« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,370 360 $499,569 $1,213,169

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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 #: 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 #: 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 #: 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 #: 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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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 ($3,370)$2,325$1,045$712,555
2 ($3,370)$2,322$1,048$711,507
3 ($3,370)$2,318$1,052$710,455
4 ($3,370)$2,315$1,055$709,400
5 ($3,370)$2,311$1,058$708,342
6 ($3,370)$2,308$1,062$707,280
7 ($3,370)$2,305$1,065$706,215
8 ($3,370)$2,301$1,069$705,146
9 ($3,370)$2,298$1,072$704,074
10 ($3,370)$2,294$1,076$702,998
11 ($3,370)$2,291$1,079$701,918
12 ($3,370)$2,287$1,083$700,836
Year 2 - 13 ($3,370)$2,284$1,086$699,749
14 ($3,370)$2,280$1,090$698,659
15 ($3,370)$2,276$1,093$697,566
16 ($3,370)$2,273$1,097$696,469
17 ($3,370)$2,269$1,101$695,368
18 ($3,370)$2,266$1,104$694,264
19 ($3,370)$2,262$1,108$693,156
20 ($3,370)$2,259$1,111$692,045
21 ($3,370)$2,255$1,115$690,930
22 ($3,370)$2,251$1,119$689,811
23 ($3,370)$2,248$1,122$688,689
24 ($3,370)$2,244$1,126$687,563
Year 3 - 25 ($3,370)$2,240$1,130$686,434
26 ($3,370)$2,237$1,133$685,300
27 ($3,370)$2,233$1,137$684,163
28 ($3,370)$2,229$1,141$683,023
29 ($3,370)$2,226$1,144$681,878
30 ($3,370)$2,222$1,148$680,730
31 ($3,370)$2,218$1,152$679,578
32 ($3,370)$2,214$1,156$678,423
33 ($3,370)$2,211$1,159$677,263
34 ($3,370)$2,207$1,163$676,100
35 ($3,370)$2,203$1,167$674,933
36 ($3,370)$2,199$1,171$673,762
Year 4 - 37 ($3,370)$2,195$1,175$672,588
38 ($3,370)$2,192$1,178$671,409
39 ($3,370)$2,188$1,182$670,227
40 ($3,370)$2,184$1,186$669,041
41 ($3,370)$2,180$1,190$667,851
42 ($3,370)$2,176$1,194$666,657
43 ($3,370)$2,172$1,198$665,460
44 ($3,370)$2,168$1,202$664,258
45 ($3,370)$2,164$1,206$663,052
46 ($3,370)$2,160$1,209$661,843
47 ($3,370)$2,157$1,213$660,630
48 ($3,370)$2,153$1,217$659,412
Year 5 - 49 ($3,370)$2,149$1,221$658,191
50 ($3,370)$2,145$1,225$656,966
51 ($3,370)$2,141$1,229$655,736
52 ($3,370)$2,137$1,233$654,503
53 ($3,370)$2,133$1,237$653,266
54 ($3,370)$2,129$1,241$652,024
55 ($3,370)$2,125$1,245$650,779
56 ($3,370)$2,120$1,249$649,529
57 ($3,370)$2,116$1,254$648,276
58 ($3,370)$2,112$1,258$647,018
59 ($3,370)$2,108$1,262$645,757
60 ($3,370)$2,104$1,266$644,491
Year 6 - 61 ($3,370)$2,100$1,270$643,221
62 ($3,370)$2,096$1,274$641,947
63 ($3,370)$2,092$1,278$640,668
64 ($3,370)$2,088$1,282$639,386
65 ($3,370)$2,083$1,287$638,099
66 ($3,370)$2,079$1,291$636,809
67 ($3,370)$2,075$1,295$635,514
68 ($3,370)$2,071$1,299$634,214
69 ($3,370)$2,066$1,303$632,911
70 ($3,370)$2,062$1,308$631,603
71 ($3,370)$2,058$1,312$630,291
72 ($3,370)$2,054$1,316$628,975
Year 7 - 73 ($3,370)$2,049$1,321$627,655
74 ($3,370)$2,045$1,325$626,330
75 ($3,370)$2,041$1,329$625,001
76 ($3,370)$2,036$1,333$623,667
77 ($3,370)$2,032$1,338$622,330
78 ($3,370)$2,028$1,342$620,987
79 ($3,370)$2,023$1,347$619,641
