« Back to all home prices

Mortgage Payment Schedule for a $900,000 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% ($180,000) 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
$3,400 360 $504,049 $1,224,049

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 #: 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 #: 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 #: 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 #: 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 #: 180004 | State Lic #: MC -928
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 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  $900,000
Down Payment $180,000$720,000
Year 1 - 1 ($3,400)$2,346$1,054$718,946
2 ($3,400)$2,343$1,058$717,888
3 ($3,400)$2,339$1,061$716,827
4 ($3,400)$2,336$1,064$715,763
5 ($3,400)$2,332$1,068$714,695
6 ($3,400)$2,329$1,071$713,623
7 ($3,400)$2,325$1,075$712,549
8 ($3,400)$2,322$1,078$711,470
9 ($3,400)$2,318$1,082$710,388
10 ($3,400)$2,315$1,085$709,303
11 ($3,400)$2,311$1,089$708,214
12 ($3,400)$2,308$1,093$707,121
Year 2 - 13 ($3,400)$2,304$1,096$706,025
14 ($3,400)$2,300$1,100$704,925
15 ($3,400)$2,297$1,103$703,822
16 ($3,400)$2,293$1,107$702,715
17 ($3,400)$2,290$1,110$701,605
18 ($3,400)$2,286$1,114$700,491
19 ($3,400)$2,282$1,118$699,373
20 ($3,400)$2,279$1,121$698,252
21 ($3,400)$2,275$1,125$697,127
22 ($3,400)$2,271$1,129$695,998
23 ($3,400)$2,268$1,132$694,866
24 ($3,400)$2,264$1,136$693,730
Year 3 - 25 ($3,400)$2,260$1,140$692,590
26 ($3,400)$2,257$1,143$691,446
27 ($3,400)$2,253$1,147$690,299
28 ($3,400)$2,249$1,151$689,148
29 ($3,400)$2,245$1,155$687,994
30 ($3,400)$2,242$1,158$686,835
31 ($3,400)$2,238$1,162$685,673
32 ($3,400)$2,234$1,166$684,507
33 ($3,400)$2,230$1,170$683,337
34 ($3,400)$2,227$1,174$682,164
35 ($3,400)$2,223$1,177$680,986
36 ($3,400)$2,219$1,181$679,805
Year 4 - 37 ($3,400)$2,215$1,185$678,620
38 ($3,400)$2,211$1,189$677,431
39 ($3,400)$2,207$1,193$676,238
40 ($3,400)$2,203$1,197$675,041
41 ($3,400)$2,200$1,201$673,841
42 ($3,400)$2,196$1,205$672,636
43 ($3,400)$2,192$1,208$671,428
44 ($3,400)$2,188$1,212$670,215
45 ($3,400)$2,184$1,216$668,999
46 ($3,400)$2,180$1,220$667,779
47 ($3,400)$2,176$1,224$666,554
48 ($3,400)$2,172$1,228$665,326
Year 5 - 49 ($3,400)$2,168$1,232$664,094
50 ($3,400)$2,164$1,236$662,858
51 ($3,400)$2,160$1,240$661,617
52 ($3,400)$2,156$1,244$660,373
53 ($3,400)$2,152$1,248$659,124
54 ($3,400)$2,148$1,252$657,872
55 ($3,400)$2,144$1,257$656,615
56 ($3,400)$2,139$1,261$655,355
