Homemortgage calculator

Mortgage Calculator

Full monthly payment — principal, interest, taxes, insurance, PMI, HOA — with amortization schedule.

Loan Details

Home Price
$
Down Payment
$
20.0% down · $320,000 loan
Interest Rate (% / year)
%
Start Date
Extra Monthly Payment
$
Applied to principal — reduces term & total interest
Loan Term

Other Monthly Costs

Property Tax (annual)
$
$400/mo · US avg ≈ 1.1% of home value
Home Insurance (annual)
$
$100/mo · US avg ≈ $1,200–2,000/yr
HOA Fee (monthly)
$
PMI Rate (% / year)not required
%
Applies only when down payment < 20%

Monthly Payment

$2,522.62

Payoff: May 2056

Principal & Interest$2,022.6280%
Property Tax$400.0016%
Home Insurance$100.004%
Home Price$400,000
Down Payment$80,000 (20.0%)
Loan Amount$320,000
Total Principal + Interest$728,142
Total Interest Paid$408,142
Total Tax + Insurance + HOA$180,000
Total Cost of Loan$908,142

LTV

80.0%

Term

30 years

Rate

6.5%

Payoff

May 2056

Amortization Schedule

YearBeg. BalancePrincipalInterestTotal PaidEnd Balance
2027$320,000$3,577$20,695$24,271$316,423
2028$316,423$3,816$20,455$24,271$312,607
2029$312,607$4,072$20,200$24,271$308,535
2030$308,535$4,345$19,927$24,271$304,191
2031$304,191$4,636$19,636$24,271$299,555
2032$299,555$4,946$19,325$24,271$294,609
2033$294,609$5,277$18,994$24,271$289,332
2034$289,332$5,631$18,641$24,271$283,701
2035$283,701$6,008$18,264$24,271$277,694
2036$277,694$6,410$17,861$24,271$271,284
2037$271,284$6,839$17,432$24,271$264,444
2038$264,444$7,297$16,974$24,271$257,147
2039$257,147$7,786$16,485$24,271$249,361
2040$249,361$8,308$15,964$24,271$241,053
2041$241,053$8,864$15,407$24,271$232,189
2042$232,189$9,458$14,814$24,271$222,732
2043$222,732$10,091$14,180$24,271$212,641
2044$212,641$10,767$13,505$24,271$201,874
2045$201,874$11,488$12,784$24,271$190,386
2046$190,386$12,257$12,014$24,271$178,129
2047$178,129$13,078$11,193$24,271$165,051
2048$165,051$13,954$10,317$24,271$151,097
2049$151,097$14,888$9,383$24,271$136,208
2050$136,208$15,886$8,386$24,271$120,323
2051$120,323$16,949$7,322$24,271$103,373
2052$103,373$18,085$6,187$24,271$85,289
2053$85,289$19,296$4,976$24,271$65,993
2054$65,993$20,588$3,683$24,271$45,405
2055$45,405$21,967$2,305$24,271$23,438
2056$23,438$23,438$833$24,271$0

Frequently Asked Questions

A full mortgage payment (PITI) covers: Principal (reduces your loan balance), Interest (cost of borrowing), Taxes (property tax, usually escrowed monthly), and Insurance (homeowner's insurance). PMI and HOA fees may also apply.