80 ($3,370)$2,019$1,351$618,290
81 ($3,370)$2,015$1,355$616,935
82 ($3,370)$2,010$1,360$615,575
83 ($3,370)$2,006$1,364$614,211
84 ($3,370)$2,001$1,369$612,842
Year 8 - 85 ($3,370)$1,997$1,373$611,469
86 ($3,370)$1,992$1,378$610,091
87 ($3,370)$1,988$1,382$608,709
88 ($3,370)$1,983$1,387$607,323
89 ($3,370)$1,979$1,391$605,932
90 ($3,370)$1,974$1,396$604,536
91 ($3,370)$1,970$1,400$603,136
92 ($3,370)$1,965$1,405$601,731
93 ($3,370)$1,961$1,409$600,322
94 ($3,370)$1,956$1,414$598,908
95 ($3,370)$1,951$1,418$597,490
96 ($3,370)$1,947$1,423$596,067
Year 9 - 97 ($3,370)$1,942$1,428$594,639
98 ($3,370)$1,938$1,432$593,207
99 ($3,370)$1,933$1,437$591,770
100 ($3,370)$1,928$1,442$590,328
101 ($3,370)$1,923$1,446$588,881
102 ($3,370)$1,919$1,451$587,430
103 ($3,370)$1,914$1,456$585,974
104 ($3,370)$1,909$1,461$584,514
105 ($3,370)$1,905$1,465$583,048
106 ($3,370)$1,900$1,470$581,578
107 ($3,370)$1,895$1,475$580,103
108 ($3,370)$1,890$1,480$578,624
Year 10 - 109 ($3,370)$1,885$1,485$577,139
110 ($3,370)$1,881$1,489$575,650
111 ($3,370)$1,876$1,494$574,155
112 ($3,370)$1,871$1,499$572,656
113 ($3,370)$1,866$1,504$571,152
114 ($3,370)$1,861$1,509$569,643
115 ($3,370)$1,856$1,514$568,130
116 ($3,370)$1,851$1,519$566,611
117 ($3,370)$1,846$1,524$565,087
118 ($3,370)$1,841$1,529$563,558
119 ($3,370)$1,836$1,534$562,025
120 ($3,370)$1,831$1,539$560,486
Year 11 - 121 ($3,370)$1,826$1,544$558,942
122 ($3,370)$1,821$1,549$557,394
123 ($3,370)$1,816$1,554$555,840
124 ($3,370)$1,811$1,559$554,281
125 ($3,370)$1,806$1,564$552,717
126 ($3,370)$1,801$1,569$551,148
127 ($3,370)$1,796$1,574$549,574
128 ($3,370)$1,791$1,579$547,995
129 ($3,370)$1,786$1,584$546,411
130 ($3,370)$1,780$1,590$544,821
131 ($3,370)$1,775$1,595$543,226
132 ($3,370)$1,770$1,600$541,627
Year 12 - 133 ($3,370)$1,765$1,605$540,021
134 ($3,370)$1,760$1,610$538,411
135 ($3,370)$1,754$1,616$536,795
136 ($3,370)$1,749$1,621$535,175
137 ($3,370)$1,744$1,626$533,548
138 ($3,370)$1,738$1,631$531,917
139 ($3,370)$1,733$1,637$530,280
140 ($3,370)$1,728$1,642$528,638
141 ($3,370)$1,722$1,647$526,991
142 ($3,370)$1,717$1,653$525,338
143 ($3,370)$1,712$1,658$523,680
144 ($3,370)$1,706$1,664$522,016
Year 13 - 145 ($3,370)$1,701$1,669$520,347
146 ($3,370)$1,695$1,674$518,673
147 ($3,370)$1,690$1,680$516,993
148 ($3,370)$1,685$1,685$515,307
149 ($3,370)$1,679$1,691$513,617
150 ($3,370)$1,674$1,696$511,920
151 ($3,370)$1,668$1,702$510,218
152 ($3,370)$1,662$1,707$508,511
153 ($3,370)$1,657$1,713$506,798
154 ($3,370)$1,651$1,719$505,079
155 ($3,370)$1,646$1,724$503,355
156 ($3,370)$1,640$1,730$501,625
Year 14 - 157 ($3,370)$1,634$1,735$499,890
158 ($3,370)$1,629$1,741$498,149
159 ($3,370)$1,623$1,747$496,402
160 ($3,370)$1,617$1,752$494,649
161 ($3,370)$1,612$1,758$492,891
162 ($3,370)$1,606$1,764$491,127
163 ($3,370)$1,600$1,770$489,358
164 ($3,370)$1,594$1,775$487,582
165 ($3,370)$1,589$1,781$485,801
166 ($3,370)$1,583$1,787$484,014
167 ($3,370)$1,577$1,793$482,221
168 ($3,370)$1,571$1,799$480,422
Year 15 - 169 ($3,370)$1,565$1,805$478,618
170 ($3,370)$1,559$1,810$476,808
171 ($3,370)$1,554$1,816$474,991
