Skip to content
WealthWise

Calculator

Mortgage calculator

Estimate a monthly mortgage payment with taxes, insurance, PMI and HOA dues, plus the total interest and payoff date for a fixed-rate loan.

Mortgage

Inputs

The purchase price of the home, before any closing costs.

The cash you pay up front. Changing this also updates the percent and the loan amount.

The down payment as a share of the home price. Below 20% usually means PMI is required.

Home price minus down payment: the amount you borrow and pay interest on.

The annual interest rate your lender quotes, not the APR. Rates are typically quoted to three decimals.

How many years you have to repay the loan. Shorter terms mean higher payments but far less total interest.

Estimated

$1,896

Estimated monthly payment

Based on the assumptions entered.

Your estimated monthly housing payment is $1,896: $1,896.20 goes to principal and interest. Over 30 years you would pay an estimated $382,637 in interest on the $300,000 borrowed, with the final payment in Sep 2056.

Breakdown

Principal and interest
$1,896.20

Payment breakdown

  • Principal
  • Interest
  • Taxes
  • Insurance
  • PMI
  • HOA dues
Of the first estimated $1,896.20 principal and interest payment, about $1,625.00 is interest and $271.20 reduces the balance. No taxes, insurance, PMI or HOA dues are included.
PrincipalInterestTaxesInsurancePMIHOA dues
$271.20$1,625.00$0.00$0.00$0.00$0.00

Of the first estimated $1,896.20 principal and interest payment, about $1,625.00 is interest and $271.20 reduces the balance. No taxes, insurance, PMI or HOA dues are included.

Principal vs. interest by year

  • Principal
  • Interest
In the first year an estimated $19,401 goes to interest and $3,353 to principal; in the final year the split is about $782 interest and $21,978 principal. Over the whole loan, interest totals an estimated $382,637 on $300,000 borrowed.
YearPrincipalInterest
Year 1$3,353.12$19,401.28
Year 2$3,577.68$19,176.72
Year 3$3,817.29$18,937.11
Year 4$4,072.94$18,681.46
Year 5$4,345.71$18,408.69
Year 6$4,636.75$18,117.65
Year 7$4,947.30$17,807.10
Year 8$5,278.62$17,475.78
Year 9$5,632.13$17,122.27
Year 10$6,009.32$16,745.08
Year 11$6,411.79$16,342.61
Year 12$6,841.18$15,913.22
Year 13$7,299.36$15,455.04
Year 14$7,788.20$14,966.20
Year 15$8,309.84$14,444.56
Year 16$8,866.33$13,888.07
Year 17$9,460.12$13,294.28
Year 18$10,093.70$12,660.70
Year 19$10,769.69$11,984.71
Year 20$11,490.95$11,263.45
Year 21$12,260.53$10,493.87
Year 22$13,081.64$9,672.76
Year 23$13,957.73$8,796.67
Year 24$14,892.51$7,861.89
Year 25$15,889.89$6,864.51
Year 26$16,954.05$5,800.35
Year 27$18,089.49$4,664.91
Year 28$19,300.99$3,453.41
Year 29$20,593.64$2,160.76
Year 30$21,977.51$781.60

In the first year an estimated $19,401 goes to interest and $3,353 to principal; in the final year the split is about $782 interest and $21,978 principal. Over the whole loan, interest totals an estimated $382,637 on $300,000 borrowed.

Remaining balance

The balance starts at $300,000 and is estimated to reach zero in Sep 2056, after 30 years of payments.
MonthBalance
Month 12$296,646.88
Month 24 (year 2)$293,069.20
Month 36 (year 3)$289,251.91
Month 48 (year 4)$285,178.97
Month 60 (year 5)$280,833.26
Month 72 (year 6)$276,196.51
Month 84 (year 7)$271,249.21
Month 96 (year 8)$265,970.59
Month 108 (year 9)$260,338.46
Month 120 (year 10)$254,329.14
Month 132 (year 11)$247,917.35
Month 144 (year 12)$241,076.17
Month 156 (year 13)$233,776.81
Month 168 (year 14)$225,988.61
Month 180 (year 15)$217,678.77
Month 192 (year 16)$208,812.44
Month 204 (year 17)$199,352.32
Month 216 (year 18)$189,258.62
Month 228 (year 19)$178,488.93
Month 240 (year 20)$166,997.98
Month 252 (year 21)$154,737.45
Month 264 (year 22)$141,655.81
Month 276 (year 23)$127,698.08
Month 288 (year 24)$112,805.57
Month 300 (year 25)$96,915.68
Month 312 (year 26)$79,961.63
Month 324 (year 27)$61,872.14
Month 336 (year 28)$42,571.15
Month 348 (year 29)$21,977.51
Month 360 (year 30)$0.00

The balance starts at $300,000 and is estimated to reach zero in Sep 2056, after 30 years of payments.

