« Back to all home prices

Mortgage Payment Schedule for a $898,000 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% ($179,600) 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
$3,401 360 $505,896 $1,224,296

Mortgage Providers

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


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 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 #: 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 #: 35959 | State Lic #: MC-2967
$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 #: 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

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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $898,000
Down Payment $179,600$718,400
Year 1 - 1 ($3,401)$2,353$1,048$717,352
2 ($3,401)$2,349$1,051$716,300
3 ($3,401)$2,346$1,055$715,246
4 ($3,401)$2,342$1,058$714,187
5 ($3,401)$2,339$1,062$713,125
6 ($3,401)$2,335$1,065$712,060
7 ($3,401)$2,332$1,069$710,991
8 ($3,401)$2,328$1,072$709,919
9 ($3,401)$2,325$1,076$708,843
10 ($3,401)$2,321$1,079$707,764
11 ($3,401)$2,318$1,083$706,681
12 ($3,401)$2,314$1,086$705,594
Year 2 - 13 ($3,401)$2,311$1,090$704,504
14 ($3,401)$2,307$1,094$703,411
15 ($3,401)$2,304$1,097$702,313
16 ($3,401)$2,300$1,101$701,213
17 ($3,401)$2,296$1,104$700,108
18 ($3,401)$2,293$1,108$699,000
19 ($3,401)$2,289$1,112$697,889
20 ($3,401)$2,286$1,115$696,774
21 ($3,401)$2,282$1,119$695,655
22 ($3,401)$2,278$1,123$694,532
23 ($3,401)$2,275$1,126$693,406
24 ($3,401)$2,271$1,130$692,276
Year 3 - 25 ($3,401)$2,267$1,134$691,142
26 ($3,401)$2,263$1,137$690,005
27 ($3,401)$2,260$1,141$688,864
28 ($3,401)$2,256$1,145$687,719
29 ($3,401)$2,252$1,149$686,571
30 ($3,401)$2,249$1,152$685,418
31 ($3,401)$2,245$1,156$684,262
32 ($3,401)$2,241$1,160$683,102
33 ($3,401)$2,237$1,164$681,939
34 ($3,401)$2,233$1,167$680,771
35 ($3,401)$2,230$1,171$679,600
36 ($3,401)$2,226$1,175$678,425
Year 4 - 37 ($3,401)$2,222$1,179$677,246
38 ($3,401)$2,218$1,183$676,063
39 ($3,401)$2,214$1,187$674,876
40 ($3,401)$2,210$1,191$673,686
41 ($3,401)$2,206$1,195$672,491
42 ($3,401)$2,202$1,198$671,293
43 ($3,401)$2,198$1,202$670,090
44 ($3,401)$2,195$1,206$668,884
45 ($3,401)$2,191$1,210$667,674
46 ($3,401)$2,187$1,214$666,460
47 ($3,401)$2,183$1,218$665,242
48 ($3,401)$2,179$1,222$664,019
Year 5 - 49 ($3,401)$2,175$1,226$662,793
50 ($3,401)$2,171$1,230$661,563
51 ($3,401)$2,167$1,234$660,329
52 ($3,401)$2,163$1,238$659,091
53 ($3,401)$2,159$1,242$657,848
54 ($3,401)$2,154$1,246$656,602
