« 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 October 12, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$3,393 360 $502,929 $1,221,329

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 168163 | State Lic #: MC3254
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.651% | Rate: 3.625% | Fees: $795 | 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 #: 1023
$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 #: 244476 | State Lic #: MC-5877
$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 #: 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 #: 2258 | State Lic #: MC-4673
$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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 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

$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 #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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  $898,000
Down Payment $179,600$718,400
Year 1 - 1 ($3,393)$2,341$1,052$717,348
2 ($3,393)$2,337$1,055$716,293
3 ($3,393)$2,334$1,059$715,234
4 ($3,393)$2,330$1,062$714,172
5 ($3,393)$2,327$1,066$713,107
6 ($3,393)$2,324$1,069$712,038
7 ($3,393)$2,320$1,073$710,965
8 ($3,393)$2,317$1,076$709,889
9 ($3,393)$2,313$1,080$708,810
10 ($3,393)$2,310$1,083$707,726
11 ($3,393)$2,306$1,087$706,640
12 ($3,393)$2,302$1,090$705,550
Year 2 - 13 ($3,393)$2,299$1,094$704,456
14 ($3,393)$2,295$1,097$703,359
15 ($3,393)$2,292$1,101$702,258
16 ($3,393)$2,288$1,104$701,154
17 ($3,393)$2,285$1,108$700,046
18 ($3,393)$2,281$1,112$698,934
19 ($3,393)$2,277$1,115$697,819
20 ($3,393)$2,274$1,119$696,700
21 ($3,393)$2,270$1,123$695,578
22 ($3,393)$2,266$1,126$694,451
23 ($3,393)$2,263$1,130$693,322
24 ($3,393)$2,259$1,134$692,188
Year 3 - 25 ($3,393)$2,255$1,137$691,051
26 ($3,393)$2,252$1,141$689,910
27 ($3,393)$2,248$1,145$688,765
28 ($3,393)$2,244$1,148$687,617
29 ($3,393)$2,240$1,152$686,465
30 ($3,393)$2,237$1,156$685,309
31 ($3,393)$2,233$1,160$684,149
32 ($3,393)$2,229$1,163$682,986
33 ($3,393)$2,225$1,167$681,819
34 ($3,393)$2,222$1,171$680,648
35 ($3,393)$2,218$1,175$679,473
36 ($3,393)$2,214$1,179$678,294
Year 4 - 37 ($3,393)$2,210$1,182$677,112
38 ($3,393)$2,206$1,186$675,926
39 ($3,393)$2,202$1,190$674,735
40 ($3,393)$2,199$1,194$673,541
41 ($3,393)$2,195$1,198$672,343
42 ($3,393)$2,191$1,202$671,142
43 ($3,393)$2,187$1,206$669,936
44 ($3,393)$2,183$1,210$668,726
45 ($3,393)$2,179$1,214$667,512
46 ($3,393)$2,175$1,218$666,295
47 ($3,393)$2,171$1,222$665,073
48 ($3,393)$2,167$1,226$663,848
Year 5 - 49 ($3,393)$2,163$1,230$662,618
