« Back to all home prices

Mortgage Payment Schedule for a $891,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($178,200) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,354 360 $494,600 $1,207,400

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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

NMLS #: 3294 | State Lic #: MC-1971
$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 #: 258821
$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: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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 #: 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 #: 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 #: 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

NMLS #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 790396
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 30 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  $891,000
Down Payment $178,200$712,800
Year 1 - 1 ($3,354)$2,305$1,049$711,751
2 ($3,354)$2,301$1,053$710,698
3 ($3,354)$2,298$1,056$709,642
4 ($3,354)$2,295$1,059$708,583
5 ($3,354)$2,291$1,063$707,520
6 ($3,354)$2,288$1,066$706,454
7 ($3,354)$2,284$1,070$705,384
8 ($3,354)$2,281$1,073$704,311
9 ($3,354)$2,277$1,077$703,234
10 ($3,354)$2,274$1,080$702,154
11 ($3,354)$2,270$1,084$701,071
12 ($3,354)$2,267$1,087$699,984
Year 2 - 13 ($3,354)$2,263$1,091$698,893
14 ($3,354)$2,260$1,094$697,799
15 ($3,354)$2,256$1,098$696,701
16 ($3,354)$2,253$1,101$695,600
17 ($3,354)$2,249$1,105$694,495
18 ($3,354)$2,246$1,108$693,387
19 ($3,354)$2,242$1,112$692,275
20 ($3,354)$2,238$1,116$691,159
21 ($3,354)$2,235$1,119$690,040
22 ($3,354)$2,231$1,123$688,918
23 ($3,354)$2,227$1,126$687,791
24 ($3,354)$2,224$1,130$686,661
Year 3 - 25 ($3,354)$2,220$1,134$685,527
26 ($3,354)$2,217$1,137$684,390
27 ($3,354)$2,213$1,141$683,249
28 ($3,354)$2,209$1,145$682,104
29 ($3,354)$2,205$1,148$680,956
30 ($3,354)$2,202$1,152$679,804
31 ($3,354)$2,198$1,156$678,648
32 ($3,354)$2,194$1,160$677,488
33 ($3,354)$2,191$1,163$676,325
34 ($3,354)$2,187$1,167$675,158
35 ($3,354)$2,183$1,171$673,987
36 ($3,354)$2,179$1,175$672,812
Year 4 - 37 ($3,354)$2,175$1,178$671,634
38 ($3,354)$2,172$1,182$670,452
39 ($3,354)$2,168$1,186$669,265
40 ($3,354)$2,164$1,190$668,076
41 ($3,354)$2,160$1,194$666,882
42 ($3,354)$2,156$1,198$665,684
43 ($3,354)$2,152$1,202$664,483
44 ($3,354)$2,148$1,205$663,277
45 ($3,354)$2,145$1,209$662,068
46 ($3,354)$2,141$1,213$660,855
47 ($3,354)$2,137$1,217$659,638
48 ($3,354)$2,133$1,221$658,417
Year 5 - 49 ($3,354)$2,129$1,225$657,192
