« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($178,000) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,358 360 $496,980 $1,208,980

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $890,000
Down Payment $178,000$712,000
Year 1 - 1 ($3,358)$2,314$1,044$710,956
2 ($3,358)$2,311$1,048$709,908
3 ($3,358)$2,307$1,051$708,857
4 ($3,358)$2,304$1,054$707,802
5 ($3,358)$2,300$1,058$706,745
6 ($3,358)$2,297$1,061$705,683
7 ($3,358)$2,293$1,065$704,618
8 ($3,358)$2,290$1,068$703,550
9 ($3,358)$2,287$1,072$702,478
10 ($3,358)$2,283$1,075$701,403
11 ($3,358)$2,280$1,079$700,324
12 ($3,358)$2,276$1,082$699,242
Year 2 - 13 ($3,358)$2,273$1,086$698,156
14 ($3,358)$2,269$1,089$697,067
15 ($3,358)$2,265$1,093$695,974
16 ($3,358)$2,262$1,096$694,878
17 ($3,358)$2,258$1,100$693,778
18 ($3,358)$2,255$1,103$692,675
19 ($3,358)$2,251$1,107$691,568
20 ($3,358)$2,248$1,111$690,457
21 ($3,358)$2,244$1,114$689,343
22 ($3,358)$2,240$1,118$688,225
23 ($3,358)$2,237$1,122$687,103
24 ($3,358)$2,233$1,125$685,978
Year 3 - 25 ($3,358)$2,229$1,129$684,849
26 ($3,358)$2,226$1,133$683,717
27 ($3,358)$2,222$1,136$682,580
28 ($3,358)$2,218$1,140$681,440
29 ($3,358)$2,215$1,144$680,297
30 ($3,358)$2,211$1,147$679,150
31 ($3,358)$2,207$1,151$677,999
32 ($3,358)$2,203$1,155$676,844
33 ($3,358)$2,200$1,159$675,685
34 ($3,358)$2,196$1,162$674,523
35 ($3,358)$2,192$1,166$673,357
36 ($3,358)$2,188$1,170$672,187
Year 4 - 37 ($3,358)$2,185$1,174$671,013
38 ($3,358)$2,181$1,177$669,836
39 ($3,358)$2,177$1,181$668,654
40 ($3,358)$2,173$1,185$667,469
41 ($3,358)$2,169$1,189$666,280
42 ($3,358)$2,165$1,193$665,087
43 ($3,358)$2,162$1,197$663,891
44 ($3,358)$2,158$1,201$662,690
45 ($3,358)$2,154$1,205$661,486
46 ($3,358)$2,150$1,208$660,277
47 ($3,358)$2,146$1,212$659,065
48 ($3,358)$2,142$1,216$657,848
Year 5 - 49 ($3,358)$2,138$1,220$656,628
50 ($3,358)$2,134$1,224$655,404
51 ($3,358)$2,130$1,228$654,176
52 ($3,358)$2,126$1,232$652,943
53 ($3,358)$2,122$1,236$651,707
54 ($3,358)$2,118$1,240$650,467
55 ($3,358)$2,114$1,244$649,223
56 ($3,358)$2,110$1,248$647,974
57 ($3,358)$2,106$1,252$646,722
58 ($3,358)$2,102$1,256$645,466
59 ($3,358)$2,098$1,261$644,205
60 ($3,358)$2,094$1,265$642,941
Year 6 - 61 ($3,358)$2,090$1,269$641,672
62 ($3,358)$2,085$1,273$640,399
63 ($3,358)$2,081$1,277$639,122
64 ($3,358)$2,077$1,281$637,841
65 ($3,358)$2,073$1,285$636,556
66 ($3,358)$2,069$1,289$635,266
67 ($3,358)$2,065$1,294$633,972
68 ($3,358)$2,060$1,298$632,675
69 ($3,358)$2,056$1,302$631,372
70 ($3,358)$2,052$1,306$630,066
71 ($3,358)$2,048$1,311$628,756
72 ($3,358)$2,043$1,315$627,441
Year 7 - 73 ($3,358)$2,039$1,319$626,122
74 ($3,358)$2,035$1,323$624,798
75 ($3,358)$2,031$1,328$623,471
76 ($3,358)$2,026$1,332$622,139
77 ($3,358)$2,022$1,336$620,802
78 ($3,358)$2,018$1,341$619,462
79 ($3,358)$2,013$1,345$618,117
80 ($3,358)$2,009$1,349$616,767
81 ($3,358)$2,004$1,354$615,413
82 ($3,358)$2,000$1,358$614,055
83 ($3,358)$1,996$1,363$612,693
84 ($3,358)$1,991$1,367$611,326
Year 8 - 85 ($3,358)$1,987$1,371$609,954