50 ($3,393)$2,159$1,234$661,385
51 ($3,393)$2,155$1,238$660,147
52 ($3,393)$2,151$1,242$658,905
53 ($3,393)$2,147$1,246$657,660
54 ($3,393)$2,143$1,250$656,410
55 ($3,393)$2,139$1,254$655,156
56 ($3,393)$2,135$1,258$653,898
57 ($3,393)$2,131$1,262$652,636
58 ($3,393)$2,127$1,266$651,370
59 ($3,393)$2,122$1,270$650,100
60 ($3,393)$2,118$1,274$648,826
Year 6 - 61 ($3,393)$2,114$1,278$647,547
62 ($3,393)$2,110$1,283$646,265
63 ($3,393)$2,106$1,287$644,978
64 ($3,393)$2,102$1,291$643,687
65 ($3,393)$2,097$1,295$642,392
66 ($3,393)$2,093$1,299$641,092
67 ($3,393)$2,089$1,304$639,788
68 ($3,393)$2,085$1,308$638,480
69 ($3,393)$2,080$1,312$637,168
70 ($3,393)$2,076$1,316$635,852
71 ($3,393)$2,072$1,321$634,531
72 ($3,393)$2,068$1,325$633,206
Year 7 - 73 ($3,393)$2,063$1,329$631,877
74 ($3,393)$2,059$1,334$630,543
75 ($3,393)$2,055$1,338$629,205
76 ($3,393)$2,050$1,342$627,862
77 ($3,393)$2,046$1,347$626,516
78 ($3,393)$2,041$1,351$625,164
79 ($3,393)$2,037$1,356$623,809
80 ($3,393)$2,033$1,360$622,449
81 ($3,393)$2,028$1,364$621,084
82 ($3,393)$2,024$1,369$619,716
83 ($3,393)$2,019$1,373$618,342
84 ($3,393)$2,015$1,378$616,964
Year 8 - 85 ($3,393)$2,010$1,382$615,582
86 ($3,393)$2,006$1,387$614,195
87 ($3,393)$2,001$1,391$612,804
88 ($3,393)$1,997$1,396$611,408
89 ($3,393)$1,992$1,400$610,008
90 ($3,393)$1,988$1,405$608,603
91 ($3,393)$1,983$1,410$607,193
92 ($3,393)$1,978$1,414$605,779
93 ($3,393)$1,974$1,419$604,360
94 ($3,393)$1,969$1,423$602,937
95 ($3,393)$1,965$1,428$601,509
96 ($3,393)$1,960$1,433$600,076
Year 9 - 97 ($3,393)$1,955$1,437$598,639
98 ($3,393)$1,951$1,442$597,197
99 ($3,393)$1,946$1,447$595,750
100 ($3,393)$1,941$1,451$594,299
101 ($3,393)$1,936$1,456$592,843
102 ($3,393)$1,932$1,461$591,382
103 ($3,393)$1,927$1,466$589,916
104 ($3,393)$1,922$1,470$588,446
105 ($3,393)$1,917$1,475$586,970
106 ($3,393)$1,913$1,480$585,490
107 ($3,393)$1,908$1,485$584,005
108 ($3,393)$1,903$1,490$582,516
Year 10 - 109 ($3,393)$1,898$1,495$581,021
110 ($3,393)$1,893$1,499$579,522
111 ($3,393)$1,888$1,504$578,017
112 ($3,393)$1,883$1,509$576,508
113 ($3,393)$1,878$1,514$574,994
114 ($3,393)$1,874$1,519$573,475
115 ($3,393)$1,869$1,524$571,951
116 ($3,393)$1,864$1,529$570,422
117 ($3,393)$1,859$1,534$568,888
118 ($3,393)$1,854$1,539$567,349
119 ($3,393)$1,849$1,544$565,805
120 ($3,393)$1,844$1,549$564,256
Year 11 - 121 ($3,393)$1,839$1,554$562,702
122 ($3,393)$1,833$1,559$561,143
123 ($3,393)$1,828$1,564$559,579
124 ($3,393)$1,823$1,569$558,010
125 ($3,393)$1,818$1,574$556,435
126 ($3,393)$1,813$1,580$554,856
