« Back to all home prices

Mortgage Payment Schedule for a $899,000 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% ($179,800) 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
$3,405 360 $506,460 $1,225,660

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  $899,000
Down Payment $179,800$719,200
Year 1 - 1 ($3,405)$2,355$1,049$718,151
2 ($3,405)$2,352$1,053$717,098
3 ($3,405)$2,348$1,056$716,042
4 ($3,405)$2,345$1,060$714,982
5 ($3,405)$2,342$1,063$713,919
6 ($3,405)$2,338$1,067$712,853
7 ($3,405)$2,335$1,070$711,783
8 ($3,405)$2,331$1,074$710,709
9 ($3,405)$2,328$1,077$709,632
10 ($3,405)$2,324$1,081$708,552
11 ($3,405)$2,321$1,084$707,468
12 ($3,405)$2,317$1,088$706,380
Year 2 - 13 ($3,405)$2,313$1,091$705,289
14 ($3,405)$2,310$1,095$704,194
15 ($3,405)$2,306$1,098$703,096
16 ($3,405)$2,303$1,102$701,994
17 ($3,405)$2,299$1,106$700,888
18 ($3,405)$2,295$1,109$699,779
19 ($3,405)$2,292$1,113$698,666
20 ($3,405)$2,288$1,116$697,549
21 ($3,405)$2,284$1,120$696,429
22 ($3,405)$2,281$1,124$695,306
23 ($3,405)$2,277$1,127$694,178
24 ($3,405)$2,273$1,131$693,047
Year 3 - 25 ($3,405)$2,270$1,135$691,912
26 ($3,405)$2,266$1,139$690,773
27 ($3,405)$2,262$1,142$689,631
28 ($3,405)$2,259$1,146$688,485
29 ($3,405)$2,255$1,150$687,335
30 ($3,405)$2,251$1,154$686,182
31 ($3,405)$2,247$1,157$685,024
32 ($3,405)$2,243$1,161$683,863
33 ($3,405)$2,240$1,165$682,698
34 ($3,405)$2,236$1,169$681,529
35 ($3,405)$2,232$1,173$680,357
36 ($3,405)$2,228$1,176$679,180
Year 4 - 37 ($3,405)$2,224$1,180$678,000
38 ($3,405)$2,220$1,184$676,816
39 ($3,405)$2,217$1,188$675,628
40 ($3,405)$2,213$1,192$674,436
41 ($3,405)$2,209$1,196$673,240
42 ($3,405)$2,205$1,200$672,040
43 ($3,405)$2,201$1,204$670,837
44 ($3,405)$2,197$1,208$669,629
45 ($3,405)$2,193$1,212$668,417
46 ($3,405)$2,189$1,216$667,202
47 ($3,405)$2,185$1,220$665,982
48 ($3,405)$2,181$1,224$664,759
Year 5 - 49 ($3,405)$2,177$1,228$663,531
50 ($3,405)$2,173$1,232$662,300
51 ($3,405)$2,169$1,236$661,064
52 ($3,405)$2,165$1,240$659,825
53 ($3,405)$2,161$1,244$658,581
54 ($3,405)$2,157$1,248$657,333
55 ($3,405)$2,153$1,252$656,081
56 ($3,405)$2,149$1,256$654,825
57 ($3,405)$2,145$1,260$653,565
58 ($3,405)$2,140$1,264$652,301
59 ($3,405)$2,136$1,268$651,033
60 ($3,405)$2,132$1,272$649,760
Year 6 - 61 ($3,405)$2,128$1,277$648,484
62 ($3,405)$2,124$1,281$647,203
63 ($3,405)$2,120$1,285$645,918
64 ($3,405)$2,115$1,289$644,629
65 ($3,405)$2,111$1,293$643,335
66 ($3,405)$2,107$1,298$642,037
67 ($3,405)$2,103$1,302$640,736
68 ($3,405)$2,098$1,306$639,429
69 ($3,405)$2,094$1,310$638,119
70 ($3,405)$2,090$1,315$636,804
71 ($3,405)$2,086$1,319$635,485
72 ($3,405)$2,081$1,323$634,162
Year 7 - 73 ($3,405)$2,077$1,328$632,834
74 ($3,405)$2,073$1,332$631,502
75 ($3,405)$2,068$1,336$630,165
76 ($3,405)$2,064$1,341$628,825
77 ($3,405)$2,059$1,345$627,479
78 ($3,405)$2,055$1,350$626,130
79 ($3,405)$2,051$1,354$624,776
80 ($3,405)$2,046$1,358$623,417
81 ($3,405)$2,042$1,363$622,054
82 ($3,405)$2,037$1,367$620,687
83 ($3,405)$2,033$1,372$619,315
84 ($3,405)$2,028$1,376$617,939