55 ($3,401)$2,150$1,250$655,351
56 ($3,401)$2,146$1,255$654,097
57 ($3,401)$2,142$1,259$652,838
58 ($3,401)$2,138$1,263$651,576
59 ($3,401)$2,134$1,267$650,309
60 ($3,401)$2,130$1,271$649,038
Year 6 - 61 ($3,401)$2,126$1,275$647,762
62 ($3,401)$2,121$1,279$646,483
63 ($3,401)$2,117$1,284$645,199
64 ($3,401)$2,113$1,288$643,912
65 ($3,401)$2,109$1,292$642,620
66 ($3,401)$2,105$1,296$641,323
67 ($3,401)$2,100$1,300$640,023
68 ($3,401)$2,096$1,305$638,718
69 ($3,401)$2,092$1,309$637,409
70 ($3,401)$2,088$1,313$636,096
71 ($3,401)$2,083$1,318$634,778
72 ($3,401)$2,079$1,322$633,456
Year 7 - 73 ($3,401)$2,075$1,326$632,130
74 ($3,401)$2,070$1,331$630,799
75 ($3,401)$2,066$1,335$629,464
76 ($3,401)$2,061$1,339$628,125
77 ($3,401)$2,057$1,344$626,781
78 ($3,401)$2,053$1,348$625,433
79 ($3,401)$2,048$1,353$624,081
80 ($3,401)$2,044$1,357$622,724
81 ($3,401)$2,039$1,361$621,362
82 ($3,401)$2,035$1,366$619,996
83 ($3,401)$2,030$1,370$618,626
84 ($3,401)$2,026$1,375$617,251
Year 8 - 85 ($3,401)$2,021$1,379$615,872
86 ($3,401)$2,017$1,384$614,488
87 ($3,401)$2,012$1,388$613,100
88 ($3,401)$2,008$1,393$611,707
89 ($3,401)$2,003$1,397$610,309
90 ($3,401)$1,999$1,402$608,907
91 ($3,401)$1,994$1,407$607,501
92 ($3,401)$1,990$1,411$606,089
93 ($3,401)$1,985$1,416$604,673
94 ($3,401)$1,980$1,421$603,253
95 ($3,401)$1,976$1,425$601,828
96 ($3,401)$1,971$1,430$600,398
Year 9 - 97 ($3,401)$1,966$1,435$598,963
98 ($3,401)$1,962$1,439$597,524
99 ($3,401)$1,957$1,444$596,080
100 ($3,401)$1,952$1,449$594,632
101 ($3,401)$1,947$1,453$593,178
102 ($3,401)$1,943$1,458$591,720
103 ($3,401)$1,938$1,463$590,257
104 ($3,401)$1,933$1,468$588,789
105 ($3,401)$1,928$1,473$587,317
106 ($3,401)$1,923$1,477$585,840
107 ($3,401)$1,919$1,482$584,357
108 ($3,401)$1,914$1,487$582,870
Year 10 - 109 ($3,401)$1,909$1,492$581,378
110 ($3,401)$1,904$1,497$579,882
111 ($3,401)$1,899$1,502$578,380
112 ($3,401)$1,894$1,507$576,873
113 ($3,401)$1,889$1,512$575,362
114 ($3,401)$1,884$1,517$573,845
115 ($3,401)$1,879$1,521$572,324
116 ($3,401)$1,874$1,526$570,797
117 ($3,401)$1,869$1,531$569,266
118 ($3,401)$1,864$1,536$567,729
119 ($3,401)$1,859$1,542$566,188
120 ($3,401)$1,854$1,547$564,641
Year 11 - 121 ($3,401)$1,849$1,552$563,090
122 ($3,401)$1,844$1,557$561,533
123 ($3,401)$1,839$1,562$559,971
124 ($3,401)$1,834$1,567$558,404
125 ($3,401)$1,829$1,572$556,832
126 ($3,401)$1,824$1,577$555,255
127 ($3,401)$1,818$1,582$553,672
128 ($3,401)$1,813$1,588$552,085
129 ($3,401)$1,808$1,593$550,492
130 ($3,401)$1,803$1,598$548,894
131 ($3,401)$1,798$1,603$547,291