127 ($3,393)$1,808$1,585$553,271
128 ($3,393)$1,803$1,590$551,681
129 ($3,393)$1,798$1,595$550,086
130 ($3,393)$1,792$1,600$548,486
131 ($3,393)$1,787$1,605$546,880
132 ($3,393)$1,782$1,611$545,270
Year 12 - 133 ($3,393)$1,777$1,616$543,654
134 ($3,393)$1,771$1,621$542,033
135 ($3,393)$1,766$1,626$540,406
136 ($3,393)$1,761$1,632$538,774
137 ($3,393)$1,756$1,637$537,137
138 ($3,393)$1,750$1,642$535,495
139 ($3,393)$1,745$1,648$533,847
140 ($3,393)$1,739$1,653$532,194
141 ($3,393)$1,734$1,659$530,536
142 ($3,393)$1,729$1,664$528,872
143 ($3,393)$1,723$1,669$527,202
144 ($3,393)$1,718$1,675$525,528
Year 13 - 145 ($3,393)$1,712$1,680$523,847
146 ($3,393)$1,707$1,686$522,162
147 ($3,393)$1,701$1,691$520,470
148 ($3,393)$1,696$1,697$518,774
149 ($3,393)$1,690$1,702$517,071
150 ($3,393)$1,685$1,708$515,364
151 ($3,393)$1,679$1,713$513,650
152 ($3,393)$1,674$1,719$511,931
153 ($3,393)$1,668$1,725$510,207
154 ($3,393)$1,662$1,730$508,477
155 ($3,393)$1,657$1,736$506,741
156 ($3,393)$1,651$1,741$504,999
Year 14 - 157 ($3,393)$1,645$1,747$503,252
158 ($3,393)$1,640$1,753$501,499
159 ($3,393)$1,634$1,759$499,741
160 ($3,393)$1,628$1,764$497,977
161 ($3,393)$1,623$1,770$496,207
162 ($3,393)$1,617$1,776$494,431
163 ($3,393)$1,611$1,782$492,649
164 ($3,393)$1,605$1,787$490,862
165 ($3,393)$1,599$1,793$489,069
166 ($3,393)$1,594$1,799$487,270
167 ($3,393)$1,588$1,805$485,465
168 ($3,393)$1,582$1,811$483,654
Year 15 - 169 ($3,393)$1,576$1,817$481,837
170 ($3,393)$1,570$1,823$480,015
171 ($3,393)$1,564$1,829$478,186
172 ($3,393)$1,558$1,834$476,352
173 ($3,393)$1,552$1,840$474,511
174 ($3,393)$1,546$1,846$472,665
175 ($3,393)$1,540$1,852$470,812
176 ($3,393)$1,534$1,859$468,954
177 ($3,393)$1,528$1,865$467,089
178 ($3,393)$1,522$1,871$465,219
179 ($3,393)$1,516$1,877$463,342
180 ($3,393)$1,510$1,883$461,459
Year 16 - 181 ($3,393)$1,504$1,889$459,570
182 ($3,393)$1,497$1,895$457,675
183 ($3,393)$1,491$1,901$455,774
184 ($3,393)$1,485$1,908$453,866
185 ($3,393)$1,479$1,914$451,952
186 ($3,393)$1,473$1,920$450,032
187 ($3,393)$1,466$1,926$448,106
188 ($3,393)$1,460$1,933$446,174
189 ($3,393)$1,454$1,939$444,235
190 ($3,393)$1,447$1,945$442,290
191 ($3,393)$1,441$1,951$440,338
192 ($3,393)$1,435$1,958$438,380
Year 17 - 193 ($3,393)$1,428$1,964$436,416
194 ($3,393)$1,422$1,971$434,446
195 ($3,393)$1,416$1,977$432,469
196 ($3,393)$1,409$1,983$430,485
197 ($3,393)$1,403$1,990$428,495
198 ($3,393)$1,396$1,996$426,499
199 ($3,393)$1,390$2,003$424,496
200 ($3,393)$1,383$2,009$422,486
201 ($3,393)$1,377$2,016$420,470
202 ($3,393)$1,370$2,023$418,448
203 ($3,393)$1,363$2,029$416,419