Year 8 - 85 ($3,405)$2,024$1,381$616,558
86 ($3,405)$2,019$1,385$615,172
87 ($3,405)$2,015$1,390$613,782
88 ($3,405)$2,010$1,394$612,388
89 ($3,405)$2,006$1,399$610,989
90 ($3,405)$2,001$1,404$609,585
91 ($3,405)$1,996$1,408$608,177
92 ($3,405)$1,992$1,413$606,764
93 ($3,405)$1,987$1,417$605,347
94 ($3,405)$1,983$1,422$603,925
95 ($3,405)$1,978$1,427$602,498
96 ($3,405)$1,973$1,431$601,067
Year 9 - 97 ($3,405)$1,968$1,436$599,630
98 ($3,405)$1,964$1,441$598,190
99 ($3,405)$1,959$1,446$596,744
100 ($3,405)$1,954$1,450$595,294
101 ($3,405)$1,950$1,455$593,839
102 ($3,405)$1,945$1,460$592,379
103 ($3,405)$1,940$1,465$590,914
104 ($3,405)$1,935$1,469$589,445
105 ($3,405)$1,930$1,474$587,971
106 ($3,405)$1,926$1,479$586,492
107 ($3,405)$1,921$1,484$585,008
108 ($3,405)$1,916$1,489$583,519
Year 10 - 109 ($3,405)$1,911$1,494$582,026
110 ($3,405)$1,906$1,498$580,527
111 ($3,405)$1,901$1,503$579,024
112 ($3,405)$1,896$1,508$577,516
113 ($3,405)$1,891$1,513$576,002
114 ($3,405)$1,886$1,518$574,484
115 ($3,405)$1,881$1,523$572,961
116 ($3,405)$1,876$1,528$571,433
117 ($3,405)$1,871$1,533$569,900
118 ($3,405)$1,866$1,538$568,361
119 ($3,405)$1,861$1,543$566,818
120 ($3,405)$1,856$1,548$565,270
Year 11 - 121 ($3,405)$1,851$1,553$563,717
122 ($3,405)$1,846$1,558$562,158
123 ($3,405)$1,841$1,564$560,595
124 ($3,405)$1,836$1,569$559,026
125 ($3,405)$1,831$1,574$557,452
126 ($3,405)$1,826$1,579$555,873
127 ($3,405)$1,820$1,584$554,289
128 ($3,405)$1,815$1,589$552,700
129 ($3,405)$1,810$1,595$551,105
130 ($3,405)$1,805$1,600$549,505
131 ($3,405)$1,800$1,605$547,900
132 ($3,405)$1,794$1,610$546,290
Year 12 - 133 ($3,405)$1,789$1,616$544,675
134 ($3,405)$1,784$1,621$543,054
135 ($3,405)$1,779$1,626$541,428
136 ($3,405)$1,773$1,631$539,796
137 ($3,405)$1,768$1,637$538,160
138 ($3,405)$1,762$1,642$536,517
139 ($3,405)$1,757$1,648$534,870
140 ($3,405)$1,752$1,653$533,217
141 ($3,405)$1,746$1,658$531,559
142 ($3,405)$1,741$1,664$529,895
143 ($3,405)$1,735$1,669$528,226
144 ($3,405)$1,730$1,675$526,551
Year 13 - 145 ($3,405)$1,724$1,680$524,871
146 ($3,405)$1,719$1,686$523,185
147 ($3,405)$1,713$1,691$521,494
148 ($3,405)$1,708$1,697$519,797
149 ($3,405)$1,702$1,702$518,095
150 ($3,405)$1,697$1,708$516,387
151 ($3,405)$1,691$1,713$514,674
152 ($3,405)$1,686$1,719$512,955
153 ($3,405)$1,680$1,725$511,230
154 ($3,405)$1,674$1,730$509,500
155 ($3,405)$1,669$1,736$507,764
156 ($3,405)$1,663$1,742$506,022
Year 14 - 157 ($3,405)$1,657$1,747$504,275
158 ($3,405)$1,651$1,753$502,522
159 ($3,405)$1,646$1,759$500,763
160 ($3,405)$1,640$1,765$498,998
161 ($3,405)$1,634$1,770$497,228
162 ($3,405)$1,628$1,776$495,452
163 ($3,405)$1,623$1,782$493,670
164 ($3,405)$1,617$1,788$491,882
165 ($3,405)$1,611$1,794$490,088
166 ($3,405)$1,605$1,800$488,288
167 ($3,405)$1,599$1,805$486,483
168 ($3,405)$1,593$1,811$484,672
Year 15 - 169 ($3,405)$1,587$1,817$482,854
170 ($3,405)$1,581$1,823$481,031
171 ($3,405)$1,575$1,829$479,202
172 ($3,405)$1,569$1,835$477,367
173 ($3,405)$1,563$1,841$475,525
174 ($3,405)$1,557$1,847$473,678