132 ($3,401)$1,792$1,608$545,683
Year 12 - 133 ($3,401)$1,787$1,614$544,069
134 ($3,401)$1,782$1,619$542,450
135 ($3,401)$1,777$1,624$540,826
136 ($3,401)$1,771$1,630$539,196
137 ($3,401)$1,766$1,635$537,561
138 ($3,401)$1,761$1,640$535,921
139 ($3,401)$1,755$1,646$534,275
140 ($3,401)$1,750$1,651$532,624
141 ($3,401)$1,744$1,656$530,967
142 ($3,401)$1,739$1,662$529,306
143 ($3,401)$1,733$1,667$527,638
144 ($3,401)$1,728$1,673$525,965
Year 13 - 145 ($3,401)$1,723$1,678$524,287
146 ($3,401)$1,717$1,684$522,603
147 ($3,401)$1,712$1,689$520,914
148 ($3,401)$1,706$1,695$519,219
149 ($3,401)$1,700$1,700$517,519
150 ($3,401)$1,695$1,706$515,813
151 ($3,401)$1,689$1,712$514,101
152 ($3,401)$1,684$1,717$512,384
153 ($3,401)$1,678$1,723$510,661
154 ($3,401)$1,672$1,728$508,933
155 ($3,401)$1,667$1,734$507,199
156 ($3,401)$1,661$1,740$505,459
Year 14 - 157 ($3,401)$1,655$1,745$503,714
158 ($3,401)$1,650$1,751$501,963
159 ($3,401)$1,644$1,757$500,206
160 ($3,401)$1,638$1,763$498,443
161 ($3,401)$1,632$1,768$496,675
162 ($3,401)$1,627$1,774$494,900
163 ($3,401)$1,621$1,780$493,120
164 ($3,401)$1,615$1,786$491,335
165 ($3,401)$1,609$1,792$489,543
166 ($3,401)$1,603$1,798$487,745
167 ($3,401)$1,597$1,803$485,942
168 ($3,401)$1,591$1,809$484,132
Year 15 - 169 ($3,401)$1,586$1,815$482,317
170 ($3,401)$1,580$1,821$480,496
171 ($3,401)$1,574$1,827$478,669
172 ($3,401)$1,568$1,833$476,836
173 ($3,401)$1,562$1,839$474,996
174 ($3,401)$1,556$1,845$473,151
175 ($3,401)$1,550$1,851$471,300
176 ($3,401)$1,544$1,857$469,443
177 ($3,401)$1,537$1,863$467,579
178 ($3,401)$1,531$1,870$465,710
179 ($3,401)$1,525$1,876$463,834
180 ($3,401)$1,519$1,882$461,952
Year 16 - 181 ($3,401)$1,513$1,888$460,064
182 ($3,401)$1,507$1,894$458,170
183 ($3,401)$1,501$1,900$456,270
184 ($3,401)$1,494$1,907$454,363
185 ($3,401)$1,488$1,913$452,451
186 ($3,401)$1,482$1,919$450,532
187 ($3,401)$1,475$1,925$448,606
188 ($3,401)$1,469$1,932$446,675
189 ($3,401)$1,463$1,938$444,737
190 ($3,401)$1,457$1,944$442,792
191 ($3,401)$1,450$1,951$440,842
192 ($3,401)$1,444$1,957$438,885
Year 17 - 193 ($3,401)$1,437$1,963$436,921
194 ($3,401)$1,431$1,970$434,951
195 ($3,401)$1,424$1,976$432,975
196 ($3,401)$1,418$1,983$430,992
197 ($3,401)$1,411$1,989$429,003
198 ($3,401)$1,405$1,996$427,007
199 ($3,401)$1,398$2,002$425,004
200 ($3,401)$1,392$2,009$422,996
201 ($3,401)$1,385$2,016$420,980
202 ($3,401)$1,379$2,022$418,958
203 ($3,401)$1,372$2,029$416,929
204 ($3,401)$1,365$2,035$414,894
Year 18 - 205 ($3,401)$1,359$2,042$412,852