50 ($3,354)$2,125$1,229$655,963
51 ($3,354)$2,121$1,233$654,730
52 ($3,354)$2,117$1,237$653,493
53 ($3,354)$2,113$1,241$652,252
54 ($3,354)$2,109$1,245$651,007
55 ($3,354)$2,105$1,249$649,758
56 ($3,354)$2,101$1,253$648,505
57 ($3,354)$2,097$1,257$647,248
58 ($3,354)$2,093$1,261$645,987
59 ($3,354)$2,089$1,265$644,721
60 ($3,354)$2,085$1,269$643,452
Year 6 - 61 ($3,354)$2,080$1,273$642,179
62 ($3,354)$2,076$1,278$640,901
63 ($3,354)$2,072$1,282$639,620
64 ($3,354)$2,068$1,286$638,334
65 ($3,354)$2,064$1,290$637,044
66 ($3,354)$2,060$1,294$635,750
67 ($3,354)$2,056$1,298$634,452
68 ($3,354)$2,051$1,302$633,149
69 ($3,354)$2,047$1,307$631,842
70 ($3,354)$2,043$1,311$630,531
71 ($3,354)$2,039$1,315$629,216
72 ($3,354)$2,034$1,319$627,897
Year 7 - 73 ($3,354)$2,030$1,324$626,573
74 ($3,354)$2,026$1,328$625,245
75 ($3,354)$2,022$1,332$623,913
76 ($3,354)$2,017$1,337$622,576
77 ($3,354)$2,013$1,341$621,235
78 ($3,354)$2,009$1,345$619,890
79 ($3,354)$2,004$1,350$618,541
80 ($3,354)$2,000$1,354$617,187
81 ($3,354)$1,996$1,358$615,828
82 ($3,354)$1,991$1,363$614,466
83 ($3,354)$1,987$1,367$613,099
84 ($3,354)$1,982$1,372$611,727
Year 8 - 85 ($3,354)$1,978$1,376$610,351
86 ($3,354)$1,973$1,380$608,971
87 ($3,354)$1,969$1,385$607,586
88 ($3,354)$1,965$1,389$606,196
89 ($3,354)$1,960$1,394$604,802
90 ($3,354)$1,956$1,398$603,404
91 ($3,354)$1,951$1,403$602,001
92 ($3,354)$1,946$1,407$600,594
93 ($3,354)$1,942$1,412$599,182
94 ($3,354)$1,937$1,417$597,765
95 ($3,354)$1,933$1,421$596,344
96 ($3,354)$1,928$1,426$594,918
Year 9 - 97 ($3,354)$1,924$1,430$593,488
98 ($3,354)$1,919$1,435$592,053
99 ($3,354)$1,914$1,440$590,614
100 ($3,354)$1,910$1,444$589,169
101 ($3,354)$1,905$1,449$587,720
102 ($3,354)$1,900$1,454$586,267
103 ($3,354)$1,896$1,458$584,809
104 ($3,354)$1,891$1,463$583,346
105 ($3,354)$1,886$1,468$581,878
106 ($3,354)$1,881$1,472$580,405
107 ($3,354)$1,877$1,477$578,928
108 ($3,354)$1,872$1,482$577,446
Year 10 - 109 ($3,354)$1,867$1,487$575,959
110 ($3,354)$1,862$1,492$574,468
111 ($3,354)$1,857$1,496$572,971
112 ($3,354)$1,853$1,501$571,470
113 ($3,354)$1,848$1,506$569,964
114 ($3,354)$1,843$1,511$568,453
115 ($3,354)$1,838$1,516$566,937
116 ($3,354)$1,833$1,521$565,416
117 ($3,354)$1,828$1,526$563,890
118 ($3,354)$1,823$1,531$562,360
119 ($3,354)$1,818$1,536$560,824
120 ($3,354)$1,813$1,541$559,284
Year 11 - 121 ($3,354)$1,808$1,546$557,738
122 ($3,354)$1,803$1,551$556,188
123 ($3,354)$1,798$1,556$554,632
124 ($3,354)$1,793$1,561$553,071
125 ($3,354)$1,788$1,566$551,506
126 ($3,354)$1,783$1,571$549,935
127 ($3,354)$1,778$1,576$548,359
