« Back to all home prices

Mortgage Payment Schedule for a $892,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($178,400) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,378 360 $502,516 $1,216,116

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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

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

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $892,000
Down Payment $178,400$713,600
Year 1 - 1 ($3,378)$2,337$1,041$712,559
2 ($3,378)$2,334$1,044$711,514
3 ($3,378)$2,330$1,048$710,467
4 ($3,378)$2,327$1,051$709,415
5 ($3,378)$2,323$1,055$708,360
6 ($3,378)$2,320$1,058$707,302
7 ($3,378)$2,316$1,062$706,241
8 ($3,378)$2,313$1,065$705,175
9 ($3,378)$2,309$1,069$704,107
10 ($3,378)$2,306$1,072$703,035
11 ($3,378)$2,302$1,076$701,959
12 ($3,378)$2,299$1,079$700,880
Year 2 - 13 ($3,378)$2,295$1,083$699,797
14 ($3,378)$2,292$1,086$698,711
15 ($3,378)$2,288$1,090$697,621
16 ($3,378)$2,285$1,093$696,528
17 ($3,378)$2,281$1,097$695,431
18 ($3,378)$2,278$1,101$694,330
19 ($3,378)$2,274$1,104$693,226
20 ($3,378)$2,270$1,108$692,118
21 ($3,378)$2,267$1,111$691,007
22 ($3,378)$2,263$1,115$689,892
23 ($3,378)$2,259$1,119$688,773
24 ($3,378)$2,256$1,122$687,651
Year 3 - 25 ($3,378)$2,252$1,126$686,524
26 ($3,378)$2,248$1,130$685,395
27 ($3,378)$2,245$1,133$684,261
28 ($3,378)$2,241$1,137$683,124
29 ($3,378)$2,237$1,141$681,983
30 ($3,378)$2,233$1,145$680,839
31 ($3,378)$2,230$1,148$679,690
32 ($3,378)$2,226$1,152$678,538
33 ($3,378)$2,222$1,156$677,382
34 ($3,378)$2,218$1,160$676,223
35 ($3,378)$2,215$1,163$675,059
36 ($3,378)$2,211$1,167$673,892
Year 4 - 37 ($3,378)$2,207$1,171$672,721
38 ($3,378)$2,203$1,175$671,546
39 ($3,378)$2,199$1,179$670,367
40 ($3,378)$2,195$1,183$669,184
41 ($3,378)$2,192$1,187$667,998
42 ($3,378)$2,188$1,190$666,808
43 ($3,378)$2,184$1,194$665,613
44 ($3,378)$2,180$1,198$664,415
45 ($3,378)$2,176$1,202$663,213
46 ($3,378)$2,172$1,206$662,007
47 ($3,378)$2,168$1,210$660,797
48 ($3,378)$2,164$1,214$659,583
Year 5 - 49 ($3,378)$2,160$1,218$658,365
50 ($3,378)$2,156$1,222$657,143
51 ($3,378)$2,152$1,226$655,917
52 ($3,378)$2,148$1,230$654,687
53 ($3,378)$2,144$1,234$653,453
54 ($3,378)$2,140$1,238$652,215
55 ($3,378)$2,136$1,242$650,973
56 ($3,378)$2,132$1,246$649,727
57 ($3,378)$2,128$1,250$648,476
58 ($3,378)$2,124$1,254$647,222
59 ($3,378)$2,120$1,258$645,964
60 ($3,378)$2,116$1,263$644,701
Year 6 - 61 ($3,378)$2,111$1,267$643,434
62 ($3,378)$2,107$1,271$642,163
63 ($3,378)$2,103$1,275$640,888
64 ($3,378)$2,099$1,279$639,609
65 ($3,378)$2,095$1,283$638,326
66 ($3,378)$2,091$1,288$637,038
67 ($3,378)$2,086$1,292$635,746
68 ($3,378)$2,082$1,296$634,450
69 ($3,378)$2,078$1,300$633,150
70 ($3,378)$2,074$1,305$631,846
71 ($3,378)$2,069$1,309$630,537
72 ($3,378)$2,065$1,313$629,224
Year 7 - 73 ($3,378)$2,061$1,317$627,906
74 ($3,378)$2,056$1,322$626,585
75 ($3,378)$2,052$1,326$625,259
76 ($3,378)$2,048$1,330$623,928
77 ($3,378)$2,043$1,335$622,593
78 ($3,378)$2,039$1,339$621,254
79 ($3,378)$2,035$1,343$619,911
80 ($3,378)$2,030$1,348$618,563