Insights

  • Insight: What an extra $250 a month could do

    Adding $250 per month could reduce estimated interest by approximately $120,339 and shorten the payoff by about 8 years 2 months. Try it under "Extra payments" or with the compare preset.

  • Insight: A 15-year term costs more per month but far less overall

    At the same rate, a 15-year term would raise the estimated principal and interest payment by about $717 to $2,613, but cut total interest by roughly $212,238. Use the "15-year term" compare preset to see the full picture.

Summary

Loan amount
$300,000
Down payment
$75,000
Loan-to-value
80.0%
Total interest
$382,637
Total principal and interest
$682,637
Total estimated cost
$682,637
Time to payoff
30 years
Payoff date
Sep 2056

Compare a scenario

Open a copy with one change and see the estimated difference side by side.

Amortization schedule360 rows
Amortization schedule
PmtDatePaidPrinc.Int.Balance
1Oct 2026$1,896.20$271.20$1,625.00$299,728.80
2Nov 2026$1,896.20$272.67$1,623.53$299,456.13
3Dec 2026$1,896.20$274.15$1,622.05$299,181.98
4Jan 2027$1,896.20$275.63$1,620.57$298,906.35
5Feb 2027$1,896.20$277.12$1,619.08$298,629.23
6Mar 2027$1,896.20$278.63$1,617.57$298,350.60
7Apr 2027$1,896.20$280.13$1,616.07$298,070.47
8May 2027$1,896.20$281.65$1,614.55$297,788.82
9Jun 2027$1,896.20$283.18$1,613.02$297,505.64
10Jul 2027$1,896.20$284.71$1,611.49$297,220.93
11Aug 2027$1,896.20$286.25$1,609.95$296,934.68
12Sep 2027$1,896.20$287.80$1,608.40$296,646.88
13Oct 2027$1,896.20$289.36$1,606.84$296,357.52
14Nov 2027$1,896.20$290.93$1,605.27$296,066.59
15Dec 2027$1,896.20$292.51$1,603.69$295,774.08
16Jan 2028$1,896.20$294.09$1,602.11$295,479.99
17Feb 2028$1,896.20$295.68$1,600.52$295,184.31
18Mar 2028$1,896.20$297.28$1,598.92$294,887.03
19Apr 2028$1,896.20$298.90$1,597.30$294,588.13
20May 2028$1,896.20$300.51$1,595.69$294,287.62
21Jun 2028$1,896.20$302.14$1,594.06$293,985.48
22Jul 2028$1,896.20$303.78$1,592.42$293,681.70
23Aug 2028$1,896.20$305.42$1,590.78$293,376.28
24Sep 2028$1,896.20$307.08$1,589.12$293,069.20
25Oct 2028$1,896.20$308.74$1,587.46$292,760.46
26Nov 2028$1,896.20$310.41$1,585.79$292,450.05
27Dec 2028$1,896.20$312.10$1,584.10$292,137.95
28Jan 2029$1,896.20$313.79$1,582.41$291,824.16
29Feb 2029$1,896.20$315.49$1,580.71$291,508.67
30Mar 2029$1,896.20$317.19$1,579.01$291,191.48
31Apr 2029$1,896.20$318.91$1,577.29$290,872.57
32May 2029$1,896.20$320.64$1,575.56$290,551.93
33Jun 2029$1,896.20$322.38$1,573.82$290,229.55
34Jul 2029$1,896.20$324.12$1,572.08$289,905.43
35Aug 2029$1,896.20$325.88$1,570.32$289,579.55
36Sep 2029$1,896.20$327.64$1,568.56$289,251.91
37Oct 2029$1,896.20$329.42$1,566.78$288,922.49
38Nov 2029$1,896.20$331.20$1,565.00$288,591.29
39Dec 2029$1,896.20$333.00$1,563.20$288,258.29