175 ($3,405)$1,551$1,853$471,825
176 ($3,405)$1,545$1,859$469,965
177 ($3,405)$1,539$1,865$468,100
178 ($3,405)$1,533$1,872$466,228
179 ($3,405)$1,527$1,878$464,351
180 ($3,405)$1,521$1,884$462,467
Year 16 - 181 ($3,405)$1,515$1,890$460,577
182 ($3,405)$1,508$1,896$458,680
183 ($3,405)$1,502$1,902$456,778
184 ($3,405)$1,496$1,909$454,869
185 ($3,405)$1,490$1,915$452,954
186 ($3,405)$1,483$1,921$451,033
187 ($3,405)$1,477$1,927$449,106
188 ($3,405)$1,471$1,934$447,172
189 ($3,405)$1,464$1,940$445,232
190 ($3,405)$1,458$1,946$443,285
191 ($3,405)$1,452$1,953$441,333
192 ($3,405)$1,445$1,959$439,373
Year 17 - 193 ($3,405)$1,439$1,966$437,408
194 ($3,405)$1,433$1,972$435,436
195 ($3,405)$1,426$1,979$433,457
196 ($3,405)$1,420$1,985$431,472
197 ($3,405)$1,413$1,992$429,480
198 ($3,405)$1,407$1,998$427,482
199 ($3,405)$1,400$2,005$425,478
200 ($3,405)$1,393$2,011$423,467
201 ($3,405)$1,387$2,018$421,449
202 ($3,405)$1,380$2,024$419,424
203 ($3,405)$1,374$2,031$417,393
204 ($3,405)$1,367$2,038$415,356
Year 18 - 205 ($3,405)$1,360$2,044$413,311
206 ($3,405)$1,354$2,051$411,260
207 ($3,405)$1,347$2,058$409,203
208 ($3,405)$1,340$2,064$407,138
209 ($3,405)$1,333$2,071$405,067
210 ($3,405)$1,327$2,078$402,989
211 ($3,405)$1,320$2,085$400,904
212 ($3,405)$1,313$2,092$398,813
213 ($3,405)$1,306$2,098$396,714
214 ($3,405)$1,299$2,105$394,609
215 ($3,405)$1,292$2,112$392,496
216 ($3,405)$1,285$2,119$390,377
Year 19 - 217 ($3,405)$1,278$2,126$388,251
218 ($3,405)$1,272$2,133$386,118
219 ($3,405)$1,265$2,140$383,978
220 ($3,405)$1,258$2,147$381,831
221 ($3,405)$1,250$2,154$379,677
222 ($3,405)$1,243$2,161$377,516
223 ($3,405)$1,236$2,168$375,347
224 ($3,405)$1,229$2,175$373,172
225 ($3,405)$1,222$2,182$370,989
226 ($3,405)$1,215$2,190$368,800
227 ($3,405)$1,208$2,197$366,603
228 ($3,405)$1,201$2,204$364,399
Year 20 - 229 ($3,405)$1,193$2,211$362,188
230 ($3,405)$1,186$2,218$359,969
231 ($3,405)$1,179$2,226$357,744
232 ($3,405)$1,172$2,233$355,511
233 ($3,405)$1,164$2,240$353,270
234 ($3,405)$1,157$2,248$351,023
235 ($3,405)$1,150$2,255$348,768
236 ($3,405)$1,142$2,262$346,505
237 ($3,405)$1,135$2,270$344,236
238 ($3,405)$1,127$2,277$341,958
239 ($3,405)$1,120$2,285$339,674
240 ($3,405)$1,112$2,292$337,381
Year 21 - 241 ($3,405)$1,105$2,300$335,082
242 ($3,405)$1,097$2,307$332,775
243 ($3,405)$1,090$2,315$330,460
244 ($3,405)$1,082$2,322$328,137
245 ($3,405)$1,075$2,330$325,807
246 ($3,405)$1,067$2,338$323,470
247 ($3,405)$1,059$2,345$321,125
248 ($3,405)$1,052$2,353$318,772
249 ($3,405)$1,044$2,361$316,411
250 ($3,405)$1,036$2,368$314,043
251 ($3,405)$1,028$2,376$311,667
252 ($3,405)$1,021$2,384$309,283
Year 22 - 253 ($3,405)$1,013$2,392$306,891
254 ($3,405)$1,005$2,400$304,491
255 ($3,405)$997$2,407$302,084
256 ($3,405)$989$2,415$299,669
257 ($3,405)$981$2,423$297,246
258 ($3,405)$973$2,431$294,814
259 ($3,405)$966$2,439$292,375
260 ($3,405)$958$2,447$289,928
261 ($3,405)$950$2,455$287,473
262 ($3,405)$941$2,463$285,010
263 ($3,405)$933$2,471$282,539
264 ($3,405)$925$2,479$280,060
Year 23 - 265 ($3,405)$917$2,487$277,572