81 ($3,378)$2,026$1,352$617,211
82 ($3,378)$2,021$1,357$615,854
83 ($3,378)$2,017$1,361$614,493
84 ($3,378)$2,012$1,366$613,127
Year 8 - 85 ($3,378)$2,008$1,370$611,757
86 ($3,378)$2,004$1,375$610,382
87 ($3,378)$1,999$1,379$609,003
88 ($3,378)$1,994$1,384$607,620
89 ($3,378)$1,990$1,388$606,232
90 ($3,378)$1,985$1,393$604,839
91 ($3,378)$1,981$1,397$603,442
92 ($3,378)$1,976$1,402$602,040
93 ($3,378)$1,972$1,406$600,633
94 ($3,378)$1,967$1,411$599,222
95 ($3,378)$1,962$1,416$597,807
96 ($3,378)$1,958$1,420$596,386
Year 9 - 97 ($3,378)$1,953$1,425$594,961
98 ($3,378)$1,948$1,430$593,532
99 ($3,378)$1,944$1,434$592,098
100 ($3,378)$1,939$1,439$590,659
101 ($3,378)$1,934$1,444$589,215
102 ($3,378)$1,930$1,448$587,766
103 ($3,378)$1,925$1,453$586,313
104 ($3,378)$1,920$1,458$584,855
105 ($3,378)$1,915$1,463$583,393
106 ($3,378)$1,911$1,467$581,925
107 ($3,378)$1,906$1,472$580,453
108 ($3,378)$1,901$1,477$578,976
Year 10 - 109 ($3,378)$1,896$1,482$577,494
110 ($3,378)$1,891$1,487$576,007
111 ($3,378)$1,886$1,492$574,515
112 ($3,378)$1,882$1,497$573,019
113 ($3,378)$1,877$1,501$571,517
114 ($3,378)$1,872$1,506$570,011
115 ($3,378)$1,867$1,511$568,500
116 ($3,378)$1,862$1,516$566,983
117 ($3,378)$1,857$1,521$565,462
118 ($3,378)$1,852$1,526$563,936
119 ($3,378)$1,847$1,531$562,405
120 ($3,378)$1,842$1,536$560,868
Year 11 - 121 ($3,378)$1,837$1,541$559,327
122 ($3,378)$1,832$1,546$557,781
123 ($3,378)$1,827$1,551$556,230
124 ($3,378)$1,822$1,556$554,673
125 ($3,378)$1,817$1,562$553,112
126 ($3,378)$1,811$1,567$551,545
127 ($3,378)$1,806$1,572$549,973
128 ($3,378)$1,801$1,577$548,396
129 ($3,378)$1,796$1,582$546,814
130 ($3,378)$1,791$1,587$545,227
131 ($3,378)$1,786$1,592$543,634
132 ($3,378)$1,780$1,598$542,037
Year 12 - 133 ($3,378)$1,775$1,603$540,434
134 ($3,378)$1,770$1,608$538,825
135 ($3,378)$1,765$1,613$537,212
136 ($3,378)$1,759$1,619$535,593
137 ($3,378)$1,754$1,624$533,969
138 ($3,378)$1,749$1,629$532,340
139 ($3,378)$1,743$1,635$530,705
140 ($3,378)$1,738$1,640$529,065
141 ($3,378)$1,733$1,645$527,420
142 ($3,378)$1,727$1,651$525,769
143 ($3,378)$1,722$1,656$524,113
144 ($3,378)$1,716$1,662$522,451
Year 13 - 145 ($3,378)$1,711$1,667$520,784
146 ($3,378)$1,706$1,673$519,112
147 ($3,378)$1,700$1,678$517,434
148 ($3,378)$1,695$1,684$515,750
149 ($3,378)$1,689$1,689$514,061
150 ($3,378)$1,684$1,695$512,366
151 ($3,378)$1,678$1,700$510,666
152 ($3,378)$1,672$1,706$508,961
153 ($3,378)$1,667$1,711$507,249
154 ($3,378)$1,661$1,717$505,533
155 ($3,378)$1,656$1,722$503,810
156 ($3,378)$1,650$1,728$502,082
Year 14 - 157 ($3,378)$1,644$1,734$500,348
158 ($3,378)$1,639$1,739$498,609
159 ($3,378)$1,633$1,745$496,864
160 ($3,378)$1,627$1,751$495,113
161 ($3,378)$1,621$1,757$493,356
162 ($3,378)$1,616$1,762$491,594
163 ($3,378)$1,610$1,768$489,826
164 ($3,378)$1,604$1,774$488,052
165 ($3,378)$1,598$1,780$486,272
166 ($3,378)$1,593$1,786$484,486
167 ($3,378)$1,587$1,791$482,695
168 ($3,378)$1,581$1,797$480,898
Year 15 - 169 ($3,378)$1,575$1,803$479,095
170 ($3,378)$1,569$1,809$477,285
171 ($3,378)$1,563$1,815$475,470
172 ($3,378)$1,557$1,821$473,650