40Jan 2030$1,896.20$334.80$1,561.40$287,923.49
41Feb 2030$1,896.20$336.61$1,559.59$287,586.88
42Mar 2030$1,896.20$338.44$1,557.76$287,248.44
43Apr 2030$1,896.20$340.27$1,555.93$286,908.17
44May 2030$1,896.20$342.11$1,554.09$286,566.06
45Jun 2030$1,896.20$343.97$1,552.23$286,222.09
46Jul 2030$1,896.20$345.83$1,550.37$285,876.26
47Aug 2030$1,896.20$347.70$1,548.50$285,528.56
48Sep 2030$1,896.20$349.59$1,546.61$285,178.97
49Oct 2030$1,896.20$351.48$1,544.72$284,827.49
50Nov 2030$1,896.20$353.38$1,542.82$284,474.11
51Dec 2030$1,896.20$355.30$1,540.90$284,118.81
52Jan 2031$1,896.20$357.22$1,538.98$283,761.59
53Feb 2031$1,896.20$359.16$1,537.04$283,402.43
54Mar 2031$1,896.20$361.10$1,535.10$283,041.33
55Apr 2031$1,896.20$363.06$1,533.14$282,678.27
56May 2031$1,896.20$365.03$1,531.17$282,313.24
57Jun 2031$1,896.20$367.00$1,529.20$281,946.24
58Jul 2031$1,896.20$368.99$1,527.21$281,577.25
59Aug 2031$1,896.20$370.99$1,525.21$281,206.26
60Sep 2031$1,896.20$373.00$1,523.20$280,833.26
61Oct 2031$1,896.20$375.02$1,521.18$280,458.24
62Nov 2031$1,896.20$377.05$1,519.15$280,081.19
63Dec 2031$1,896.20$379.09$1,517.11$279,702.10
64Jan 2032$1,896.20$381.15$1,515.05$279,320.95
65Feb 2032$1,896.20$383.21$1,512.99$278,937.74
66Mar 2032$1,896.20$385.29$1,510.91$278,552.45
67Apr 2032$1,896.20$387.37$1,508.83$278,165.08
68May 2032$1,896.20$389.47$1,506.73$277,775.61
69Jun 2032$1,896.20$391.58$1,504.62$277,384.03
70Jul 2032$1,896.20$393.70$1,502.50$276,990.33
71Aug 2032$1,896.20$395.84$1,500.36$276,594.49
72Sep 2032$1,896.20$397.98$1,498.22$276,196.51
73Oct 2032$1,896.20$400.14$1,496.06$275,796.37
74Nov 2032$1,896.20$402.30$1,493.90$275,394.07
75Dec 2032$1,896.20$404.48$1,491.72$274,989.59
76Jan 2033$1,896.20$406.67$1,489.53$274,582.92
77Feb 2033$1,896.20$408.88$1,487.32$274,174.04
78Mar 2033$1,896.20$411.09$1,485.11$273,762.95
79Apr 2033$1,896.20$413.32$1,482.88$273,349.63
80May 2033$1,896.20$415.56$1,480.64$272,934.07
81Jun 2033$1,896.20$417.81$1,478.39$272,516.26
82Jul 2033$1,896.20$420.07$1,476.13$272,096.19
83Aug 2033$1,896.20$422.35$1,473.85$271,673.84
84Sep 2033$1,896.20$424.63$1,471.57$271,249.21
85Oct 2033$1,896.20$426.93$1,469.27$270,822.28
86Nov 2033$1,896.20$429.25$1,466.95$270,393.03
87Dec 2033$1,896.20$431.57$1,464.63$269,961.46
88Jan 2034$1,896.20$433.91$1,462.29$269,527.55
89Feb 2034$1,896.20$436.26$1,459.94$269,091.29
90Mar 2034$1,896.20$438.62$1,457.58$268,652.67
91Apr 2034$1,896.20$441.00$1,455.20$268,211.67
92May 2034$1,896.20$443.39$1,452.81$267,768.28
93Jun 2034$1,896.20$445.79$1,450.41$267,322.49
94Jul 2034$1,896.20$448.20$1,448.00$266,874.29
95Aug 2034$1,896.20$450.63$1,445.57$266,423.66
96Sep 2034$1,896.20$453.07$1,443.13$265,970.59
97Oct 2034$1,896.20$455.53$1,440.67$265,515.06
98Nov 2034$1,896.20$457.99$1,438.21$265,057.07