206 ($3,401)$1,352$2,049$410,803
207 ($3,401)$1,345$2,055$408,748
208 ($3,401)$1,339$2,062$406,685
209 ($3,401)$1,332$2,069$404,616
210 ($3,401)$1,325$2,076$402,541
211 ($3,401)$1,318$2,083$400,458
212 ($3,401)$1,312$2,089$398,369
213 ($3,401)$1,305$2,096$396,273
214 ($3,401)$1,298$2,103$394,170
215 ($3,401)$1,291$2,110$392,060
216 ($3,401)$1,284$2,117$389,943
Year 19 - 217 ($3,401)$1,277$2,124$387,819
218 ($3,401)$1,270$2,131$385,689
219 ($3,401)$1,263$2,138$383,551
220 ($3,401)$1,256$2,145$381,406
221 ($3,401)$1,249$2,152$379,254
222 ($3,401)$1,242$2,159$377,096
223 ($3,401)$1,235$2,166$374,930
224 ($3,401)$1,228$2,173$372,757
225 ($3,401)$1,221$2,180$370,577
226 ($3,401)$1,214$2,187$368,390
227 ($3,401)$1,206$2,194$366,195
228 ($3,401)$1,199$2,202$363,994
Year 20 - 229 ($3,401)$1,192$2,209$361,785
230 ($3,401)$1,185$2,216$359,569
231 ($3,401)$1,178$2,223$357,346
232 ($3,401)$1,170$2,231$355,115
233 ($3,401)$1,163$2,238$352,877
234 ($3,401)$1,156$2,245$350,632
235 ($3,401)$1,148$2,253$348,380
236 ($3,401)$1,141$2,260$346,120
237 ($3,401)$1,134$2,267$343,853
238 ($3,401)$1,126$2,275$341,578
239 ($3,401)$1,119$2,282$339,296
240 ($3,401)$1,111$2,290$337,006
Year 21 - 241 ($3,401)$1,104$2,297$334,709
242 ($3,401)$1,096$2,305$332,404
243 ($3,401)$1,089$2,312$330,092
244 ($3,401)$1,081$2,320$327,772
245 ($3,401)$1,073$2,327$325,445
246 ($3,401)$1,066$2,335$323,110
247 ($3,401)$1,058$2,343$320,767
248 ($3,401)$1,051$2,350$318,417
249 ($3,401)$1,043$2,358$316,059
250 ($3,401)$1,035$2,366$313,693
251 ($3,401)$1,027$2,373$311,320
252 ($3,401)$1,020$2,381$308,939
Year 22 - 253 ($3,401)$1,012$2,389$306,550
254 ($3,401)$1,004$2,397$304,153
255 ($3,401)$996$2,405$301,748
256 ($3,401)$988$2,413$299,335
257 ($3,401)$980$2,420$296,915
258 ($3,401)$972$2,428$294,486
259 ($3,401)$964$2,436$292,050
260 ($3,401)$956$2,444$289,606
261 ($3,401)$948$2,452$287,153
262 ($3,401)$940$2,460$284,693
263 ($3,401)$932$2,468$282,225
264 ($3,401)$924$2,477$279,748
Year 23 - 265 ($3,401)$916$2,485$277,263
266 ($3,401)$908$2,493$274,771
267 ($3,401)$900$2,501$272,270
268 ($3,401)$892$2,509$269,760
269 ($3,401)$883$2,517$267,243
270 ($3,401)$875$2,526$264,717
271 ($3,401)$867$2,534$262,184
272 ($3,401)$859$2,542$259,641
273 ($3,401)$850$2,550$257,091
274 ($3,401)$842$2,559$254,532
275 ($3,401)$834$2,567$251,965
276 ($3,401)$825$2,576$249,389
Year 24 - 277 ($3,401)$817$2,584$246,805
278 ($3,401)$808$2,593$244,213
279 ($3,401)$800$2,601$241,612
280 ($3,401)$791$2,610$239,002
281 ($3,401)$783$2,618$236,384
282 ($3,401)$774$2,627$233,757