86 ($3,358)$1,982$1,376$608,578
87 ($3,358)$1,978$1,380$607,198
88 ($3,358)$1,973$1,385$605,813
89 ($3,358)$1,969$1,389$604,424
90 ($3,358)$1,964$1,394$603,030
91 ($3,358)$1,960$1,398$601,631
92 ($3,358)$1,955$1,403$600,228
93 ($3,358)$1,951$1,408$598,821
94 ($3,358)$1,946$1,412$597,409
95 ($3,358)$1,942$1,417$595,992
96 ($3,358)$1,937$1,421$594,571
Year 9 - 97 ($3,358)$1,932$1,426$593,145
98 ($3,358)$1,928$1,431$591,714
99 ($3,358)$1,923$1,435$590,279
100 ($3,358)$1,918$1,440$588,839
101 ($3,358)$1,914$1,445$587,394
102 ($3,358)$1,909$1,449$585,945
103 ($3,358)$1,904$1,454$584,491
104 ($3,358)$1,900$1,459$583,033
105 ($3,358)$1,895$1,463$581,569
106 ($3,358)$1,890$1,468$580,101
107 ($3,358)$1,885$1,473$578,628
108 ($3,358)$1,881$1,478$577,150
Year 10 - 109 ($3,358)$1,876$1,483$575,668
110 ($3,358)$1,871$1,487$574,180
111 ($3,358)$1,866$1,492$572,688
112 ($3,358)$1,861$1,497$571,191
113 ($3,358)$1,856$1,502$569,689
114 ($3,358)$1,851$1,507$568,182
115 ($3,358)$1,847$1,512$566,671
116 ($3,358)$1,842$1,517$565,154
117 ($3,358)$1,837$1,522$563,633
118 ($3,358)$1,832$1,526$562,106
119 ($3,358)$1,827$1,531$560,575
120 ($3,358)$1,822$1,536$559,038
Year 11 - 121 ($3,358)$1,817$1,541$557,497
122 ($3,358)$1,812$1,546$555,951
123 ($3,358)$1,807$1,551$554,399
124 ($3,358)$1,802$1,556$552,843
125 ($3,358)$1,797$1,562$551,281
126 ($3,358)$1,792$1,567$549,714
127 ($3,358)$1,787$1,572$548,143
128 ($3,358)$1,781$1,577$546,566
129 ($3,358)$1,776$1,582$544,984
130 ($3,358)$1,771$1,587$543,397
131 ($3,358)$1,766$1,592$541,805
132 ($3,358)$1,761$1,597$540,207
Year 12 - 133 ($3,358)$1,756$1,603$538,605
134 ($3,358)$1,750$1,608$536,997
135 ($3,358)$1,745$1,613$535,384
136 ($3,358)$1,740$1,618$533,766
137 ($3,358)$1,735$1,624$532,142
138 ($3,358)$1,729$1,629$530,513
139 ($3,358)$1,724$1,634$528,879
140 ($3,358)$1,719$1,639$527,240
141 ($3,358)$1,714$1,645$525,595
142 ($3,358)$1,708$1,650$523,945
143 ($3,358)$1,703$1,655$522,289
144 ($3,358)$1,697$1,661$520,629
Year 13 - 145 ($3,358)$1,692$1,666$518,962
146 ($3,358)$1,687$1,672$517,291
147 ($3,358)$1,681$1,677$515,614
148 ($3,358)$1,676$1,683$513,931
149 ($3,358)$1,670$1,688$512,243
150 ($3,358)$1,665$1,693$510,550
151 ($3,358)$1,659$1,699$508,851
152 ($3,358)$1,654$1,705$507,146
153 ($3,358)$1,648$1,710$505,436
154 ($3,358)$1,643$1,716$503,720
155 ($3,358)$1,637$1,721$501,999
156 ($3,358)$1,631$1,727$500,272
Year 14 - 157 ($3,358)$1,626$1,732$498,540
158 ($3,358)$1,620$1,738$496,802
159 ($3,358)$1,615$1,744$495,058
160 ($3,358)$1,609$1,749$493,309
161 ($3,358)$1,603$1,755$491,554
162 ($3,358)$1,598$1,761$489,793
163 ($3,358)$1,592$1,766$488,027
164 ($3,358)$1,586$1,772$486,255
165 ($3,358)$1,580$1,778$484,477
166 ($3,358)$1,575$1,784$482,693
167 ($3,358)$1,569$1,790$480,903
168 ($3,358)$1,563$1,795$479,108
Year 15 - 169 ($3,358)$1,557$1,801$477,307
170 ($3,358)$1,551$1,807$475,500
171 ($3,358)$1,545$1,813$473,687
172 ($3,358)$1,539$1,819$471,868
173 ($3,358)$1,534$1,825$470,043
174 ($3,358)$1,528$1,831$468,213
175 ($3,358)$1,522$1,837$466,376