99Dec 2034$1,896.20$460.47$1,435.73$264,596.60
100Jan 2035$1,896.20$462.97$1,433.23$264,133.63
101Feb 2035$1,896.20$465.48$1,430.72$263,668.15
102Mar 2035$1,896.20$468.00$1,428.20$263,200.15
103Apr 2035$1,896.20$470.53$1,425.67$262,729.62
104May 2035$1,896.20$473.08$1,423.12$262,256.54
105Jun 2035$1,896.20$475.64$1,420.56$261,780.90
106Jul 2035$1,896.20$478.22$1,417.98$261,302.68
107Aug 2035$1,896.20$480.81$1,415.39$260,821.87
108Sep 2035$1,896.20$483.41$1,412.79$260,338.46
109Oct 2035$1,896.20$486.03$1,410.17$259,852.43
110Nov 2035$1,896.20$488.67$1,407.53$259,363.76
111Dec 2035$1,896.20$491.31$1,404.89$258,872.45
112Jan 2036$1,896.20$493.97$1,402.23$258,378.48
113Feb 2036$1,896.20$496.65$1,399.55$257,881.83
114Mar 2036$1,896.20$499.34$1,396.86$257,382.49
115Apr 2036$1,896.20$502.04$1,394.16$256,880.45
116May 2036$1,896.20$504.76$1,391.44$256,375.69
117Jun 2036$1,896.20$507.50$1,388.70$255,868.19
118Jul 2036$1,896.20$510.25$1,385.95$255,357.94
119Aug 2036$1,896.20$513.01$1,383.19$254,844.93
120Sep 2036$1,896.20$515.79$1,380.41$254,329.14
121Oct 2036$1,896.20$518.58$1,377.62$253,810.56
122Nov 2036$1,896.20$521.39$1,374.81$253,289.17
123Dec 2036$1,896.20$524.22$1,371.98$252,764.95
124Jan 2037$1,896.20$527.06$1,369.14$252,237.89
125Feb 2037$1,896.20$529.91$1,366.29$251,707.98
126Mar 2037$1,896.20$532.78$1,363.42$251,175.20
127Apr 2037$1,896.20$535.67$1,360.53$250,639.53
128May 2037$1,896.20$538.57$1,357.63$250,100.96
129Jun 2037$1,896.20$541.49$1,354.71$249,559.47
130Jul 2037$1,896.20$544.42$1,351.78$249,015.05
131Aug 2037$1,896.20$547.37$1,348.83$248,467.68
132Sep 2037$1,896.20$550.33$1,345.87$247,917.35
133Oct 2037$1,896.20$553.31$1,342.89$247,364.04
134Nov 2037$1,896.20$556.31$1,339.89$246,807.73
135Dec 2037$1,896.20$559.32$1,336.88$246,248.41
136Jan 2038$1,896.20$562.35$1,333.85$245,686.06
137Feb 2038$1,896.20$565.40$1,330.80$245,120.66
138Mar 2038$1,896.20$568.46$1,327.74$244,552.20
139Apr 2038$1,896.20$571.54$1,324.66$243,980.66
140May 2038$1,896.20$574.64$1,321.56$243,406.02
141Jun 2038$1,896.20$577.75$1,318.45$242,828.27
142Jul 2038$1,896.20$580.88$1,315.32$242,247.39
143Aug 2038$1,896.20$584.03$1,312.17$241,663.36
144Sep 2038$1,896.20$587.19$1,309.01$241,076.17
145Oct 2038$1,896.20$590.37$1,305.83$240,485.80
146Nov 2038$1,896.20$593.57$1,302.63$239,892.23
147Dec 2038$1,896.20$596.78$1,299.42$239,295.45
148Jan 2039$1,896.20$600.02$1,296.18$238,695.43
149Feb 2039$1,896.20$603.27$1,292.93$238,092.16
150Mar 2039$1,896.20$606.53$1,289.67$237,485.63
151Apr 2039$1,896.20$609.82$1,286.38$236,875.81
152May 2039$1,896.20$613.12$1,283.08$236,262.69
153Jun 2039$1,896.20$616.44$1,279.76$235,646.25
154Jul 2039$1,896.20$619.78$1,276.42$235,026.47
155Aug 2039$1,896.20$623.14$1,273.06$234,403.33
156Sep 2039$1,896.20$626.52$1,269.68$233,776.81