283 ($3,401)$766$2,635$231,122
284 ($3,401)$757$2,644$228,478
285 ($3,401)$748$2,653$225,826
286 ($3,401)$740$2,661$223,164
287 ($3,401)$731$2,670$220,494
288 ($3,401)$722$2,679$217,816
Year 25 - 289 ($3,401)$713$2,687$215,128
290 ($3,401)$705$2,696$212,432
291 ($3,401)$696$2,705$209,727
292 ($3,401)$687$2,714$207,013
293 ($3,401)$678$2,723$204,290
294 ($3,401)$669$2,732$201,558
295 ($3,401)$660$2,741$198,817
296 ($3,401)$651$2,750$196,068
297 ($3,401)$642$2,759$193,309
298 ($3,401)$633$2,768$190,541
299 ($3,401)$624$2,777$187,765
300 ($3,401)$615$2,786$184,979
Year 26 - 301 ($3,401)$606$2,795$182,184
302 ($3,401)$597$2,804$179,379
303 ($3,401)$587$2,813$176,566
304 ($3,401)$578$2,823$173,744
305 ($3,401)$569$2,832$170,912
306 ($3,401)$560$2,841$168,071
307 ($3,401)$550$2,850$165,220
308 ($3,401)$541$2,860$162,361
309 ($3,401)$532$2,869$159,491
310 ($3,401)$522$2,878$156,613
311 ($3,401)$513$2,888$153,725
312 ($3,401)$503$2,897$150,828
Year 27 - 313 ($3,401)$494$2,907$147,921
314 ($3,401)$484$2,916$145,004
315 ($3,401)$475$2,926$142,078
316 ($3,401)$465$2,936$139,143
317 ($3,401)$456$2,945$136,198
318 ($3,401)$446$2,955$133,243
319 ($3,401)$436$2,964$130,279
320 ($3,401)$427$2,974$127,304
321 ($3,401)$417$2,984$124,321
322 ($3,401)$407$2,994$121,327
323 ($3,401)$397$3,003$118,323
324 ($3,401)$388$3,013$115,310
Year 28 - 325 ($3,401)$378$3,023$112,287
326 ($3,401)$368$3,033$109,254
327 ($3,401)$358$3,043$106,211
328 ($3,401)$348$3,053$103,158
329 ($3,401)$338$3,063$100,095
330 ($3,401)$328$3,073$97,022
331 ($3,401)$318$3,083$93,939
332 ($3,401)$308$3,093$90,846
333 ($3,401)$298$3,103$87,742
334 ($3,401)$287$3,113$84,629
335 ($3,401)$277$3,124$81,505
336 ($3,401)$267$3,134$78,371
Year 29 - 337 ($3,401)$257$3,144$75,227
338 ($3,401)$246$3,154$72,073
339 ($3,401)$236$3,165$68,908
340 ($3,401)$226$3,175$65,733
341 ($3,401)$215$3,186$62,547
342 ($3,401)$205$3,196$59,351
343 ($3,401)$194$3,206$56,145
344 ($3,401)$184$3,217$52,928
345 ($3,401)$173$3,227$49,700
346 ($3,401)$163$3,238$46,462
347 ($3,401)$152$3,249$43,214
348 ($3,401)$142$3,259$39,954
Year 30 - 349 ($3,401)$131$3,270$36,684
350 ($3,401)$120$3,281$33,404
351 ($3,401)$109$3,291$30,112
352 ($3,401)$99$3,302$26,810
353 ($3,401)$88$3,313$23,497
354 ($3,401)$77$3,324$20,173
355 ($3,401)$66$3,335$16,838
356 ($3,401)$55$3,346$13,493
357 ($3,401)$44$3,357$10,136
358 ($3,401)$33$3,368$6,768
359 ($3,401)$22$3,379$3,390
360 ($3,401)$11$3,390$0
TOTALS$505,896$718,400$1,224,296

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.