266 ($3,405)$909$2,496$275,077
267 ($3,405)$901$2,504$272,573
268 ($3,405)$893$2,512$270,061
269 ($3,405)$884$2,520$267,541
270 ($3,405)$876$2,528$265,012
271 ($3,405)$868$2,537$262,476
272 ($3,405)$860$2,545$259,931
273 ($3,405)$851$2,553$257,377
274 ($3,405)$843$2,562$254,816
275 ($3,405)$835$2,570$252,245
276 ($3,405)$826$2,579$249,667
Year 24 - 277 ($3,405)$818$2,587$247,080
278 ($3,405)$809$2,595$244,485
279 ($3,405)$801$2,604$241,881
280 ($3,405)$792$2,612$239,268
281 ($3,405)$784$2,621$236,647
282 ($3,405)$775$2,630$234,018
283 ($3,405)$766$2,638$231,379
284 ($3,405)$758$2,647$228,733
285 ($3,405)$749$2,656$226,077
286 ($3,405)$740$2,664$223,413
287 ($3,405)$732$2,673$220,740
288 ($3,405)$723$2,682$218,058
Year 25 - 289 ($3,405)$714$2,690$215,368
290 ($3,405)$705$2,699$212,668
291 ($3,405)$696$2,708$209,960
292 ($3,405)$688$2,717$207,243
293 ($3,405)$679$2,726$204,517
294 ($3,405)$670$2,735$201,783
295 ($3,405)$661$2,744$199,039
296 ($3,405)$652$2,753$196,286
297 ($3,405)$643$2,762$193,524
298 ($3,405)$634$2,771$190,754
299 ($3,405)$625$2,780$187,974
300 ($3,405)$616$2,789$185,185
Year 26 - 301 ($3,405)$606$2,798$182,387
302 ($3,405)$597$2,807$179,579
303 ($3,405)$588$2,816$176,763
304 ($3,405)$579$2,826$173,937
305 ($3,405)$570$2,835$171,102
306 ($3,405)$560$2,844$168,258
307 ($3,405)$551$2,854$165,404
308 ($3,405)$542$2,863$162,541
309 ($3,405)$532$2,872$159,669
310 ($3,405)$523$2,882$156,787
311 ($3,405)$513$2,891$153,896
312 ($3,405)$504$2,901$150,996
Year 27 - 313 ($3,405)$495$2,910$148,086
314 ($3,405)$485$2,920$145,166
315 ($3,405)$475$2,929$142,237
316 ($3,405)$466$2,939$139,298
317 ($3,405)$456$2,948$136,349
318 ($3,405)$447$2,958$133,391
319 ($3,405)$437$2,968$130,424
320 ($3,405)$427$2,977$127,446
321 ($3,405)$417$2,987$124,459
322 ($3,405)$408$2,997$121,462
323 ($3,405)$398$3,007$118,455
324 ($3,405)$388$3,017$115,438
Year 28 - 325 ($3,405)$378$3,027$112,412
326 ($3,405)$368$3,036$109,375
327 ($3,405)$358$3,046$106,329
328 ($3,405)$348$3,056$103,273
329 ($3,405)$338$3,066$100,206
330 ($3,405)$328$3,076$97,130
331 ($3,405)$318$3,087$94,043
332 ($3,405)$308$3,097$90,947
333 ($3,405)$298$3,107$87,840
334 ($3,405)$288$3,117$84,723
335 ($3,405)$277$3,127$81,596
336 ($3,405)$267$3,137$78,459
Year 29 - 337 ($3,405)$257$3,148$75,311
338 ($3,405)$247$3,158$72,153
339 ($3,405)$236$3,168$68,985
340 ($3,405)$226$3,179$65,806
341 ($3,405)$216$3,189$62,617
342 ($3,405)$205$3,200$59,417
343 ($3,405)$195$3,210$56,207
344 ($3,405)$184$3,221$52,987
345 ($3,405)$174$3,231$49,756
346 ($3,405)$163$3,242$46,514
347 ($3,405)$152$3,252$43,262
348 ($3,405)$142$3,263$39,999
Year 30 - 349 ($3,405)$131$3,274$36,725
350 ($3,405)$120$3,284$33,441
351 ($3,405)$110$3,295$30,146
352 ($3,405)$99$3,306$26,840
353 ($3,405)$88$3,317$23,523
354 ($3,405)$77$3,328$20,196
355 ($3,405)$66$3,338$16,857
356 ($3,405)$55$3,349$13,508
357 ($3,405)$44$3,360$10,147
358 ($3,405)$33$3,371$6,776
359 ($3,405)$22$3,382$3,393
360 ($3,405)$11$3,393$0
TOTALS$506,460$719,200$1,225,660

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.