128 ($3,354)$1,773$1,581$546,778
129 ($3,354)$1,768$1,586$545,193
130 ($3,354)$1,763$1,591$543,601
131 ($3,354)$1,758$1,596$542,005
132 ($3,354)$1,752$1,601$540,404
Year 12 - 133 ($3,354)$1,747$1,607$538,797
134 ($3,354)$1,742$1,612$537,185
135 ($3,354)$1,737$1,617$535,568
136 ($3,354)$1,732$1,622$533,946
137 ($3,354)$1,726$1,627$532,319
138 ($3,354)$1,721$1,633$530,686
139 ($3,354)$1,716$1,638$529,048
140 ($3,354)$1,711$1,643$527,405
141 ($3,354)$1,705$1,649$525,756
142 ($3,354)$1,700$1,654$524,102
143 ($3,354)$1,695$1,659$522,443
144 ($3,354)$1,689$1,665$520,778
Year 13 - 145 ($3,354)$1,684$1,670$519,108
146 ($3,354)$1,678$1,675$517,433
147 ($3,354)$1,673$1,681$515,752
148 ($3,354)$1,668$1,686$514,066
149 ($3,354)$1,662$1,692$512,374
150 ($3,354)$1,657$1,697$510,677
151 ($3,354)$1,651$1,703$508,974
152 ($3,354)$1,646$1,708$507,266
153 ($3,354)$1,640$1,714$505,552
154 ($3,354)$1,635$1,719$503,833
155 ($3,354)$1,629$1,725$502,108
156 ($3,354)$1,623$1,730$500,377
Year 14 - 157 ($3,354)$1,618$1,736$498,641
158 ($3,354)$1,612$1,742$496,900
159 ($3,354)$1,607$1,747$495,153
160 ($3,354)$1,601$1,753$493,400
161 ($3,354)$1,595$1,759$491,641
162 ($3,354)$1,590$1,764$489,877
163 ($3,354)$1,584$1,770$488,107
164 ($3,354)$1,578$1,776$486,331
165 ($3,354)$1,572$1,781$484,550
166 ($3,354)$1,567$1,787$482,763
167 ($3,354)$1,561$1,793$480,970
168 ($3,354)$1,555$1,799$479,171
Year 15 - 169 ($3,354)$1,549$1,805$477,366
170 ($3,354)$1,543$1,810$475,556
171 ($3,354)$1,538$1,816$473,740
172 ($3,354)$1,532$1,822$471,918
173 ($3,354)$1,526$1,828$470,090
174 ($3,354)$1,520$1,834$468,256
175 ($3,354)$1,514$1,840$466,416
176 ($3,354)$1,508$1,846$464,570
177 ($3,354)$1,502$1,852$462,718
178 ($3,354)$1,496$1,858$460,860
179 ($3,354)$1,490$1,864$458,997
180 ($3,354)$1,484$1,870$457,127
Year 16 - 181 ($3,354)$1,478$1,876$455,251
182 ($3,354)$1,472$1,882$453,369
183 ($3,354)$1,466$1,888$451,481
184 ($3,354)$1,460$1,894$449,587
185 ($3,354)$1,454$1,900$447,687
186 ($3,354)$1,448$1,906$445,780
187 ($3,354)$1,441$1,913$443,868
188 ($3,354)$1,435$1,919$441,949
189 ($3,354)$1,429$1,925$440,024
190 ($3,354)$1,423$1,931$438,093
191 ($3,354)$1,417$1,937$436,156
192 ($3,354)$1,410$1,944$434,212
Year 17 - 193 ($3,354)$1,404$1,950$432,262
194 ($3,354)$1,398$1,956$430,306
195 ($3,354)$1,391$1,963$428,343
196 ($3,354)$1,385$1,969$426,374
197 ($3,354)$1,379$1,975$424,399
198 ($3,354)$1,372$1,982$422,417
199 ($3,354)$1,366$1,988$420,429
200 ($3,354)$1,359$1,995$418,435
201 ($3,354)$1,353$2,001$416,434
202 ($3,354)$1,346$2,007$414,427
203 ($3,354)$1,340$2,014$412,413