204 ($3,393)$1,357$2,036$414,383
Year 18 - 205 ($3,393)$1,350$2,042$412,341
206 ($3,393)$1,344$2,049$410,292
207 ($3,393)$1,337$2,056$408,236
208 ($3,393)$1,330$2,062$406,173
209 ($3,393)$1,323$2,069$404,104
210 ($3,393)$1,317$2,076$402,028
211 ($3,393)$1,310$2,083$399,946
212 ($3,393)$1,303$2,089$397,856
213 ($3,393)$1,296$2,096$395,760
214 ($3,393)$1,290$2,103$393,657
215 ($3,393)$1,283$2,110$391,547
216 ($3,393)$1,276$2,117$389,430
Year 19 - 217 ($3,393)$1,269$2,124$387,307
218 ($3,393)$1,262$2,131$385,176
219 ($3,393)$1,255$2,138$383,039
220 ($3,393)$1,248$2,145$380,894
221 ($3,393)$1,241$2,152$378,743
222 ($3,393)$1,234$2,159$376,584
223 ($3,393)$1,227$2,166$374,419
224 ($3,393)$1,220$2,173$372,246
225 ($3,393)$1,213$2,180$370,066
226 ($3,393)$1,206$2,187$367,879
227 ($3,393)$1,199$2,194$365,686
228 ($3,393)$1,192$2,201$363,484
Year 20 - 229 ($3,393)$1,184$2,208$361,276
230 ($3,393)$1,177$2,215$359,061
231 ($3,393)$1,170$2,223$356,838
232 ($3,393)$1,163$2,230$354,608
233 ($3,393)$1,155$2,237$352,371
234 ($3,393)$1,148$2,244$350,127
235 ($3,393)$1,141$2,252$347,875
236 ($3,393)$1,133$2,259$345,616
237 ($3,393)$1,126$2,266$343,349
238 ($3,393)$1,119$2,274$341,076
239 ($3,393)$1,111$2,281$338,794
240 ($3,393)$1,104$2,289$336,506
Year 21 - 241 ($3,393)$1,096$2,296$334,210
242 ($3,393)$1,089$2,304$331,906
243 ($3,393)$1,081$2,311$329,595
244 ($3,393)$1,074$2,319$327,276
245 ($3,393)$1,066$2,326$324,950
246 ($3,393)$1,059$2,334$322,616
247 ($3,393)$1,051$2,341$320,275
248 ($3,393)$1,044$2,349$317,926
249 ($3,393)$1,036$2,357$315,569
250 ($3,393)$1,028$2,364$313,205
251 ($3,393)$1,021$2,372$310,833
252 ($3,393)$1,013$2,380$308,453
Year 22 - 253 ($3,393)$1,005$2,388$306,065
254 ($3,393)$997$2,395$303,670
255 ($3,393)$989$2,403$301,267
256 ($3,393)$982$2,411$298,856
257 ($3,393)$974$2,419$296,437
258 ($3,393)$966$2,427$294,010
259 ($3,393)$958$2,435$291,576
260 ($3,393)$950$2,443$289,133
261 ($3,393)$942$2,450$286,683
262 ($3,393)$934$2,458$284,224
263 ($3,393)$926$2,466$281,758
264 ($3,393)$918$2,475$279,283
Year 23 - 265 ($3,393)$910$2,483$276,801
266 ($3,393)$902$2,491$274,310
267 ($3,393)$894$2,499$271,811
268 ($3,393)$886$2,507$269,304
269 ($3,393)$877$2,515$266,789
270 ($3,393)$869$2,523$264,266
271 ($3,393)$861$2,532$261,734
272 ($3,393)$853$2,540$259,195
273 ($3,393)$845$2,548$256,647
274 ($3,393)$836$2,556$254,090
275 ($3,393)$828$2,565$251,526
276 ($3,393)$820$2,573$248,953
Year 24 - 277 ($3,393)$811$2,581$246,371
278 ($3,393)$803$2,590$243,781
279 ($3,393)$794$2,598$241,183
280 ($3,393)$786$2,607$238,576