57 ($3,400)$2,135$1,265$654,090
58 ($3,400)$2,131$1,269$652,821
59 ($3,400)$2,127$1,273$651,548
60 ($3,400)$2,123$1,277$650,271
Year 6 - 61 ($3,400)$2,119$1,281$648,990
62 ($3,400)$2,115$1,286$647,704
63 ($3,400)$2,110$1,290$646,414
64 ($3,400)$2,106$1,294$645,120
65 ($3,400)$2,102$1,298$643,822
66 ($3,400)$2,098$1,302$642,520
67 ($3,400)$2,094$1,307$641,213
68 ($3,400)$2,089$1,311$639,902
69 ($3,400)$2,085$1,315$638,587
70 ($3,400)$2,081$1,319$637,268
71 ($3,400)$2,076$1,324$635,944
72 ($3,400)$2,072$1,328$634,616
Year 7 - 73 ($3,400)$2,068$1,332$633,284
74 ($3,400)$2,063$1,337$631,947
75 ($3,400)$2,059$1,341$630,606
76 ($3,400)$2,055$1,345$629,261
77 ($3,400)$2,050$1,350$627,911
78 ($3,400)$2,046$1,354$626,557
79 ($3,400)$2,042$1,359$625,198
80 ($3,400)$2,037$1,363$623,835
81 ($3,400)$2,033$1,367$622,468
82 ($3,400)$2,028$1,372$621,096
83 ($3,400)$2,024$1,376$619,719
84 ($3,400)$2,019$1,381$618,338
Year 8 - 85 ($3,400)$2,015$1,385$616,953
86 ($3,400)$2,010$1,390$615,563
87 ($3,400)$2,006$1,394$614,169
88 ($3,400)$2,001$1,399$612,770
89 ($3,400)$1,997$1,404$611,366
90 ($3,400)$1,992$1,408$609,958
91 ($3,400)$1,987$1,413$608,545
92 ($3,400)$1,983$1,417$607,128
93 ($3,400)$1,978$1,422$605,706
94 ($3,400)$1,974$1,427$604,280
95 ($3,400)$1,969$1,431$602,848
96 ($3,400)$1,964$1,436$601,413
Year 9 - 97 ($3,400)$1,960$1,441$599,972
98 ($3,400)$1,955$1,445$598,527
99 ($3,400)$1,950$1,450$597,077
100 ($3,400)$1,945$1,455$595,622
101 ($3,400)$1,941$1,459$594,163
102 ($3,400)$1,936$1,464$592,699
103 ($3,400)$1,931$1,469$591,230
104 ($3,400)$1,926$1,474$589,756
105 ($3,400)$1,922$1,479$588,278
106 ($3,400)$1,917$1,483$586,794
107 ($3,400)$1,912$1,488$585,306
108 ($3,400)$1,907$1,493$583,813
Year 10 - 109 ($3,400)$1,902$1,498$582,315
110 ($3,400)$1,897$1,503$580,812
111 ($3,400)$1,892$1,508$579,305
112 ($3,400)$1,888$1,513$577,792
113 ($3,400)$1,883$1,517$576,275
114 ($3,400)$1,878$1,522$574,752
115 ($3,400)$1,873$1,527$573,225
116 ($3,400)$1,868$1,532$571,692
117 ($3,400)$1,863$1,537$570,155
118 ($3,400)$1,858$1,542$568,613
119 ($3,400)$1,853$1,547$567,065
120 ($3,400)$1,848$1,552$565,513
Year 11 - 121 ($3,400)$1,843$1,558$563,955
122 ($3,400)$1,838$1,563$562,393
123 ($3,400)$1,832$1,568$560,825
124 ($3,400)$1,827$1,573$559,252
125 ($3,400)$1,822$1,578$557,674
126 ($3,400)$1,817$1,583$556,091
127 ($3,400)$1,812$1,588$554,503
128 ($3,400)$1,807$1,593$552,910
129 ($3,400)$1,802$1,599$551,311
130 ($3,400)$1,796$1,604$549,707
131 ($3,400)$1,791$1,609$548,098
132 ($3,400)$1,786$1,614$546,484