204 ($3,354)$1,333$2,020$410,392
Year 18 - 205 ($3,354)$1,327$2,027$408,365
206 ($3,354)$1,320$2,034$406,332
207 ($3,354)$1,314$2,040$404,292
208 ($3,354)$1,307$2,047$402,245
209 ($3,354)$1,301$2,053$400,192
210 ($3,354)$1,294$2,060$398,132
211 ($3,354)$1,287$2,067$396,065
212 ($3,354)$1,281$2,073$393,992
213 ($3,354)$1,274$2,080$391,912
214 ($3,354)$1,267$2,087$389,825
215 ($3,354)$1,260$2,093$387,732
216 ($3,354)$1,254$2,100$385,631
Year 19 - 217 ($3,354)$1,247$2,107$383,524
218 ($3,354)$1,240$2,114$381,411
219 ($3,354)$1,233$2,121$379,290
220 ($3,354)$1,226$2,128$377,162
221 ($3,354)$1,219$2,134$375,028
222 ($3,354)$1,213$2,141$372,887
223 ($3,354)$1,206$2,148$370,739
224 ($3,354)$1,199$2,155$368,583
225 ($3,354)$1,192$2,162$366,421
226 ($3,354)$1,185$2,169$364,252
227 ($3,354)$1,178$2,176$362,076
228 ($3,354)$1,171$2,183$359,893
Year 20 - 229 ($3,354)$1,164$2,190$357,703
230 ($3,354)$1,157$2,197$355,505
231 ($3,354)$1,149$2,204$353,301
232 ($3,354)$1,142$2,212$351,089
233 ($3,354)$1,135$2,219$348,871
234 ($3,354)$1,128$2,226$346,645
235 ($3,354)$1,121$2,233$344,412
236 ($3,354)$1,114$2,240$342,171
237 ($3,354)$1,106$2,248$339,924
238 ($3,354)$1,099$2,255$337,669
239 ($3,354)$1,092$2,262$335,407
240 ($3,354)$1,084$2,269$333,138
Year 21 - 241 ($3,354)$1,077$2,277$330,861
242 ($3,354)$1,070$2,284$328,577
243 ($3,354)$1,062$2,291$326,285
244 ($3,354)$1,055$2,299$323,986
245 ($3,354)$1,048$2,306$321,680
246 ($3,354)$1,040$2,314$319,366
247 ($3,354)$1,033$2,321$317,045
248 ($3,354)$1,025$2,329$314,716
249 ($3,354)$1,018$2,336$312,380
250 ($3,354)$1,010$2,344$310,036
251 ($3,354)$1,002$2,351$307,684
252 ($3,354)$995$2,359$305,325
Year 22 - 253 ($3,354)$987$2,367$302,959
254 ($3,354)$980$2,374$300,584
255 ($3,354)$972$2,382$298,202
256 ($3,354)$964$2,390$295,813
257 ($3,354)$956$2,397$293,415
258 ($3,354)$949$2,405$291,010
259 ($3,354)$941$2,413$288,597
260 ($3,354)$933$2,421$286,176
261 ($3,354)$925$2,429$283,748
262 ($3,354)$917$2,436$281,311
263 ($3,354)$910$2,444$278,867
264 ($3,354)$902$2,452$276,415
Year 23 - 265 ($3,354)$894$2,460$273,955
266 ($3,354)$886$2,468$271,487
267 ($3,354)$878$2,476$269,011
268 ($3,354)$870$2,484$266,526
269 ($3,354)$862$2,492$264,034
270 ($3,354)$854$2,500$261,534
271 ($3,354)$846$2,508$259,026
272 ($3,354)$838$2,516$256,510
273 ($3,354)$829$2,525$253,985
274 ($3,354)$821$2,533$251,452
275 ($3,354)$813$2,541$248,911
276 ($3,354)$805$2,549$246,362
Year 24 - 277 ($3,354)$797$2,557$243,805
278 ($3,354)$788$2,566$241,240
279 ($3,354)$780$2,574$238,666
280 ($3,354)$772$2,582$236,083