176 ($3,358)$1,516$1,843$464,534
177 ($3,358)$1,510$1,849$462,685
178 ($3,358)$1,504$1,855$460,831
179 ($3,358)$1,498$1,861$458,970
180 ($3,358)$1,492$1,867$457,103
Year 16 - 181 ($3,358)$1,486$1,873$455,231
182 ($3,358)$1,479$1,879$453,352
183 ($3,358)$1,473$1,885$451,467
184 ($3,358)$1,467$1,891$449,576
185 ($3,358)$1,461$1,897$447,679
186 ($3,358)$1,455$1,903$445,776
187 ($3,358)$1,449$1,910$443,866
188 ($3,358)$1,443$1,916$441,950
189 ($3,358)$1,436$1,922$440,028
190 ($3,358)$1,430$1,928$438,100
191 ($3,358)$1,424$1,934$436,166
192 ($3,358)$1,418$1,941$434,225
Year 17 - 193 ($3,358)$1,411$1,947$432,278
194 ($3,358)$1,405$1,953$430,325
195 ($3,358)$1,399$1,960$428,365
196 ($3,358)$1,392$1,966$426,399
197 ($3,358)$1,386$1,972$424,426
198 ($3,358)$1,379$1,979$422,447
199 ($3,358)$1,373$1,985$420,462
200 ($3,358)$1,367$1,992$418,470
201 ($3,358)$1,360$1,998$416,472
202 ($3,358)$1,354$2,005$414,467
203 ($3,358)$1,347$2,011$412,456
204 ($3,358)$1,340$2,018$410,438
Year 18 - 205 ($3,358)$1,334$2,024$408,414
206 ($3,358)$1,327$2,031$406,383
207 ($3,358)$1,321$2,038$404,345
208 ($3,358)$1,314$2,044$402,301
209 ($3,358)$1,307$2,051$400,250
210 ($3,358)$1,301$2,057$398,193
211 ($3,358)$1,294$2,064$396,129
212 ($3,358)$1,287$2,071$394,058
213 ($3,358)$1,281$2,078$391,980
214 ($3,358)$1,274$2,084$389,896
215 ($3,358)$1,267$2,091$387,805
216 ($3,358)$1,260$2,098$385,707
Year 19 - 217 ($3,358)$1,254$2,105$383,602
218 ($3,358)$1,247$2,112$381,491
219 ($3,358)$1,240$2,118$379,372
220 ($3,358)$1,233$2,125$377,247
221 ($3,358)$1,226$2,132$375,115
222 ($3,358)$1,219$2,139$372,976
223 ($3,358)$1,212$2,146$370,829
224 ($3,358)$1,205$2,153$368,676
225 ($3,358)$1,198$2,160$366,516
226 ($3,358)$1,191$2,167$364,349
227 ($3,358)$1,184$2,174$362,175
228 ($3,358)$1,177$2,181$359,994
Year 20 - 229 ($3,358)$1,170$2,188$357,806
230 ($3,358)$1,163$2,195$355,610
231 ($3,358)$1,156$2,203$353,408
232 ($3,358)$1,149$2,210$351,198
233 ($3,358)$1,141$2,217$348,981
234 ($3,358)$1,134$2,224$346,757
235 ($3,358)$1,127$2,231$344,526
236 ($3,358)$1,120$2,239$342,287
237 ($3,358)$1,112$2,246$340,041
238 ($3,358)$1,105$2,253$337,788
239 ($3,358)$1,098$2,260$335,528
240 ($3,358)$1,090$2,268$333,260
Year 21 - 241 ($3,358)$1,083$2,275$330,985
242 ($3,358)$1,076$2,283$328,702
243 ($3,358)$1,068$2,290$326,412
244 ($3,358)$1,061$2,297$324,115
245 ($3,358)$1,053$2,305$321,810
246 ($3,358)$1,046$2,312$319,497
247 ($3,358)$1,038$2,320$317,177
248 ($3,358)$1,031$2,327$314,850
249 ($3,358)$1,023$2,335$312,515
250 ($3,358)$1,016$2,343$310,172
251 ($3,358)$1,008$2,350$307,822
252 ($3,358)$1,000$2,358$305,464
Year 22 - 253 ($3,358)$993$2,366$303,099
254 ($3,358)$985$2,373$300,726
255 ($3,358)$977$2,381$298,345
256 ($3,358)$970$2,389$295,956
257 ($3,358)$962$2,396$293,560
258 ($3,358)$954$2,404$291,155
259 ($3,358)$946$2,412$288,743
260 ($3,358)$938$2,420$286,323
261 ($3,358)$931$2,428$283,896
262 ($3,358)$923$2,436$281,460
263 ($3,358)$915$2,444$279,017
264 ($3,358)$907$2,451$276,565
Year 23 - 265 ($3,358)$899$2,459$274,106
266 ($3,358)$891$2,467$271,638