157Oct 2039$1,896.20$629.91$1,266.29$233,146.90
158Nov 2039$1,896.20$633.32$1,262.88$232,513.58
159Dec 2039$1,896.20$636.75$1,259.45$231,876.83
160Jan 2040$1,896.20$640.20$1,256.00$231,236.63
161Feb 2040$1,896.20$643.67$1,252.53$230,592.96
162Mar 2040$1,896.20$647.15$1,249.05$229,945.81
163Apr 2040$1,896.20$650.66$1,245.54$229,295.15
164May 2040$1,896.20$654.18$1,242.02$228,640.97
165Jun 2040$1,896.20$657.73$1,238.47$227,983.24
166Jul 2040$1,896.20$661.29$1,234.91$227,321.95
167Aug 2040$1,896.20$664.87$1,231.33$226,657.08
168Sep 2040$1,896.20$668.47$1,227.73$225,988.61
169Oct 2040$1,896.20$672.10$1,224.10$225,316.51
170Nov 2040$1,896.20$675.74$1,220.46$224,640.77
171Dec 2040$1,896.20$679.40$1,216.80$223,961.37
172Jan 2041$1,896.20$683.08$1,213.12$223,278.29
173Feb 2041$1,896.20$686.78$1,209.42$222,591.51
174Mar 2041$1,896.20$690.50$1,205.70$221,901.01
175Apr 2041$1,896.20$694.24$1,201.96$221,206.77
176May 2041$1,896.20$698.00$1,198.20$220,508.77
177Jun 2041$1,896.20$701.78$1,194.42$219,806.99
178Jul 2041$1,896.20$705.58$1,190.62$219,101.41
179Aug 2041$1,896.20$709.40$1,186.80$218,392.01
180Sep 2041$1,896.20$713.24$1,182.96$217,678.77
181Oct 2041$1,896.20$717.11$1,179.09$216,961.66
182Nov 2041$1,896.20$720.99$1,175.21$216,240.67
183Dec 2041$1,896.20$724.90$1,171.30$215,515.77
184Jan 2042$1,896.20$728.82$1,167.38$214,786.95
185Feb 2042$1,896.20$732.77$1,163.43$214,054.18
186Mar 2042$1,896.20$736.74$1,159.46$213,317.44
187Apr 2042$1,896.20$740.73$1,155.47$212,576.71
188May 2042$1,896.20$744.74$1,151.46$211,831.97
189Jun 2042$1,896.20$748.78$1,147.42$211,083.19
190Jul 2042$1,896.20$752.83$1,143.37$210,330.36
191Aug 2042$1,896.20$756.91$1,139.29$209,573.45
192Sep 2042$1,896.20$761.01$1,135.19$208,812.44
193Oct 2042$1,896.20$765.13$1,131.07$208,047.31
194Nov 2042$1,896.20$769.28$1,126.92$207,278.03
195Dec 2042$1,896.20$773.44$1,122.76$206,504.59
196Jan 2043$1,896.20$777.63$1,118.57$205,726.96
197Feb 2043$1,896.20$781.85$1,114.35$204,945.11
198Mar 2043$1,896.20$786.08$1,110.12$204,159.03
199Apr 2043$1,896.20$790.34$1,105.86$203,368.69
200May 2043$1,896.20$794.62$1,101.58$202,574.07
201Jun 2043$1,896.20$798.92$1,097.28$201,775.15
202Jul 2043$1,896.20$803.25$1,092.95$200,971.90
203Aug 2043$1,896.20$807.60$1,088.60$200,164.30
204Sep 2043$1,896.20$811.98$1,084.22$199,352.32
205Oct 2043$1,896.20$816.37$1,079.83$198,535.95
206Nov 2043$1,896.20$820.80$1,075.40$197,715.15
207Dec 2043$1,896.20$825.24$1,070.96$196,889.91
208Jan 2044$1,896.20$829.71$1,066.49$196,060.20
209Feb 2044$1,896.20$834.21$1,061.99$195,225.99
210Mar 2044$1,896.20$838.73$1,057.47$194,387.26
211Apr 2044$1,896.20$843.27$1,052.93$193,543.99
212May 2044$1,896.20$847.84$1,048.36$192,696.15
213Jun 2044$1,896.20$852.43$1,043.77$191,843.72
214Jul 2044$1,896.20$857.05$1,039.15$190,986.67