173 ($3,378)$1,551$1,827$471,823
174 ($3,378)$1,545$1,833$469,990
175 ($3,378)$1,539$1,839$468,151
176 ($3,378)$1,533$1,845$466,306
177 ($3,378)$1,527$1,851$464,455
178 ($3,378)$1,521$1,857$462,598
179 ($3,378)$1,515$1,863$460,735
180 ($3,378)$1,509$1,869$458,866
Year 16 - 181 ($3,378)$1,503$1,875$456,990
182 ($3,378)$1,497$1,881$455,109
183 ($3,378)$1,490$1,888$453,221
184 ($3,378)$1,484$1,894$451,328
185 ($3,378)$1,478$1,900$449,428
186 ($3,378)$1,472$1,906$447,521
187 ($3,378)$1,466$1,912$445,609
188 ($3,378)$1,459$1,919$443,690
189 ($3,378)$1,453$1,925$441,765
190 ($3,378)$1,447$1,931$439,834
191 ($3,378)$1,440$1,938$437,896
192 ($3,378)$1,434$1,944$435,952
Year 17 - 193 ($3,378)$1,428$1,950$434,002
194 ($3,378)$1,421$1,957$432,045
195 ($3,378)$1,415$1,963$430,082
196 ($3,378)$1,409$1,970$428,112
197 ($3,378)$1,402$1,976$426,136
198 ($3,378)$1,396$1,983$424,154
199 ($3,378)$1,389$1,989$422,165
200 ($3,378)$1,383$1,996$420,169
201 ($3,378)$1,376$2,002$418,167
202 ($3,378)$1,369$2,009$416,159
203 ($3,378)$1,363$2,015$414,143
204 ($3,378)$1,356$2,022$412,122
Year 18 - 205 ($3,378)$1,350$2,028$410,093
206 ($3,378)$1,343$2,035$408,058
207 ($3,378)$1,336$2,042$406,017
208 ($3,378)$1,330$2,048$403,968
209 ($3,378)$1,323$2,055$401,913
210 ($3,378)$1,316$2,062$399,851
211 ($3,378)$1,310$2,069$397,783
212 ($3,378)$1,303$2,075$395,707
213 ($3,378)$1,296$2,082$393,625
214 ($3,378)$1,289$2,089$391,536
215 ($3,378)$1,282$2,096$389,440
216 ($3,378)$1,275$2,103$387,338
Year 19 - 217 ($3,378)$1,269$2,110$385,228
218 ($3,378)$1,262$2,116$383,112
219 ($3,378)$1,255$2,123$380,988
220 ($3,378)$1,248$2,130$378,858
221 ($3,378)$1,241$2,137$376,720
222 ($3,378)$1,234$2,144$374,576
223 ($3,378)$1,227$2,151$372,425
224 ($3,378)$1,220$2,158$370,266
225 ($3,378)$1,213$2,165$368,101
226 ($3,378)$1,206$2,173$365,928
227 ($3,378)$1,198$2,180$363,749
228 ($3,378)$1,191$2,187$361,562
Year 20 - 229 ($3,378)$1,184$2,194$359,368
230 ($3,378)$1,177$2,201$357,167
231 ($3,378)$1,170$2,208$354,958
232 ($3,378)$1,162$2,216$352,743
233 ($3,378)$1,155$2,223$350,520
234 ($3,378)$1,148$2,230$348,290
235 ($3,378)$1,141$2,237$346,052
236 ($3,378)$1,133$2,245$343,807
237 ($3,378)$1,126$2,252$341,555
238 ($3,378)$1,119$2,260$339,296
239 ($3,378)$1,111$2,267$337,029
240 ($3,378)$1,104$2,274$334,754
Year 21 - 241 ($3,378)$1,096$2,282$332,473
242 ($3,378)$1,089$2,289$330,183
243 ($3,378)$1,081$2,297$327,887
244 ($3,378)$1,074$2,304$325,582
245 ($3,378)$1,066$2,312$323,271
246 ($3,378)$1,059$2,319$320,951
247 ($3,378)$1,051$2,327$318,624
248 ($3,378)$1,043$2,335$316,290
249 ($3,378)$1,036$2,342$313,947
250 ($3,378)$1,028$2,350$311,597
251 ($3,378)$1,020$2,358$309,240
252 ($3,378)$1,013$2,365$306,874
Year 22 - 253 ($3,378)$1,005$2,373$304,501
254 ($3,378)$997$2,381$302,121
255 ($3,378)$989$2,389$299,732
256 ($3,378)$982$2,396$297,335
257 ($3,378)$974$2,404$294,931
258 ($3,378)$966$2,412$292,519
259 ($3,378)$958$2,420$290,099
260 ($3,378)$950$2,428$287,671
261 ($3,378)$942$2,436$285,235
262 ($3,378)$934$2,444$282,791
263 ($3,378)$926$2,452$280,339
264 ($3,378)$918$2,460$277,879