281 ($3,354)$763$2,591$233,493
282 ($3,354)$755$2,599$230,894
283 ($3,354)$747$2,607$228,287
284 ($3,354)$738$2,616$225,671
285 ($3,354)$730$2,624$223,047
286 ($3,354)$721$2,633$220,414
287 ($3,354)$713$2,641$217,773
288 ($3,354)$704$2,650$215,123
Year 25 - 289 ($3,354)$696$2,658$212,465
290 ($3,354)$687$2,667$209,798
291 ($3,354)$678$2,676$207,122
292 ($3,354)$670$2,684$204,438
293 ($3,354)$661$2,693$201,745
294 ($3,354)$652$2,702$199,044
295 ($3,354)$644$2,710$196,333
296 ($3,354)$635$2,719$193,614
297 ($3,354)$626$2,728$190,886
298 ($3,354)$617$2,737$188,150
299 ($3,354)$608$2,746$185,404
300 ($3,354)$599$2,754$182,650
Year 26 - 301 ($3,354)$591$2,763$179,886
302 ($3,354)$582$2,772$177,114
303 ($3,354)$573$2,781$174,333
304 ($3,354)$564$2,790$171,543
305 ($3,354)$555$2,799$168,743
306 ($3,354)$546$2,808$165,935
307 ($3,354)$537$2,817$163,118
308 ($3,354)$527$2,826$160,291
309 ($3,354)$518$2,836$157,456
310 ($3,354)$509$2,845$154,611
311 ($3,354)$500$2,854$151,757
312 ($3,354)$491$2,863$148,894
Year 27 - 313 ($3,354)$481$2,872$146,021
314 ($3,354)$472$2,882$143,139
315 ($3,354)$463$2,891$140,248
316 ($3,354)$453$2,900$137,348
317 ($3,354)$444$2,910$134,438
318 ($3,354)$435$2,919$131,519
319 ($3,354)$425$2,929$128,590
320 ($3,354)$416$2,938$125,652
321 ($3,354)$406$2,948$122,705
322 ($3,354)$397$2,957$119,747
323 ($3,354)$387$2,967$116,781
324 ($3,354)$378$2,976$113,804
Year 28 - 325 ($3,354)$368$2,986$110,819
326 ($3,354)$358$2,996$107,823
327 ($3,354)$349$3,005$104,818
328 ($3,354)$339$3,015$101,803
329 ($3,354)$329$3,025$98,778
330 ($3,354)$319$3,035$95,743
331 ($3,354)$310$3,044$92,699
332 ($3,354)$300$3,054$89,645
333 ($3,354)$290$3,064$86,581
334 ($3,354)$280$3,074$83,507
335 ($3,354)$270$3,084$80,423
336 ($3,354)$260$3,094$77,329
Year 29 - 337 ($3,354)$250$3,104$74,225
338 ($3,354)$240$3,114$71,112
339 ($3,354)$230$3,124$67,988
340 ($3,354)$220$3,134$64,853
341 ($3,354)$210$3,144$61,709
342 ($3,354)$200$3,154$58,555
343 ($3,354)$189$3,165$55,390
344 ($3,354)$179$3,175$52,216
345 ($3,354)$169$3,185$49,031
346 ($3,354)$159$3,195$45,835
347 ($3,354)$148$3,206$42,629
348 ($3,354)$138$3,216$39,413
Year 30 - 349 ($3,354)$127$3,226$36,187
350 ($3,354)$117$3,237$32,950
351 ($3,354)$107$3,247$29,703
352 ($3,354)$96$3,258$26,445
353 ($3,354)$86$3,268$23,177
354 ($3,354)$75$3,279$19,898
355 ($3,354)$64$3,290$16,608
356 ($3,354)$54$3,300$13,308
357 ($3,354)$43$3,311$9,997
358 ($3,354)$32$3,322$6,675
359 ($3,354)$22$3,332$3,343
360 ($3,354)$11$3,343$0
TOTALS$494,600$712,800$1,207,400

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.