215Aug 2044$1,896.20$861.69$1,034.51$190,124.98
216Sep 2044$1,896.20$866.36$1,029.84$189,258.62
217Oct 2044$1,896.20$871.05$1,025.15$188,387.57
218Nov 2044$1,896.20$875.77$1,020.43$187,511.80
219Dec 2044$1,896.20$880.51$1,015.69$186,631.29
220Jan 2045$1,896.20$885.28$1,010.92$185,746.01
221Feb 2045$1,896.20$890.08$1,006.12$184,855.93
222Mar 2045$1,896.20$894.90$1,001.30$183,961.03
223Apr 2045$1,896.20$899.74$996.46$183,061.29
224May 2045$1,896.20$904.62$991.58$182,156.67
225Jun 2045$1,896.20$909.52$986.68$181,247.15
226Jul 2045$1,896.20$914.44$981.76$180,332.71
227Aug 2045$1,896.20$919.40$976.80$179,413.31
228Sep 2045$1,896.20$924.38$971.82$178,488.93
229Oct 2045$1,896.20$929.38$966.82$177,559.55
230Nov 2045$1,896.20$934.42$961.78$176,625.13
231Dec 2045$1,896.20$939.48$956.72$175,685.65
232Jan 2046$1,896.20$944.57$951.63$174,741.08
233Feb 2046$1,896.20$949.69$946.51$173,791.39
234Mar 2046$1,896.20$954.83$941.37$172,836.56
235Apr 2046$1,896.20$960.00$936.20$171,876.56
236May 2046$1,896.20$965.20$931.00$170,911.36
237Jun 2046$1,896.20$970.43$925.77$169,940.93
238Jul 2046$1,896.20$975.69$920.51$168,965.24
239Aug 2046$1,896.20$980.97$915.23$167,984.27
240Sep 2046$1,896.20$986.29$909.91$166,997.98
241Oct 2046$1,896.20$991.63$904.57$166,006.35
242Nov 2046$1,896.20$997.00$899.20$165,009.35
243Dec 2046$1,896.20$1,002.40$893.80$164,006.95
244Jan 2047$1,896.20$1,007.83$888.37$162,999.12
245Feb 2047$1,896.20$1,013.29$882.91$161,985.83
246Mar 2047$1,896.20$1,018.78$877.42$160,967.05
247Apr 2047$1,896.20$1,024.30$871.90$159,942.75
248May 2047$1,896.20$1,029.84$866.36$158,912.91
249Jun 2047$1,896.20$1,035.42$860.78$157,877.49
250Jul 2047$1,896.20$1,041.03$855.17$156,836.46
251Aug 2047$1,896.20$1,046.67$849.53$155,789.79
252Sep 2047$1,896.20$1,052.34$843.86$154,737.45
253Oct 2047$1,896.20$1,058.04$838.16$153,679.41
254Nov 2047$1,896.20$1,063.77$832.43$152,615.64
255Dec 2047$1,896.20$1,069.53$826.67$151,546.11
256Jan 2048$1,896.20$1,075.33$820.87$150,470.78
257Feb 2048$1,896.20$1,081.15$815.05$149,389.63
258Mar 2048$1,896.20$1,087.01$809.19$148,302.62
259Apr 2048$1,896.20$1,092.89$803.31$147,209.73
260May 2048$1,896.20$1,098.81$797.39$146,110.92
261Jun 2048$1,896.20$1,104.77$791.43$145,006.15
262Jul 2048$1,896.20$1,110.75$785.45$143,895.40
263Aug 2048$1,896.20$1,116.77$779.43$142,778.63
264Sep 2048$1,896.20$1,122.82$773.38$141,655.81
265Oct 2048$1,896.20$1,128.90$767.30$140,526.91
266Nov 2048$1,896.20$1,135.01$761.19$139,391.90
267Dec 2048$1,896.20$1,141.16$755.04$138,250.74
268Jan 2049$1,896.20$1,147.34$748.86$137,103.40
269Feb 2049$1,896.20$1,153.56$742.64$135,949.84
270Mar 2049$1,896.20$1,159.81$736.39$134,790.03
271Apr 2049$1,896.20$1,166.09$730.11$133,623.94
272May 2049$1,896.20$1,172.40$723.80$132,451.54