Year 23 - 265 ($3,378)$910$2,468$275,411
266 ($3,378)$902$2,476$272,935
267 ($3,378)$894$2,484$270,450
268 ($3,378)$886$2,492$267,958
269 ($3,378)$878$2,501$265,458
270 ($3,378)$869$2,509$262,949
271 ($3,378)$861$2,517$260,432
272 ($3,378)$853$2,525$257,907
273 ($3,378)$845$2,533$255,373
274 ($3,378)$836$2,542$252,831
275 ($3,378)$828$2,550$250,281
276 ($3,378)$820$2,558$247,723
Year 24 - 277 ($3,378)$811$2,567$245,156
278 ($3,378)$803$2,575$242,581
279 ($3,378)$794$2,584$239,997
280 ($3,378)$786$2,592$237,405
281 ($3,378)$778$2,601$234,805
282 ($3,378)$769$2,609$232,195
283 ($3,378)$760$2,618$229,578
284 ($3,378)$752$2,626$226,952
285 ($3,378)$743$2,635$224,317
286 ($3,378)$735$2,643$221,673
287 ($3,378)$726$2,652$219,021
288 ($3,378)$717$2,661$216,360
Year 25 - 289 ($3,378)$709$2,670$213,691
290 ($3,378)$700$2,678$211,013
291 ($3,378)$691$2,687$208,326
292 ($3,378)$682$2,696$205,630
293 ($3,378)$673$2,705$202,925
294 ($3,378)$665$2,714$200,211
295 ($3,378)$656$2,722$197,489
296 ($3,378)$647$2,731$194,758
297 ($3,378)$638$2,740$192,017
298 ($3,378)$629$2,749$189,268
299 ($3,378)$620$2,758$186,510
300 ($3,378)$611$2,767$183,743
Year 26 - 301 ($3,378)$602$2,776$180,966
302 ($3,378)$593$2,785$178,181
303 ($3,378)$584$2,795$175,386
304 ($3,378)$574$2,804$172,583
305 ($3,378)$565$2,813$169,770
306 ($3,378)$556$2,822$166,948
307 ($3,378)$547$2,831$164,116
308 ($3,378)$537$2,841$161,276
309 ($3,378)$528$2,850$158,426
310 ($3,378)$519$2,859$155,567
311 ($3,378)$509$2,869$152,698
312 ($3,378)$500$2,878$149,820
Year 27 - 313 ($3,378)$491$2,887$146,932
314 ($3,378)$481$2,897$144,036
315 ($3,378)$472$2,906$141,129
316 ($3,378)$462$2,916$138,213
317 ($3,378)$453$2,925$135,288
318 ($3,378)$443$2,935$132,353
319 ($3,378)$433$2,945$129,408
320 ($3,378)$424$2,954$126,454
321 ($3,378)$414$2,964$123,490
322 ($3,378)$404$2,974$120,516
323 ($3,378)$395$2,983$117,533
324 ($3,378)$385$2,993$114,540
Year 28 - 325 ($3,378)$375$3,003$111,537
326 ($3,378)$365$3,013$108,524
327 ($3,378)$355$3,023$105,501
328 ($3,378)$346$3,033$102,469
329 ($3,378)$336$3,043$99,426
330 ($3,378)$326$3,052$96,374
331 ($3,378)$316$3,062$93,311
332 ($3,378)$306$3,073$90,239
333 ($3,378)$296$3,083$87,156
334 ($3,378)$285$3,093$84,063
335 ($3,378)$275$3,103$80,961
336 ($3,378)$265$3,113$77,848
Year 29 - 337 ($3,378)$255$3,123$74,724
338 ($3,378)$245$3,133$71,591
339 ($3,378)$234$3,144$68,447
340 ($3,378)$224$3,154$65,293
341 ($3,378)$214$3,164$62,129
342 ($3,378)$203$3,175$58,955
343 ($3,378)$193$3,185$55,770
344 ($3,378)$183$3,195$52,574
345 ($3,378)$172$3,206$49,368
346 ($3,378)$162$3,216$46,152
347 ($3,378)$151$3,227$42,925
348 ($3,378)$141$3,238$39,687
Year 30 - 349 ($3,378)$130$3,248$36,439
350 ($3,378)$119$3,259$33,180
351 ($3,378)$109$3,269$29,911
352 ($3,378)$98$3,280$26,631
353 ($3,378)$87$3,291$23,340
354 ($3,378)$76$3,302$20,038
355 ($3,378)$66$3,312$16,726
356 ($3,378)$55$3,323$13,402
357 ($3,378)$44$3,334$10,068
358 ($3,378)$33$3,345$6,723
359 ($3,378)$22$3,356$3,367
360 ($3,378)$11$3,367$0
TOTALS$502,516$713,600$1,216,116

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.