281 ($3,393)$777$2,615$235,961
282 ($3,393)$769$2,624$233,337
283 ($3,393)$760$2,632$230,705
284 ($3,393)$752$2,641$228,064
285 ($3,393)$743$2,649$225,415
286 ($3,393)$734$2,658$222,757
287 ($3,393)$726$2,667$220,090
288 ($3,393)$717$2,675$217,415
Year 25 - 289 ($3,393)$708$2,684$214,730
290 ($3,393)$700$2,693$212,037
291 ($3,393)$691$2,702$209,336
292 ($3,393)$682$2,710$206,625
293 ($3,393)$673$2,719$203,906
294 ($3,393)$664$2,728$201,178
295 ($3,393)$656$2,737$198,441
296 ($3,393)$647$2,746$195,695
297 ($3,393)$638$2,755$192,940
298 ($3,393)$629$2,764$190,176
299 ($3,393)$620$2,773$187,403
300 ($3,393)$611$2,782$184,621
Year 26 - 301 ($3,393)$602$2,791$181,830
302 ($3,393)$592$2,800$179,030
303 ($3,393)$583$2,809$176,220
304 ($3,393)$574$2,818$173,402
305 ($3,393)$565$2,828$170,575
306 ($3,393)$556$2,837$167,738
307 ($3,393)$547$2,846$164,892
308 ($3,393)$537$2,855$162,036
309 ($3,393)$528$2,865$159,172
310 ($3,393)$519$2,874$156,298
311 ($3,393)$509$2,883$153,415
312 ($3,393)$500$2,893$150,522
Year 27 - 313 ($3,393)$490$2,902$147,620
314 ($3,393)$481$2,912$144,708
315 ($3,393)$472$2,921$141,787
316 ($3,393)$462$2,931$138,856
317 ($3,393)$452$2,940$135,916
318 ($3,393)$443$2,950$132,967
319 ($3,393)$433$2,959$130,007
320 ($3,393)$424$2,969$127,038
321 ($3,393)$414$2,979$124,060
322 ($3,393)$404$2,988$121,071
323 ($3,393)$394$2,998$118,073
324 ($3,393)$385$3,008$115,065
Year 28 - 325 ($3,393)$375$3,018$112,048
326 ($3,393)$365$3,027$109,020
327 ($3,393)$355$3,037$105,983
328 ($3,393)$345$3,047$102,936
329 ($3,393)$335$3,057$99,878
330 ($3,393)$325$3,067$96,811
331 ($3,393)$315$3,077$93,734
332 ($3,393)$305$3,087$90,647
333 ($3,393)$295$3,097$87,550
334 ($3,393)$285$3,107$84,442
335 ($3,393)$275$3,117$81,325
336 ($3,393)$265$3,128$78,197
Year 29 - 337 ($3,393)$255$3,138$75,060
338 ($3,393)$245$3,148$71,912
339 ($3,393)$234$3,158$68,753
340 ($3,393)$224$3,169$65,585
341 ($3,393)$214$3,179$62,406
342 ($3,393)$203$3,189$59,217
343 ($3,393)$193$3,200$56,017
344 ($3,393)$183$3,210$52,807
345 ($3,393)$172$3,221$49,586
346 ($3,393)$162$3,231$46,355
347 ($3,393)$151$3,242$43,114
348 ($3,393)$140$3,252$39,862
Year 30 - 349 ($3,393)$130$3,263$36,599
350 ($3,393)$119$3,273$33,326
351 ($3,393)$109$3,284$30,042
352 ($3,393)$98$3,295$26,747
353 ($3,393)$87$3,305$23,442
354 ($3,393)$76$3,316$20,125
355 ($3,393)$66$3,327$16,798
356 ($3,393)$55$3,338$13,461
357 ($3,393)$44$3,349$10,112
358 ($3,393)$33$3,360$6,752
359 ($3,393)$22$3,371$3,382
360 ($3,393)$11$3,382$0
TOTALS$502,929$718,400$1,221,329

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.