« Back to all home prices

Mortgage Payment Schedule for a $897,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($179,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,422 360 $514,247 $1,231,847

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $897,000
Down Payment $179,400$717,600
Year 1 - 1 ($3,422)$2,386$1,036$716,564
2 ($3,422)$2,383$1,039$715,525
3 ($3,422)$2,379$1,043$714,482
4 ($3,422)$2,376$1,046$713,436
5 ($3,422)$2,372$1,050$712,387
6 ($3,422)$2,369$1,053$711,333
7 ($3,422)$2,365$1,057$710,277
8 ($3,422)$2,362$1,060$709,217
9 ($3,422)$2,358$1,064$708,153
10 ($3,422)$2,355$1,067$707,086
11 ($3,422)$2,351$1,071$706,015
12 ($3,422)$2,348$1,074$704,941
Year 2 - 13 ($3,422)$2,344$1,078$703,863
14 ($3,422)$2,340$1,081$702,782
15 ($3,422)$2,337$1,085$701,696
16 ($3,422)$2,333$1,089$700,608
17 ($3,422)$2,330$1,092$699,516
18 ($3,422)$2,326$1,096$698,420
19 ($3,422)$2,322$1,100$697,320
20 ($3,422)$2,319$1,103$696,217
21 ($3,422)$2,315$1,107$695,110
22 ($3,422)$2,311$1,111$693,999
23 ($3,422)$2,308$1,114$692,885
24 ($3,422)$2,304$1,118$691,767
Year 3 - 25 ($3,422)$2,300$1,122$690,646
26 ($3,422)$2,296$1,125$689,520
27 ($3,422)$2,293$1,129$688,391
28 ($3,422)$2,289$1,133$687,258
29 ($3,422)$2,285$1,137$686,121
30 ($3,422)$2,281$1,140$684,981
31 ($3,422)$2,278$1,144$683,837
32 ($3,422)$2,274$1,148$682,689
33 ($3,422)$2,270$1,152$681,537
34 ($3,422)$2,266$1,156$680,381
35 ($3,422)$2,262$1,160$679,222
36 ($3,422)$2,258$1,163$678,058
Year 4 - 37 ($3,422)$2,255$1,167$676,891
38 ($3,422)$2,251$1,171$675,720
39 ($3,422)$2,247$1,175$674,545
40 ($3,422)$2,243$1,179$673,366
41 ($3,422)$2,239$1,183$672,183
42 ($3,422)$2,235$1,187$670,996
43 ($3,422)$2,231$1,191$669,806
44 ($3,422)$2,227$1,195$668,611
45 ($3,422)$2,223$1,199$667,412
46 ($3,422)$2,219$1,203$666,210
47 ($3,422)$2,215$1,207$665,003
48 ($3,422)$2,211$1,211$663,792
Year 5 - 49 ($3,422)$2,207$1,215$662,578
50 ($3,422)$2,203$1,219$661,359
51 ($3,422)$2,199$1,223$660,136
52 ($3,422)$2,195$1,227$658,909
53 ($3,422)$2,191$1,231$657,678
54 ($3,422)$2,187$1,235$656,443
55 ($3,422)$2,183$1,239$655,204
56 ($3,422)$2,179$1,243$653,961
57 ($3,422)$2,174$1,247$652,714
58 ($3,422)$2,170$1,252$651,462
59 ($3,422)$2,166$1,256$650,206
60 ($3,422)$2,162$1,260$648,946
Year 6 - 61 ($3,422)$2,158$1,264$647,682
62 ($3,422)$2,154$1,268$646,414
63 ($3,422)$2,149$1,272$645,142
64 ($3,422)$2,145$1,277$643,865
65 ($3,422)$2,141$1,281$642,584
66 ($3,422)$2,137$1,285$641,299
67 ($3,422)$2,132$1,289$640,009
68 ($3,422)$2,128$1,294$638,716
69 ($3,422)$2,124$1,298$637,418
70 ($3,422)$2,119$1,302$636,115
71 ($3,422)$2,115$1,307$634,808
72 ($3,422)$2,111$1,311$633,497
Year 7 - 73 ($3,422)$2,106$1,315$632,182
74 ($3,422)$2,102$1,320$630,862
75 ($3,422)$2,098$1,324$629,538
76 ($3,422)$2,093$1,329$628,209
77 ($3,422)$2,089$1,333$626,876
78 ($3,422)$2,084$1,337$625,539
79 ($3,422)$2,080$1,342$624,197
80 ($3,422)$2,075$1,346$622,851
81 ($3,422)$2,071$1,351$621,500
82 ($3,422)$2,066$1,355$620,145
83 ($3,422)$2,062$1,360$618,785
84 ($3,422)$2,057$1,364$617,420