Year 12 - 133 ($3,400)$1,781$1,620$544,865
134 ($3,400)$1,775$1,625$543,240
135 ($3,400)$1,770$1,630$541,610
136 ($3,400)$1,765$1,635$539,974
137 ($3,400)$1,759$1,641$538,334
138 ($3,400)$1,754$1,646$536,688
139 ($3,400)$1,749$1,651$535,036
140 ($3,400)$1,743$1,657$533,379
141 ($3,400)$1,738$1,662$531,717
142 ($3,400)$1,733$1,668$530,050
143 ($3,400)$1,727$1,673$528,376
144 ($3,400)$1,722$1,679$526,698
Year 13 - 145 ($3,400)$1,716$1,684$525,014
146 ($3,400)$1,711$1,689$523,324
147 ($3,400)$1,705$1,695$521,630
148 ($3,400)$1,700$1,700$519,929
149 ($3,400)$1,694$1,706$518,223
150 ($3,400)$1,689$1,712$516,511
151 ($3,400)$1,683$1,717$514,794
152 ($3,400)$1,677$1,723$513,071
153 ($3,400)$1,672$1,728$511,343
154 ($3,400)$1,666$1,734$509,609
155 ($3,400)$1,660$1,740$507,869
156 ($3,400)$1,655$1,745$506,124
Year 14 - 157 ($3,400)$1,649$1,751$504,373
158 ($3,400)$1,643$1,757$502,616
159 ($3,400)$1,638$1,762$500,854
160 ($3,400)$1,632$1,768$499,086
161 ($3,400)$1,626$1,774$497,312
162 ($3,400)$1,620$1,780$495,532
163 ($3,400)$1,615$1,786$493,747
164 ($3,400)$1,609$1,791$491,955
165 ($3,400)$1,603$1,797$490,158
166 ($3,400)$1,597$1,803$488,355
167 ($3,400)$1,591$1,809$486,546
168 ($3,400)$1,585$1,815$484,731
Year 15 - 169 ($3,400)$1,579$1,821$482,910
170 ($3,400)$1,573$1,827$481,084
171 ($3,400)$1,568$1,833$479,251
172 ($3,400)$1,562$1,839$477,413
173 ($3,400)$1,556$1,845$475,568
174 ($3,400)$1,550$1,851$473,718
175 ($3,400)$1,544$1,857$471,861
176 ($3,400)$1,537$1,863$469,998
177 ($3,400)$1,531$1,869$468,130
178 ($3,400)$1,525$1,875$466,255
179 ($3,400)$1,519$1,881$464,374
180 ($3,400)$1,513$1,887$462,487
Year 16 - 181 ($3,400)$1,507$1,893$460,594
182 ($3,400)$1,501$1,899$458,694
183 ($3,400)$1,495$1,906$456,789
184 ($3,400)$1,488$1,912$454,877
185 ($3,400)$1,482$1,918$452,959
186 ($3,400)$1,476$1,924$451,035
187 ($3,400)$1,470$1,931$449,104
188 ($3,400)$1,463$1,937$447,167
189 ($3,400)$1,457$1,943$445,224
190 ($3,400)$1,451$1,949$443,275
191 ($3,400)$1,444$1,956$441,319
192 ($3,400)$1,438$1,962$439,357
Year 17 - 193 ($3,400)$1,432$1,969$437,388
194 ($3,400)$1,425$1,975$435,413
195 ($3,400)$1,419$1,981$433,432
196 ($3,400)$1,412$1,988$431,444
197 ($3,400)$1,406$1,994$429,450
198 ($3,400)$1,399$2,001$427,449
199 ($3,400)$1,393$2,007$425,441
200 ($3,400)$1,386$2,014$423,427
201 ($3,400)$1,380$2,020$421,407
202 ($3,400)$1,373$2,027$419,380
203 ($3,400)$1,366$2,034$417,346
204 ($3,400)$1,360$2,040$415,306
Year 18 - 205 ($3,400)$1,353$2,047$413,259
206 ($3,400)$1,347$2,054$411,205