273Jun 2049$1,896.20$1,178.75$717.45$131,272.79
274Jul 2049$1,896.20$1,185.14$711.06$130,087.65
275Aug 2049$1,896.20$1,191.56$704.64$128,896.09
276Sep 2049$1,896.20$1,198.01$698.19$127,698.08
277Oct 2049$1,896.20$1,204.50$691.70$126,493.58
278Nov 2049$1,896.20$1,211.03$685.17$125,282.55
279Dec 2049$1,896.20$1,217.59$678.61$124,064.96
280Jan 2050$1,896.20$1,224.18$672.02$122,840.78
281Feb 2050$1,896.20$1,230.81$665.39$121,609.97
282Mar 2050$1,896.20$1,237.48$658.72$120,372.49
283Apr 2050$1,896.20$1,244.18$652.02$119,128.31
284May 2050$1,896.20$1,250.92$645.28$117,877.39
285Jun 2050$1,896.20$1,257.70$638.50$116,619.69
286Jul 2050$1,896.20$1,264.51$631.69$115,355.18
287Aug 2050$1,896.20$1,271.36$624.84$114,083.82
288Sep 2050$1,896.20$1,278.25$617.95$112,805.57
289Oct 2050$1,896.20$1,285.17$611.03$111,520.40
290Nov 2050$1,896.20$1,292.13$604.07$110,228.27
291Dec 2050$1,896.20$1,299.13$597.07$108,929.14
292Jan 2051$1,896.20$1,306.17$590.03$107,622.97
293Feb 2051$1,896.20$1,313.24$582.96$106,309.73
294Mar 2051$1,896.20$1,320.36$575.84$104,989.37
295Apr 2051$1,896.20$1,327.51$568.69$103,661.86
296May 2051$1,896.20$1,334.70$561.50$102,327.16
297Jun 2051$1,896.20$1,341.93$554.27$100,985.23
298Jul 2051$1,896.20$1,349.20$547.00$99,636.03
299Aug 2051$1,896.20$1,356.50$539.70$98,279.53
300Sep 2051$1,896.20$1,363.85$532.35$96,915.68
301Oct 2051$1,896.20$1,371.24$524.96$95,544.44
302Nov 2051$1,896.20$1,378.67$517.53$94,165.77
303Dec 2051$1,896.20$1,386.14$510.06$92,779.63
304Jan 2052$1,896.20$1,393.64$502.56$91,385.99
305Feb 2052$1,896.20$1,401.19$495.01$89,984.80
306Mar 2052$1,896.20$1,408.78$487.42$88,576.02
307Apr 2052$1,896.20$1,416.41$479.79$87,159.61
308May 2052$1,896.20$1,424.09$472.11$85,735.52
309Jun 2052$1,896.20$1,431.80$464.40$84,303.72
310Jul 2052$1,896.20$1,439.55$456.65$82,864.17
311Aug 2052$1,896.20$1,447.35$448.85$81,416.82
312Sep 2052$1,896.20$1,455.19$441.01$79,961.63
313Oct 2052$1,896.20$1,463.07$433.13$78,498.56
314Nov 2052$1,896.20$1,471.00$425.20$77,027.56
315Dec 2052$1,896.20$1,478.97$417.23$75,548.59
316Jan 2053$1,896.20$1,486.98$409.22$74,061.61
317Feb 2053$1,896.20$1,495.03$401.17$72,566.58
318Mar 2053$1,896.20$1,503.13$393.07$71,063.45
319Apr 2053$1,896.20$1,511.27$384.93$69,552.18
320May 2053$1,896.20$1,519.46$376.74$68,032.72
321Jun 2053$1,896.20$1,527.69$368.51$66,505.03
322Jul 2053$1,896.20$1,535.96$360.24$64,969.07
323Aug 2053$1,896.20$1,544.28$351.92$63,424.79
324Sep 2053$1,896.20$1,552.65$343.55$61,872.14
325Oct 2053$1,896.20$1,561.06$335.14$60,311.08
326Nov 2053$1,896.20$1,569.51$326.69$58,741.57
327Dec 2053$1,896.20$1,578.02$318.18$57,163.55
328Jan 2054$1,896.20$1,586.56$309.64$55,576.99
329Feb 2054$1,896.20$1,595.16$301.04$53,981.83
330Mar 2054$1,896.20$1,603.80$292.40$52,378.03
331Apr 2054$1,896.20$1,612.49$283.71$50,765.54