Year 8 - 85 ($3,422)$2,053$1,369$616,052
86 ($3,422)$2,048$1,373$614,678
87 ($3,422)$2,044$1,378$613,300
88 ($3,422)$2,039$1,383$611,918
89 ($3,422)$2,035$1,387$610,530
90 ($3,422)$2,030$1,392$609,139
91 ($3,422)$2,025$1,396$607,742
92 ($3,422)$2,021$1,401$606,341
93 ($3,422)$2,016$1,406$604,935
94 ($3,422)$2,011$1,410$603,525
95 ($3,422)$2,007$1,415$602,110
96 ($3,422)$2,002$1,420$600,690
Year 9 - 97 ($3,422)$1,997$1,425$599,266
98 ($3,422)$1,993$1,429$597,837
99 ($3,422)$1,988$1,434$596,403
100 ($3,422)$1,983$1,439$594,964
101 ($3,422)$1,978$1,444$593,520
102 ($3,422)$1,973$1,448$592,072
103 ($3,422)$1,969$1,453$590,619
104 ($3,422)$1,964$1,458$589,161
105 ($3,422)$1,959$1,463$587,698
106 ($3,422)$1,954$1,468$586,230
107 ($3,422)$1,949$1,473$584,758
108 ($3,422)$1,944$1,477$583,280
Year 10 - 109 ($3,422)$1,939$1,482$581,798
110 ($3,422)$1,934$1,487$580,310
111 ($3,422)$1,930$1,492$578,818
112 ($3,422)$1,925$1,497$577,321
113 ($3,422)$1,920$1,502$575,819
114 ($3,422)$1,915$1,507$574,312
115 ($3,422)$1,910$1,512$572,799
116 ($3,422)$1,905$1,517$571,282
117 ($3,422)$1,900$1,522$569,760
118 ($3,422)$1,894$1,527$568,232
119 ($3,422)$1,889$1,532$566,700
120 ($3,422)$1,884$1,538$565,163
Year 11 - 121 ($3,422)$1,879$1,543$563,620
122 ($3,422)$1,874$1,548$562,072
123 ($3,422)$1,869$1,553$560,519
124 ($3,422)$1,864$1,558$558,961
125 ($3,422)$1,859$1,563$557,398
126 ($3,422)$1,853$1,568$555,829
127 ($3,422)$1,848$1,574$554,256
128 ($3,422)$1,843$1,579$552,677
129 ($3,422)$1,838$1,584$551,093
130 ($3,422)$1,832$1,589$549,503
131 ($3,422)$1,827$1,595$547,909
132 ($3,422)$1,822$1,600$546,309
Year 12 - 133 ($3,422)$1,816$1,605$544,703
134 ($3,422)$1,811$1,611$543,093
135 ($3,422)$1,806$1,616$541,477
136 ($3,422)$1,800$1,621$539,855
137 ($3,422)$1,795$1,627$538,228
138 ($3,422)$1,790$1,632$536,596
139 ($3,422)$1,784$1,638$534,959
140 ($3,422)$1,779$1,643$533,316
141 ($3,422)$1,773$1,649$531,667
142 ($3,422)$1,768$1,654$530,013
143 ($3,422)$1,762$1,660$528,354
144 ($3,422)$1,757$1,665$526,689
Year 13 - 145 ($3,422)$1,751$1,671$525,018
146 ($3,422)$1,746$1,676$523,342
147 ($3,422)$1,740$1,682$521,660
148 ($3,422)$1,735$1,687$519,973
149 ($3,422)$1,729$1,693$518,280
150 ($3,422)$1,723$1,699$516,582
151 ($3,422)$1,718$1,704$514,877
152 ($3,422)$1,712$1,710$513,168
153 ($3,422)$1,706$1,716$511,452
154 ($3,422)$1,701$1,721$509,731
155 ($3,422)$1,695$1,727$508,004
156 ($3,422)$1,689$1,733$506,271
Year 14 - 157 ($3,422)$1,683$1,738$504,533
158 ($3,422)$1,678$1,744$502,789
159 ($3,422)$1,672$1,750$501,038
160 ($3,422)$1,666$1,756$499,283
161 ($3,422)$1,660$1,762$497,521
162 ($3,422)$1,654$1,768$495,753
163 ($3,422)$1,648$1,773$493,980
164 ($3,422)$1,642$1,779$492,201
165 ($3,422)$1,637$1,785$490,415
166 ($3,422)$1,631$1,791$488,624
167 ($3,422)$1,625$1,797$486,827
168 ($3,422)$1,619$1,803$485,024
Year 15 - 169 ($3,422)$1,613$1,809$483,215
170 ($3,422)$1,607$1,815$481,400
171 ($3,422)$1,601$1,821$479,579
172 ($3,422)$1,595$1,827$477,752
173 ($3,422)$1,589$1,833$475,918
174 ($3,422)$1,582$1,839$474,079
175 ($3,422)$1,576$1,845$472,233