207 ($3,400)$1,340$2,060$409,145
208 ($3,400)$1,333$2,067$407,078
209 ($3,400)$1,326$2,074$405,004
210 ($3,400)$1,320$2,080$402,924
211 ($3,400)$1,313$2,087$400,837
212 ($3,400)$1,306$2,094$398,743
213 ($3,400)$1,299$2,101$396,642
214 ($3,400)$1,292$2,108$394,534
215 ($3,400)$1,286$2,115$392,419
216 ($3,400)$1,279$2,122$390,298
Year 19 - 217 ($3,400)$1,272$2,128$388,169
218 ($3,400)$1,265$2,135$386,034
219 ($3,400)$1,258$2,142$383,892
220 ($3,400)$1,251$2,149$381,742
221 ($3,400)$1,244$2,156$379,586
222 ($3,400)$1,237$2,163$377,423
223 ($3,400)$1,230$2,170$375,252
224 ($3,400)$1,223$2,177$373,075
225 ($3,400)$1,216$2,185$370,890
226 ($3,400)$1,208$2,192$368,699
227 ($3,400)$1,201$2,199$366,500
228 ($3,400)$1,194$2,206$364,294
Year 20 - 229 ($3,400)$1,187$2,213$362,081
230 ($3,400)$1,180$2,220$359,861
231 ($3,400)$1,173$2,228$357,633
232 ($3,400)$1,165$2,235$355,398
233 ($3,400)$1,158$2,242$353,156
234 ($3,400)$1,151$2,249$350,907
235 ($3,400)$1,143$2,257$348,650
236 ($3,400)$1,136$2,264$346,386
237 ($3,400)$1,129$2,271$344,114
238 ($3,400)$1,121$2,279$341,835
239 ($3,400)$1,114$2,286$339,549
240 ($3,400)$1,106$2,294$337,255
Year 21 - 241 ($3,400)$1,099$2,301$334,954
242 ($3,400)$1,091$2,309$332,645
243 ($3,400)$1,084$2,316$330,329
244 ($3,400)$1,076$2,324$328,005
245 ($3,400)$1,069$2,331$325,674
246 ($3,400)$1,061$2,339$323,335
247 ($3,400)$1,054$2,347$320,988
248 ($3,400)$1,046$2,354$318,634
249 ($3,400)$1,038$2,362$316,272
250 ($3,400)$1,031$2,370$313,902
251 ($3,400)$1,023$2,377$311,525
252 ($3,400)$1,015$2,385$309,140
Year 22 - 253 ($3,400)$1,007$2,393$306,747
254 ($3,400)$999$2,401$304,346
255 ($3,400)$992$2,408$301,938
256 ($3,400)$984$2,416$299,522
257 ($3,400)$976$2,424$297,097
258 ($3,400)$968$2,432$294,665
259 ($3,400)$960$2,440$292,225
260 ($3,400)$952$2,448$289,777
261 ($3,400)$944$2,456$287,321
262 ($3,400)$936$2,464$284,857
263 ($3,400)$928$2,472$282,385
264 ($3,400)$920$2,480$279,905
Year 23 - 265 ($3,400)$912$2,488$277,417
266 ($3,400)$904$2,496$274,921
267 ($3,400)$896$2,504$272,417
268 ($3,400)$888$2,513$269,904
269 ($3,400)$879$2,521$267,383
270 ($3,400)$871$2,529$264,855
271 ($3,400)$863$2,537$262,317
272 ($3,400)$855$2,545$259,772
273 ($3,400)$846$2,554$257,218
274 ($3,400)$838$2,562$254,656
275 ($3,400)$830$2,570$252,086
276 ($3,400)$821$2,579$249,507
Year 24 - 277 ($3,400)$813$2,587$246,920
278 ($3,400)$805$2,596$244,324
279 ($3,400)$796$2,604$241,720
280 ($3,400)$788$2,613$239,108
281 ($3,400)$779$2,621$236,487
282 ($3,400)$771$2,630$233,857
