19 - 217 ($3,557)$1,452$2,105$395,728
218 ($3,557)$1,444$2,113$393,616
219 ($3,557)$1,437$2,120$391,495
220 ($3,557)$1,429$2,128$389,367
221 ($3,557)$1,421$2,136$387,231
222 ($3,557)$1,413$2,144$385,088
223 ($3,557)$1,406$2,151$382,936
224 ($3,557)$1,398$2,159$380,777
225 ($3,557)$1,390$2,167$378,610
226 ($3,557)$1,382$2,175$376,435
227 ($3,557)$1,374$2,183$374,252
228 ($3,557)$1,366$2,191$372,061
Year 20 - 229 ($3,557)$1,358$2,199$369,862
230 ($3,557)$1,350$2,207$367,655
231 ($3,557)$1,342$2,215$365,440
232 ($3,557)$1,334$2,223$363,217
233 ($3,557)$1,326$2,231$360,985
234 ($3,557)$1,318$2,239$358,746
235 ($3,557)$1,309$2,248$356,498
236 ($3,557)$1,301$2,256$354,243
237 ($3,557)$1,293$2,264$351,978
238 ($3,557)$1,285$2,272$349,706
239 ($3,557)$1,276$2,281$347,426
240 ($3,557)$1,268$2,289$345,137
Year 21 - 241 ($3,557)$1,260$2,297$342,839
242 ($3,557)$1,251$2,306$340,534
243 ($3,557)$1,243$2,314$338,220
244 ($3,557)$1,235$2,323$335,897
245 ($3,557)$1,226$2,331$333,566
246 ($3,557)$1,218$2,339$331,227
247 ($3,557)$1,209$2,348$328,879
248 ($3,557)$1,200$2,357$326,522
249 ($3,557)$1,192$2,365$324,157
250 ($3,557)$1,183$2,374$321,783
251 ($3,557)$1,175$2,383$319,401
252 ($3,557)$1,166$2,391$317,009
Year 22 - 253 ($3,557)$1,157$2,400$314,609
254 ($3,557)$1,148$2,409$312,201
255 ($3,557)$1,140$2,417$309,783
256 ($3,557)$1,131$2,426$307,357
257 ($3,557)$1,122$2,435$304,922
258 ($3,557)$1,113$2,444$302,478
259 ($3,557)$1,104$2,453$300,025
260 ($3,557)$1,095$2,462$297,563
261 ($3,557)$1,086$2,471$295,092
262 ($3,557)$1,077$2,480$292,612
263 ($3,557)$1,068$2,489$290,123
264 ($3,557)$1,059$2,498$287,625
Year 23 - 265 ($3,557)$1,050$2,507$285,118
266 ($3,557)$1,041$2,516$282,602
267 ($3,557)$1,031$2,526$280,076
268 ($3,557)$1,022$2,535$277,541
269 ($3,557)$1,013$2,544$274,997
270 ($3,557)$1,004$2,553$272,444
271 ($3,557)$994$2,563$269,881
272 ($3,557)$985$2,572$267,309
273 ($3,557)$976$2,581$264,728
274 ($3,557)$966$2,591$262,137
275 ($3,557)$957$2,600$259,537
276 ($3,557)$947$2,610$256,927
Year 24 - 277 ($3,557)$938$2,619$254,308
278 ($3,557)$928$2,629$251,679
279 ($3,557)$919$2,638$249,041
280 ($3,557)$909$2,648$246,393
281 ($3,557)$899$2,658$243,735
282 ($3,557)$890$2,667$241,068
283 ($3,557)$880$2,677$238,391
284 ($3,557)$870$2,687$235,704
285 ($3,557)$860$2,697$233,007
286 ($3,557)$850$2,707$230,301
287 ($3,557)$841$2,716$227,584
288 ($3,557)$831$2,726$224,858
Year 25 - 289 ($3,557)$821$2,736$222,122
290 ($3,557)$811$2,746$219,375
291 ($3,557)$801$2,756$216,619
292 ($3,557)$791$2,766$213,853
293 ($3,557)$781$2,776$211,076
294 ($3,557)$770$2,787$208,290
295 ($3,557)$760$2,797$205,493
296 ($3,557)$750$2,807$202,686
297 ($3,557)$740$2,817$199,869
298 ($3,557)$730$2,827$197,041
299 ($3,557)$719$2,838$194,204
300 ($3,557)$709$2,848$191,355
Year 26 - 301 ($3,557)$698$2,859$188,497
302 ($3,557)$688$2,869$185,628
303 ($3,557)$678$2,879$182,748
304 ($3,557)$667$2,890$179,858
305 ($3,557)$656$2,901$176,958
306 ($3,557)$646$2,911$174,047
307 ($3,557)$635$2,922$171,125
308 ($3,557)$625$2,932$168,193
309 ($3,557)$614$2,943$165,250
310 ($3,557)$603$2,954$162,296
311 ($3,557)$592$2,965$159,331
312 ($3,557)$582$2,975$156,356
Year 27 - 313 ($3,557)$571$2,986$153,369
314 ($3,557)$560$2,997$150,372
315 ($3,557)$549$3,008$147,364
316 ($3,557)$538$3,019$144,345
317 ($3,557)$527$3,030$141,315
318 ($3,557)$516$3,041$138,273
319 ($3,557)$505$3,052$135,221
320 ($3,557)$494$3,063$132,158
321 ($3,557)$482$3,075$129,083
322 ($3,557)$471$3,086$125,997
323 ($3,557)$460$3,097$122,900
324 ($3,557)$449$3,108$119,792
Year 28 - 325 ($3,557)$437$3,120$116,672
326 ($3,557)$426$3,131$113,541
327 ($3,557)$414$3,143$110,398
328 ($3,557)$403$3,154$107,244
329 ($3,557)$391$3,166$104,078
330 ($3,557)$380$3,177$100,901
331 ($3,557)$368$3,189$97,713
332 ($3,557)$357$3,200$94,512
333 ($3,557)$345$3,212$91,300
334 ($3,557)$333$3,224$88,076
335 ($3,557)$321$3,236$84,841
336 ($3,557)$310$3,247$81,594
Year 29 - 337 ($3,557)$298$3,259$78,334
338 ($3,557)$286$3,271$75,063
339 ($3,557)$274$3,283$71,780
340 ($3,557)$262$3,295$68,485
341 ($3,557)$250$3,307$65,178
342 ($3,557)$238$3,319$61,859
343 ($3,557)$226$3,331$58,528
344 ($3,557)$214$3,343$55,184
345 ($3,557)$201$3,356$51,829
346 ($3,557)$189$3,368$48,461
347 ($3,557)$177$3,380$45,081
348 ($3,557)$165$3,392$41,688
Year 30 - 349 ($3,557)$152$3,405$38,284
350 ($3,557)$140$3,417$34,866
351 ($3,557)$127$3,430$31,437
352 ($3,557)$115$3,442$27,994
353 ($3,557)$102$3,455$24,539
354 ($3,557)$90$3,467$21,072
355 ($3,557)$77$3,480$17,592
356 ($3,557)$64$3,493$14,099
357 ($3,557)$51$3,506$10,594
358 ($3,557)$39$3,518$7,075
359 ($3,557)$26$3,531$3,544
360 ($3,557)$13$3,544$0
TOTALS$568,524$712,000$1,280,524

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.