176 ($3,422)$1,570$1,852$470,382
177 ($3,422)$1,564$1,858$468,524
178 ($3,422)$1,558$1,864$466,660
179 ($3,422)$1,552$1,870$464,790
180 ($3,422)$1,545$1,876$462,914
Year 16 - 181 ($3,422)$1,539$1,883$461,031
182 ($3,422)$1,533$1,889$459,142
183 ($3,422)$1,527$1,895$457,247
184 ($3,422)$1,520$1,901$455,345
185 ($3,422)$1,514$1,908$453,438
186 ($3,422)$1,508$1,914$451,524
187 ($3,422)$1,501$1,920$449,603
188 ($3,422)$1,495$1,927$447,676
189 ($3,422)$1,489$1,933$445,743
190 ($3,422)$1,482$1,940$443,803
191 ($3,422)$1,476$1,946$441,857
192 ($3,422)$1,469$1,953$439,905
Year 17 - 193 ($3,422)$1,463$1,959$437,945
194 ($3,422)$1,456$1,966$435,980
195 ($3,422)$1,450$1,972$434,008
196 ($3,422)$1,443$1,979$432,029
197 ($3,422)$1,436$1,985$430,044
198 ($3,422)$1,430$1,992$428,052
199 ($3,422)$1,423$1,999$426,053
200 ($3,422)$1,417$2,005$424,048
201 ($3,422)$1,410$2,012$422,036
202 ($3,422)$1,403$2,019$420,018
203 ($3,422)$1,397$2,025$417,992
204 ($3,422)$1,390$2,032$415,960
Year 18 - 205 ($3,422)$1,383$2,039$413,922
206 ($3,422)$1,376$2,046$411,876
207 ($3,422)$1,369$2,052$409,824
208 ($3,422)$1,363$2,059$407,765
209 ($3,422)$1,356$2,066$405,699
210 ($3,422)$1,349$2,073$403,626
211 ($3,422)$1,342$2,080$401,546
212 ($3,422)$1,335$2,087$399,460
213 ($3,422)$1,328$2,094$397,366
214 ($3,422)$1,321$2,101$395,265
215 ($3,422)$1,314$2,108$393,158
216 ($3,422)$1,307$2,115$391,043
Year 19 - 217 ($3,422)$1,300$2,122$388,922
218 ($3,422)$1,293$2,129$386,793
219 ($3,422)$1,286$2,136$384,657
220 ($3,422)$1,279$2,143$382,515
221 ($3,422)$1,272$2,150$380,365
222 ($3,422)$1,265$2,157$378,208
223 ($3,422)$1,258$2,164$376,043
224 ($3,422)$1,250$2,171$373,872
225 ($3,422)$1,243$2,179$371,693
226 ($3,422)$1,236$2,186$369,507
227 ($3,422)$1,229$2,193$367,314
228 ($3,422)$1,221$2,200$365,114
Year 20 - 229 ($3,422)$1,214$2,208$362,906
230 ($3,422)$1,207$2,215$360,691
231 ($3,422)$1,199$2,223$358,468
232 ($3,422)$1,192$2,230$356,238
233 ($3,422)$1,184$2,237$354,001
234 ($3,422)$1,177$2,245$351,756
235 ($3,422)$1,170$2,252$349,504
236 ($3,422)$1,162$2,260$347,244
237 ($3,422)$1,155$2,267$344,977
238 ($3,422)$1,147$2,275$342,702
239 ($3,422)$1,139$2,282$340,420
240 ($3,422)$1,132$2,290$338,130
Year 21 - 241 ($3,422)$1,124$2,298$335,833
242 ($3,422)$1,117$2,305$333,527
243 ($3,422)$1,109$2,313$331,215
244 ($3,422)$1,101$2,321$328,894
245 ($3,422)$1,094$2,328$326,566
246 ($3,422)$1,086$2,336$324,230
247 ($3,422)$1,078$2,344$321,886
248 ($3,422)$1,070$2,352$319,535
249 ($3,422)$1,062$2,359$317,175
250 ($3,422)$1,055$2,367$314,808
251 ($3,422)$1,047$2,375$312,433
252 ($3,422)$1,039$2,383$310,050
Year 22 - 253 ($3,422)$1,031$2,391$307,659
254 ($3,422)$1,023$2,399$305,260
255 ($3,422)$1,015$2,407$302,854
256 ($3,422)$1,007$2,415$300,439
257 ($3,422)$999$2,423$298,016
258 ($3,422)$991$2,431$295,585
259 ($3,422)$983$2,439$293,146
260 ($3,422)$975$2,447$290,699
261 ($3,422)$967$2,455$288,244
262 ($3,422)$958$2,463$285,780
263 ($3,422)$950$2,472$283,309
264 ($3,422)$942$2,480$280,829
Year 23 - 265 ($3,422)$934$2,488$278,341
