Mortgage Calculator

Work out what a house actually costs each month — not just principal and interest, but property tax, insurance, PMI and HOA dues, which together are what turn a quoted payment into the real bill.

The home

20% of the price · $320,000 loan

The loan

Taxes, insurance & dues

Only charged while you owe more than 80% of the price.

Your monthly payment

$2,573

per month, including taxes, insurance

of which $2,022.62 is principal & interest

What makes up the payment

  • Principal & interest $2,022.62
  • Property tax $400.00
  • Home insurance $150.00

The loan itself

Loan amount
$320,000.00
Total interest
$408,140.64
Payoff date
October 2056
Loan-to-value
80%

Amortization schedule

Principal and interest only — escrow and dues are not part of the loan balance. Select a year to expand it into monthly payments.

Amortization schedule by year
Year Paid Principal Interest Balance
Year 1 · 2026 $24,271.44 $3,576.76 $20,694.68 $316,423.24
Year 2 · 2027 $24,271.44 $3,816.28 $20,455.16 $312,606.96
Year 3 · 2028 $24,271.44 $4,071.88 $20,199.56 $308,535.08
Year 4 · 2029 $24,271.44 $4,344.57 $19,926.87 $304,190.51
Year 5 · 2030 $24,271.44 $4,635.54 $19,635.90 $299,554.97
Year 6 · 2031 $24,271.44 $4,946.00 $19,325.44 $294,608.97
Year 7 · 2032 $24,271.44 $5,277.22 $18,994.22 $289,331.75
Year 8 · 2033 $24,271.44 $5,630.65 $18,640.79 $283,701.10
Year 9 · 2034 $24,271.44 $6,007.75 $18,263.69 $277,693.35
Year 10 · 2035 $24,271.44 $6,410.11 $17,861.33 $271,283.24
Year 11 · 2036 $24,271.44 $6,839.41 $17,432.03 $264,443.83
Year 12 · 2037 $24,271.44 $7,297.46 $16,973.98 $257,146.37
Year 13 · 2038 $24,271.44 $7,786.17 $16,485.27 $249,360.20
Year 14 · 2039 $24,271.44 $8,307.62 $15,963.82 $241,052.58
Year 15 · 2040 $24,271.44 $8,864.02 $15,407.42 $232,188.56
Year 16 · 2041 $24,271.44 $9,457.63 $14,813.81 $222,730.93
Year 17 · 2042 $24,271.44 $10,091.05 $14,180.39 $212,639.88
Year 18 · 2043 $24,271.44 $10,766.86 $13,504.58 $201,873.02
Year 19 · 2044 $24,271.44 $11,487.93 $12,783.51 $190,385.09
Year 20 · 2045 $24,271.44 $12,257.30 $12,014.14 $178,127.79
Year 21 · 2046 $24,271.44 $13,078.20 $11,193.24 $165,049.59
Year 22 · 2047 $24,271.44 $13,954.06 $10,317.38 $151,095.53
Year 23 · 2048 $24,271.44 $14,888.61 $9,382.83 $136,206.92
Year 24 · 2049 $24,271.44 $15,885.71 $8,385.73 $120,321.21
Year 25 · 2050 $24,271.44 $16,949.60 $7,321.84 $103,371.61
Year 26 · 2051 $24,271.44 $18,084.76 $6,186.68 $85,286.85
Year 27 · 2052 $24,271.44 $19,295.92 $4,975.52 $65,990.93
Year 28 · 2053 $24,271.44 $20,588.22 $3,683.22 $45,402.71
Year 29 · 2054 $24,271.44 $21,967.04 $2,304.40 $23,435.67
Year 30 · 2055 $24,268.88 $23,435.67 $833.21 $0.00

What your monthly payment is actually made of

When a lender quotes you a mortgage payment, they usually quote principal and interest — the part that repays the loan. That is rarely what leaves your account each month. The full payment is known in the industry as PITI: principal, interest, taxes and insurance, with mortgage insurance and association dues stacked on top where they apply.

The gap is not small. On the $400,000 example above, principal and interest come to $2,022.62 — but the real monthly cost is $2,572.62 once tax and insurance are included. That is 27% more than the quoted figure, and it is the single most common reason a house that looked affordable stops being affordable after closing.

Only the first component pays down your debt. Property tax and insurance are collected into an escrow account and paid out on your behalf; PMI protects the lender, not you, and buys you nothing you keep; HOA dues go to the association. Understanding which parts build equity and which are simply the cost of occupying the house is the difference between a payment you chose and a payment that happened to you.

How principal and interest are calculated

The loan portion uses the standard amortizing payment formula. Your monthly rate is the annual rate divided by twelve, and the payment is the fixed amount that clears the balance in exactly the loan term.

What changes over time is the split. In the first month of a $320,000 loan at 6.5%, about $1,733 of the $2,022.62 payment is interest and only around $289 touches the principal. That ratio inverts slowly and then quickly: by the final years, almost the entire payment is principal. This is why the early years of a mortgage build so little equity, and why an extra payment made early is worth several times the same payment made late.

Property tax and insurance: the part people forget

Property tax varies more than any other line on this page. Rates run from well under 0.5% of assessed value per year in some states to over 2% in others, and they vary again by county and district. A $400,000 home might carry $2,000 a year in one state and $9,000 in another — a difference of nearly $600 a month on an identical house.