267 ($3,358)$883$2,475$269,163
268 ($3,358)$875$2,483$266,679
269 ($3,358)$867$2,492$264,188
270 ($3,358)$859$2,500$261,688
271 ($3,358)$850$2,508$259,180
272 ($3,358)$842$2,516$256,664
273 ($3,358)$834$2,524$254,140
274 ($3,358)$826$2,532$251,608
275 ($3,358)$818$2,541$249,067
276 ($3,358)$809$2,549$246,518
Year 24 - 277 ($3,358)$801$2,557$243,961
278 ($3,358)$793$2,565$241,396
279 ($3,358)$785$2,574$238,822
280 ($3,358)$776$2,582$236,240
281 ($3,358)$768$2,590$233,650
282 ($3,358)$759$2,599$231,051
283 ($3,358)$751$2,607$228,443
284 ($3,358)$742$2,616$225,828
285 ($3,358)$734$2,624$223,203
286 ($3,358)$725$2,633$220,570
287 ($3,358)$717$2,641$217,929
288 ($3,358)$708$2,650$215,279
Year 25 - 289 ($3,358)$700$2,659$212,620
290 ($3,358)$691$2,667$209,953
291 ($3,358)$682$2,676$207,277
292 ($3,358)$674$2,685$204,592
293 ($3,358)$665$2,693$201,899
294 ($3,358)$656$2,702$199,197
295 ($3,358)$647$2,711$196,486
296 ($3,358)$639$2,720$193,766
297 ($3,358)$630$2,729$191,038
298 ($3,358)$621$2,737$188,300
299 ($3,358)$612$2,746$185,554
300 ($3,358)$603$2,755$182,799
Year 26 - 301 ($3,358)$594$2,764$180,035
302 ($3,358)$585$2,773$177,262
303 ($3,358)$576$2,782$174,479
304 ($3,358)$567$2,791$171,688
305 ($3,358)$558$2,800$168,888
306 ($3,358)$549$2,809$166,079
307 ($3,358)$540$2,819$163,260
308 ($3,358)$531$2,828$160,432
309 ($3,358)$521$2,837$157,595
310 ($3,358)$512$2,846$154,749
311 ($3,358)$503$2,855$151,894
312 ($3,358)$494$2,865$149,029
Year 27 - 313 ($3,358)$484$2,874$146,155
314 ($3,358)$475$2,883$143,272
315 ($3,358)$466$2,893$140,380
316 ($3,358)$456$2,902$137,477
317 ($3,358)$447$2,911$134,566
318 ($3,358)$437$2,921$131,645
319 ($3,358)$428$2,930$128,715
320 ($3,358)$418$2,940$125,775
321 ($3,358)$409$2,950$122,825
322 ($3,358)$399$2,959$119,866
323 ($3,358)$390$2,969$116,897
324 ($3,358)$380$2,978$113,919
Year 28 - 325 ($3,358)$370$2,988$110,931
326 ($3,358)$361$2,998$107,933
327 ($3,358)$351$3,007$104,926
328 ($3,358)$341$3,017$101,908
329 ($3,358)$331$3,027$98,881
330 ($3,358)$321$3,037$95,844
331 ($3,358)$311$3,047$92,798
332 ($3,358)$302$3,057$89,741
333 ($3,358)$292$3,067$86,674
334 ($3,358)$282$3,077$83,598
335 ($3,358)$272$3,087$80,511
336 ($3,358)$262$3,097$77,415
Year 29 - 337 ($3,358)$252$3,107$74,308
338 ($3,358)$242$3,117$71,191
339 ($3,358)$231$3,127$68,064
340 ($3,358)$221$3,137$64,927
341 ($3,358)$211$3,147$61,780
342 ($3,358)$201$3,157$58,622
343 ($3,358)$191$3,168$55,455
344 ($3,358)$180$3,178$52,277
345 ($3,358)$170$3,188$49,088
346 ($3,358)$160$3,199$45,889
347 ($3,358)$149$3,209$42,680
348 ($3,358)$139$3,220$39,461
Year 30 - 349 ($3,358)$128$3,230$36,231
350 ($3,358)$118$3,241$32,990
351 ($3,358)$107$3,251$29,739
352 ($3,358)$97$3,262$26,478
353 ($3,358)$86$3,272$23,205
354 ($3,358)$75$3,283$19,922
355 ($3,358)$65$3,294$16,629
356 ($3,358)$54$3,304$13,325
357 ($3,358)$43$3,315$10,010
358 ($3,358)$33$3,326$6,684
359 ($3,358)$22$3,337$3,347
360 ($3,358)$11$3,347$0
TOTALS$496,980$712,000$1,208,980

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.