283 ($3,400)$762$2,638$231,219
284 ($3,400)$753$2,647$228,572
285 ($3,400)$745$2,655$225,917
286 ($3,400)$736$2,664$223,253
287 ($3,400)$727$2,673$220,580
288 ($3,400)$719$2,681$217,899
Year 25 - 289 ($3,400)$710$2,690$215,209
290 ($3,400)$701$2,699$212,510
291 ($3,400)$692$2,708$209,802
292 ($3,400)$684$2,717$207,085
293 ($3,400)$675$2,725$204,360
294 ($3,400)$666$2,734$201,626
295 ($3,400)$657$2,743$198,883
296 ($3,400)$648$2,752$196,130
297 ($3,400)$639$2,761$193,369
298 ($3,400)$630$2,770$190,599
299 ($3,400)$621$2,779$187,820
300 ($3,400)$612$2,788$185,032
Year 26 - 301 ($3,400)$603$2,797$182,235
302 ($3,400)$594$2,806$179,428
303 ($3,400)$585$2,815$176,613
304 ($3,400)$575$2,825$173,788
305 ($3,400)$566$2,834$170,954
306 ($3,400)$557$2,843$168,111
307 ($3,400)$548$2,852$165,259
308 ($3,400)$538$2,862$162,397
309 ($3,400)$529$2,871$159,526
310 ($3,400)$520$2,880$156,646
311 ($3,400)$510$2,890$153,756
312 ($3,400)$501$2,899$150,857
Year 27 - 313 ($3,400)$492$2,909$147,948
314 ($3,400)$482$2,918$145,030
315 ($3,400)$473$2,928$142,103
316 ($3,400)$463$2,937$139,166
317 ($3,400)$453$2,947$136,219
318 ($3,400)$444$2,956$133,263
319 ($3,400)$434$2,966$130,297
320 ($3,400)$425$2,976$127,321
321 ($3,400)$415$2,985$124,336
322 ($3,400)$405$2,995$121,341
323 ($3,400)$395$3,005$118,336
324 ($3,400)$386$3,015$115,322
Year 28 - 325 ($3,400)$376$3,024$112,297
326 ($3,400)$366$3,034$109,263
327 ($3,400)$356$3,044$106,219
328 ($3,400)$346$3,054$103,165
329 ($3,400)$336$3,064$100,101
330 ($3,400)$326$3,074$97,027
331 ($3,400)$316$3,084$93,943
332 ($3,400)$306$3,094$90,849
333 ($3,400)$296$3,104$87,745
334 ($3,400)$286$3,114$84,630
335 ($3,400)$276$3,124$81,506
336 ($3,400)$266$3,135$78,371
Year 29 - 337 ($3,400)$255$3,145$75,227
338 ($3,400)$245$3,155$72,072
339 ($3,400)$235$3,165$68,906
340 ($3,400)$225$3,176$65,731
341 ($3,400)$214$3,186$62,545
342 ($3,400)$204$3,196$59,348
343 ($3,400)$193$3,207$56,142
344 ($3,400)$183$3,217$52,924
345 ($3,400)$172$3,228$49,697
346 ($3,400)$162$3,238$46,459
347 ($3,400)$151$3,249$43,210
348 ($3,400)$141$3,259$39,950
Year 30 - 349 ($3,400)$130$3,270$36,681
350 ($3,400)$120$3,281$33,400
351 ($3,400)$109$3,291$30,109
352 ($3,400)$98$3,302$26,807
353 ($3,400)$87$3,313$23,494
354 ($3,400)$77$3,324$20,170
355 ($3,400)$66$3,334$16,836
356 ($3,400)$55$3,345$13,490
357 ($3,400)$44$3,356$10,134
358 ($3,400)$33$3,367$6,767
359 ($3,400)$22$3,378$3,389
360 ($3,400)$11$3,389$0
TOTALS$504,049$720,000$1,224,049

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.