172 ($3,370)$1,548$1,822$473,169
173 ($3,370)$1,542$1,828$471,341
174 ($3,370)$1,536$1,834$469,507
175 ($3,370)$1,530$1,840$467,667
176 ($3,370)$1,524$1,846$465,820
177 ($3,370)$1,518$1,852$463,968
178 ($3,370)$1,512$1,858$462,110
179 ($3,370)$1,506$1,864$460,246
180 ($3,370)$1,500$1,870$458,376
Year 16 - 181 ($3,370)$1,494$1,876$456,499
182 ($3,370)$1,487$1,882$454,617
183 ($3,370)$1,481$1,889$452,728
184 ($3,370)$1,475$1,895$450,833
185 ($3,370)$1,469$1,901$448,933
186 ($3,370)$1,463$1,907$447,025
187 ($3,370)$1,457$1,913$445,112
188 ($3,370)$1,450$1,920$443,192
189 ($3,370)$1,444$1,926$441,267
190 ($3,370)$1,438$1,932$439,334
191 ($3,370)$1,431$1,938$437,396
192 ($3,370)$1,425$1,945$435,451
Year 17 - 193 ($3,370)$1,419$1,951$433,500
194 ($3,370)$1,412$1,957$431,543
195 ($3,370)$1,406$1,964$429,579
196 ($3,370)$1,400$1,970$427,609
197 ($3,370)$1,393$1,977$425,632
198 ($3,370)$1,387$1,983$423,649
199 ($3,370)$1,380$1,990$421,660
200 ($3,370)$1,374$1,996$419,664
201 ($3,370)$1,367$2,003$417,661
202 ($3,370)$1,361$2,009$415,652
203 ($3,370)$1,354$2,016$413,636
204 ($3,370)$1,348$2,022$411,614
Year 18 - 205 ($3,370)$1,341$2,029$409,586
206 ($3,370)$1,335$2,035$407,550
207 ($3,370)$1,328$2,042$405,508
208 ($3,370)$1,321$2,049$403,460
209 ($3,370)$1,315$2,055$401,404
210 ($3,370)$1,308$2,062$399,342
211 ($3,370)$1,301$2,069$397,274
212 ($3,370)$1,294$2,075$395,198
213 ($3,370)$1,288$2,082$393,116
214 ($3,370)$1,281$2,089$391,027
215 ($3,370)$1,274$2,096$388,931
216 ($3,370)$1,267$2,103$386,828
Year 19 - 217 ($3,370)$1,260$2,109$384,719
218 ($3,370)$1,254$2,116$382,603
219 ($3,370)$1,247$2,123$380,479
220 ($3,370)$1,240$2,130$378,349
221 ($3,370)$1,233$2,137$376,212
222 ($3,370)$1,226$2,144$374,068
223 ($3,370)$1,219$2,151$371,917
224 ($3,370)$1,212$2,158$369,759
225 ($3,370)$1,205$2,165$367,594
226 ($3,370)$1,198$2,172$365,421
227 ($3,370)$1,191$2,179$363,242
228 ($3,370)$1,184$2,186$361,056
Year 20 - 229 ($3,370)$1,176$2,193$358,862
230 ($3,370)$1,169$2,201$356,662
231 ($3,370)$1,162$2,208$354,454
232 ($3,370)$1,155$2,215$352,239
233 ($3,370)$1,148$2,222$350,017
234 ($3,370)$1,140$2,229$347,787
235 ($3,370)$1,133$2,237$345,551
236 ($3,370)$1,126$2,244$343,307
237 ($3,370)$1,119$2,251$341,055
238 ($3,370)$1,111$2,259$338,797
239 ($3,370)$1,104$2,266$336,531
240 ($3,370)$1,097$2,273$334,257
Year 21 - 241 ($3,370)$1,089$2,281$331,977
242 ($3,370)$1,082$2,288$329,688
243 ($3,370)$1,074$2,296$327,393
244 ($3,370)$1,067$2,303$325,089
245 ($3,370)$1,059$2,311$322,779
246 ($3,370)$1,052$2,318$320,461
247 ($3,370)$1,044$2,326$318,135
248 ($3,370)$1,037$2,333$315,802
249 ($3,370)$1,029$2,341$313,461
250 ($3,370)$1,021$2,349$311,112
251 ($3,370)$1,014$2,356$308,756
252 ($3,370)$1,006$2,364$306,392
Year 22 - 253 ($3,370)$998$2,372$304,020
254 ($3,370)$991$2,379$301,641
255 ($3,370)$983$2,387$299,254
256 ($3,370)$975$2,395$296,859
257 ($3,370)$967$2,403$294,456
258 ($3,370)$959$2,410$292,046
259 ($3,370)$952$2,418$289,628
260 ($3,370)$944$2,426$287,201
261 ($3,370)$936$2,434$284,767
262 ($3,370)$928$2,442$282,325
263 ($3,370)$920$2,450$279,875
264 ($3,370)$912$2,458$277,417