Do not accept a calculator's default here, including ours. Look up the real figure on the county assessor's site or the property listing. And expect it to move: many jurisdictions reassess after a sale, so the tax the previous owner paid may not be the tax you pay.

Homeowner's insurance is smaller but still material, typically $1,200 to $2,500 a year for a median-priced home, and considerably more in areas exposed to wildfire, flood or hurricane. Both are usually collected monthly into escrow, which is why your lender — not you — pays the bill when it falls due.

PMI: what it costs and when it stops

If you put down less than 20%, expect private mortgage insurance. It typically costs between 0.3% and 1.5% of the original loan amount per year, depending on your credit and how small the down payment is, and it is charged on the original loan amount rather than the shrinking balance.

The important thing is that it ends. Under the US Homeowners Protection Act your lender must cancel PMI automatically once your scheduled balance reaches 78% of the home's original value, and you may request cancellation at 80%. Two details matter:

  • The automatic drop-off follows the original schedule. Making extra payments does not bring it forward — though it does get you to the 80% request threshold sooner.
  • It uses the original purchase price, not today's value. If your home has appreciated significantly, requesting cancellation with a fresh appraisal can end PMI years earlier than waiting.

The calculator above shows the exact month yours would end and what it will have cost by then. On a $400,000 home with 10% down, that is around $150 a month for roughly nine years — about $16,000 in total, for insurance that protects your lender.

15-year versus 30-year

A 15-year mortgage carries a lower interest rate and costs far less over its life. The trade-off is the monthly payment, which typically runs 45–50% higher. Change the term in the calculator to see both on your own numbers.

The case for the 30-year is flexibility rather than cost. A lower required payment leaves room to overpay in good months and to stop in bad ones, and voluntary extra payments capture much of the 15-year saving without locking you into it. If a 15-year payment would leave you unable to build an emergency fund or contribute to retirement, the 30-year is usually the more resilient choice even though it looks more expensive on paper. Our mortgage payoff calculator shows exactly what those extra payments would save.

What this calculator does not include

  • Closing costs, typically 2–5% of the loan amount, paid once at purchase.
  • Maintenance, which runs around 1% of the home's value a year and is the most commonly underestimated cost of ownership.
  • Utilities, which are often materially higher than in a rental.
  • Rate changes — the calculator assumes a fixed rate throughout, so it does not model an ARM after its initial period.

Frequently asked questions

What is included in a monthly mortgage payment?

Four things, usually abbreviated PITI: principal, interest, taxes and insurance. Principal and interest go to your lender and are fixed for the life of a fixed-rate loan. Property tax and homeowner’s insurance are usually collected monthly into an escrow account and paid out on your behalf once or twice a year. If you put down less than 20% you also pay mortgage insurance, and if the property is in an association you pay HOA dues on top. The lender quotes you principal and interest; the other pieces are what make the real bill 25–35% higher than the number you were quoted.

How much house can I afford?

A common rule of thumb is that your total housing payment should stay under 28% of your gross monthly income, and all your debt payments together under 36%. Lenders will often approve you for more than that, because their underwriting looks at your ability to repay rather than at whether you will still have a life. Work out the payment first with this calculator, then decide whether that number leaves you comfortable — including for maintenance, which runs roughly 1% of the home’s value each year and is invisible in every mortgage calculator including this one.

When does PMI go away?

Automatically once your scheduled balance reaches 78% of the home’s original value — that is a lender obligation under the US Homeowners Protection Act, not a favour. You can also request cancellation at 80%, which is worth doing because it comes months or years earlier. Two details catch people out: the automatic drop-off uses the original amortization schedule, so overpaying does not accelerate it, and it uses the original purchase price, not what the home is worth now. If your home has appreciated, a request plus an appraisal is the faster route.

Is it better to put down 20%?

It avoids PMI, which is the main argument, and it lowers both the loan and the payment. But 20% is a threshold, not a rule, and waiting years to reach it has its own cost if prices and rates move against you. Put the two scenarios into the calculator above: compare the PMI you would pay until it drops off against what the delay would cost you. On a $400,000 home, 10% down means roughly $150 a month of PMI for about nine years — real money, but not always more than a year or two of price growth.

Should I choose a 15-year or 30-year mortgage?

A 15-year loan carries a lower rate and costs dramatically less in total interest, but the payment is much higher — typically around 45–50% more per month. A 30-year loan gives you a lower required payment and the flexibility to overpay when you can, which achieves much of the same saving without committing you to it. If the 15-year payment would leave you unable to save or absorb a shock, the 30-year with voluntary extra payments is usually the more resilient choice. Our payoff calculator shows exactly what those extra payments are worth.

Why is my property tax estimate wrong?

Because property tax varies enormously by location — from well under 0.5% of value a year to over 2% depending on the state and even the specific district. This calculator uses whatever annual figure you enter and does not guess. Look up the actual figure on your county assessor’s website or on the listing itself, and remember that a reassessment after purchase can change it, sometimes sharply, in the first year of ownership.

Does this calculator include closing costs?

No. It calculates the ongoing monthly payment, not the cash you need at closing, which typically runs 2–5% of the loan amount and is a separate problem. It also excludes maintenance, utilities, and any special assessments. Treat the result as your recurring monthly housing cost for the mortgage itself, and budget the one-time costs alongside it.