266 ($3,422)$925$2,496$275,845
267 ($3,422)$917$2,505$273,340
268 ($3,422)$909$2,513$270,827
269 ($3,422)$901$2,521$268,306
270 ($3,422)$892$2,530$265,776
271 ($3,422)$884$2,538$263,238
272 ($3,422)$875$2,547$260,692
273 ($3,422)$867$2,555$258,137
274 ($3,422)$858$2,563$255,573
275 ($3,422)$850$2,572$253,001
276 ($3,422)$841$2,581$250,420
Year 24 - 277 ($3,422)$833$2,589$247,831
278 ($3,422)$824$2,598$245,234
279 ($3,422)$815$2,606$242,627
280 ($3,422)$807$2,615$240,012
281 ($3,422)$798$2,624$237,388
282 ($3,422)$789$2,632$234,756
283 ($3,422)$781$2,641$232,115
284 ($3,422)$772$2,650$229,465
285 ($3,422)$763$2,659$226,806
286 ($3,422)$754$2,668$224,138
287 ($3,422)$745$2,677$221,462
288 ($3,422)$736$2,685$218,776
Year 25 - 289 ($3,422)$727$2,694$216,082
290 ($3,422)$718$2,703$213,378
291 ($3,422)$709$2,712$210,666
292 ($3,422)$700$2,721$207,945
293 ($3,422)$691$2,730$205,214
294 ($3,422)$682$2,739$202,475
295 ($3,422)$673$2,749$199,726
296 ($3,422)$664$2,758$196,969
297 ($3,422)$655$2,767$194,202
298 ($3,422)$646$2,776$191,426
299 ($3,422)$636$2,785$188,640
300 ($3,422)$627$2,795$185,846
Year 26 - 301 ($3,422)$618$2,804$183,042
302 ($3,422)$609$2,813$180,229
303 ($3,422)$599$2,823$177,406
304 ($3,422)$590$2,832$174,574
305 ($3,422)$580$2,841$171,733
306 ($3,422)$571$2,851$168,882
307 ($3,422)$562$2,860$166,022
308 ($3,422)$552$2,870$163,152
309 ($3,422)$542$2,879$160,273
310 ($3,422)$533$2,889$157,384
311 ($3,422)$523$2,898$154,486
312 ($3,422)$514$2,908$151,577
Year 27 - 313 ($3,422)$504$2,918$148,660
314 ($3,422)$494$2,928$145,732
315 ($3,422)$485$2,937$142,795
316 ($3,422)$475$2,947$139,848
317 ($3,422)$465$2,957$136,891
318 ($3,422)$455$2,967$133,924
319 ($3,422)$445$2,976$130,948
320 ($3,422)$435$2,986$127,962
321 ($3,422)$425$2,996$124,965
322 ($3,422)$416$3,006$121,959
323 ($3,422)$406$3,016$118,943
324 ($3,422)$395$3,026$115,916
Year 28 - 325 ($3,422)$385$3,036$112,880
326 ($3,422)$375$3,046$109,833
327 ($3,422)$365$3,057$106,777
328 ($3,422)$355$3,067$103,710
329 ($3,422)$345$3,077$100,633
330 ($3,422)$335$3,087$97,546
331 ($3,422)$324$3,097$94,449
332 ($3,422)$314$3,108$91,341
333 ($3,422)$304$3,118$88,223
334 ($3,422)$293$3,128$85,094
335 ($3,422)$283$3,139$81,955
336 ($3,422)$273$3,149$78,806
Year 29 - 337 ($3,422)$262$3,160$75,646
338 ($3,422)$252$3,170$72,476
339 ($3,422)$241$3,181$69,295
340 ($3,422)$230$3,191$66,104
341 ($3,422)$220$3,202$62,902
342 ($3,422)$209$3,213$59,689
343 ($3,422)$198$3,223$56,466
344 ($3,422)$188$3,234$53,232
345 ($3,422)$177$3,245$49,987
346 ($3,422)$166$3,256$46,731
347 ($3,422)$155$3,266$43,465
348 ($3,422)$145$3,277$40,188
Year 30 - 349 ($3,422)$134$3,288$36,900
350 ($3,422)$123$3,299$33,600
351 ($3,422)$112$3,310$30,290
352 ($3,422)$101$3,321$26,969
353 ($3,422)$90$3,332$23,637
354 ($3,422)$79$3,343$20,294
355 ($3,422)$67$3,354$16,940
356 ($3,422)$56$3,365$13,574
357 ($3,422)$45$3,377$10,198
358 ($3,422)$34$3,388$6,810
359 ($3,422)$23$3,399$3,410
360 ($3,422)$11$3,410$0
TOTALS$514,247$717,600$1,231,847

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.