Year 23 - 265 ($3,370)$904$2,466$274,951
266 ($3,370)$896$2,474$272,477
267 ($3,370)$888$2,482$269,995
268 ($3,370)$880$2,490$267,505
269 ($3,370)$872$2,498$265,007
270 ($3,370)$863$2,506$262,500
271 ($3,370)$855$2,515$259,986
272 ($3,370)$847$2,523$257,463
273 ($3,370)$839$2,531$254,932
274 ($3,370)$831$2,539$252,393
275 ($3,370)$822$2,548$249,845
276 ($3,370)$814$2,556$247,289
Year 24 - 277 ($3,370)$806$2,564$244,725
278 ($3,370)$797$2,573$242,153
279 ($3,370)$789$2,581$239,572
280 ($3,370)$781$2,589$236,982
281 ($3,370)$772$2,598$234,385
282 ($3,370)$764$2,606$231,778
283 ($3,370)$755$2,615$229,164
284 ($3,370)$747$2,623$226,540
285 ($3,370)$738$2,632$223,909
286 ($3,370)$730$2,640$221,268
287 ($3,370)$721$2,649$218,619
288 ($3,370)$712$2,658$215,962
Year 25 - 289 ($3,370)$704$2,666$213,296
290 ($3,370)$695$2,675$210,621
291 ($3,370)$686$2,684$207,937
292 ($3,370)$678$2,692$205,245
293 ($3,370)$669$2,701$202,543
294 ($3,370)$660$2,710$199,834
295 ($3,370)$651$2,719$197,115
296 ($3,370)$642$2,728$194,387
297 ($3,370)$633$2,737$191,651
298 ($3,370)$624$2,745$188,905
299 ($3,370)$616$2,754$186,151
300 ($3,370)$607$2,763$183,387
Year 26 - 301 ($3,370)$598$2,772$180,615
302 ($3,370)$589$2,781$177,834
303 ($3,370)$579$2,790$175,043
304 ($3,370)$570$2,800$172,244
305 ($3,370)$561$2,809$169,435
306 ($3,370)$552$2,818$166,617
307 ($3,370)$543$2,827$163,790
308 ($3,370)$534$2,836$160,954
309 ($3,370)$524$2,845$158,108
310 ($3,370)$515$2,855$155,254
311 ($3,370)$506$2,864$152,389
312 ($3,370)$497$2,873$149,516
Year 27 - 313 ($3,370)$487$2,883$146,633
314 ($3,370)$478$2,892$143,741
315 ($3,370)$468$2,902$140,840
316 ($3,370)$459$2,911$137,929
317 ($3,370)$449$2,920$135,008
318 ($3,370)$440$2,930$132,078
319 ($3,370)$430$2,940$129,139
320 ($3,370)$421$2,949$126,189
321 ($3,370)$411$2,959$123,231
322 ($3,370)$402$2,968$120,262
323 ($3,370)$392$2,978$117,284
324 ($3,370)$382$2,988$114,296
Year 28 - 325 ($3,370)$372$2,997$111,299
326 ($3,370)$363$3,007$108,292
327 ($3,370)$353$3,017$105,275
328 ($3,370)$343$3,027$102,248
329 ($3,370)$333$3,037$99,211
330 ($3,370)$323$3,047$96,164
331 ($3,370)$313$3,057$93,108
332 ($3,370)$303$3,067$90,041
333 ($3,370)$293$3,077$86,965
334 ($3,370)$283$3,087$83,878
335 ($3,370)$273$3,097$80,782
336 ($3,370)$263$3,107$77,675
Year 29 - 337 ($3,370)$253$3,117$74,558
338 ($3,370)$243$3,127$71,431
339 ($3,370)$233$3,137$68,294
340 ($3,370)$223$3,147$65,146
341 ($3,370)$212$3,158$61,989
342 ($3,370)$202$3,168$58,821
343 ($3,370)$192$3,178$55,643
344 ($3,370)$181$3,189$52,454
345 ($3,370)$171$3,199$49,255
346 ($3,370)$160$3,209$46,046
347 ($3,370)$150$3,220$42,826
348 ($3,370)$140$3,230$39,595
Year 30 - 349 ($3,370)$129$3,241$36,354
350 ($3,370)$118$3,251$33,103
351 ($3,370)$108$3,262$29,841
352 ($3,370)$97$3,273$26,568
353 ($3,370)$87$3,283$23,285
354 ($3,370)$76$3,294$19,991
355 ($3,370)$65$3,305$16,686
356 ($3,370)$54$3,316$13,371
357 ($3,370)$44$3,326$10,044
358 ($3,370)$33$3,337$6,707
359 ($3,370)$22$3,348$3,359
360 ($3,370)$11$3,359$0
TOTALS$499,569$713,600$1,213,169

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.