332May 2054$1,896.20$1,621.22$274.98$49,144.32
333Jun 2054$1,896.20$1,630.00$266.20$47,514.32
334Jul 2054$1,896.20$1,638.83$257.37$45,875.49
335Aug 2054$1,896.20$1,647.71$248.49$44,227.78
336Sep 2054$1,896.20$1,656.63$239.57$42,571.15
337Oct 2054$1,896.20$1,665.61$230.59$40,905.54
338Nov 2054$1,896.20$1,674.63$221.57$39,230.91
339Dec 2054$1,896.20$1,683.70$212.50$37,547.21
340Jan 2055$1,896.20$1,692.82$203.38$35,854.39
341Feb 2055$1,896.20$1,701.99$194.21$34,152.40
342Mar 2055$1,896.20$1,711.21$184.99$32,441.19
343Apr 2055$1,896.20$1,720.48$175.72$30,720.71
344May 2055$1,896.20$1,729.80$166.40$28,990.91
345Jun 2055$1,896.20$1,739.17$157.03$27,251.74
346Jul 2055$1,896.20$1,748.59$147.61$25,503.15
347Aug 2055$1,896.20$1,758.06$138.14$23,745.09
348Sep 2055$1,896.20$1,767.58$128.62$21,977.51
349Oct 2055$1,896.20$1,777.16$119.04$20,200.35
350Nov 2055$1,896.20$1,786.78$109.42$18,413.57
351Dec 2055$1,896.20$1,796.46$99.74$16,617.11
352Jan 2056$1,896.20$1,806.19$90.01$14,810.92
353Feb 2056$1,896.20$1,815.97$80.23$12,994.95
354Mar 2056$1,896.20$1,825.81$70.39$11,169.14
355Apr 2056$1,896.20$1,835.70$60.50$9,333.44
356May 2056$1,896.20$1,845.64$50.56$7,487.80
357Jun 2056$1,896.20$1,855.64$40.56$5,632.16
358Jul 2056$1,896.20$1,865.69$30.51$3,766.47
359Aug 2056$1,896.20$1,875.80$20.40$1,890.67
360Sep 2056$1,900.91$1,890.67$10.24$0.00
Limitations
  • Adjustable-rate, interest-only, balloon and graduated-payment loans are not modelled; the payment formula assumes the rate and payment never change.
  • Closing costs, discount points, origination fees and prepaid items are not included; the total estimated cost covers the months the loan is outstanding, not the cash needed to close.
  • Taxes, insurance, HOA dues and PMI are held constant for the life of the loan; escrow adjustments and premium changes are not simulated.
  • Extra-payment savings assume there is no prepayment penalty; bi-weekly payments, lump-sum prepayments, skipped payments and recasting are not modelled.
  • PMI is estimated from a single annual rate and the scheduled balance; real premiums depend on credit score, loan type and lender, and borrower-requested cancellation at 80% LTV is not simulated.
  • Lifetime totals are simple sums of nominal dollars with no adjustment for inflation, tax effects or the opportunity cost of the down payment.

Taxes, insurance, PMI, HOA dues and rates vary; results are estimates based on the assumptions entered.

Taxes, insurance, PMI, HOA dues and rates vary; results are estimates based on the assumptions entered and are not a quote or an offer of credit.

This calculator is for general education only and does not provide financial, legal or tax advice. Confirm actual figures with a lender using a Loan Estimate.

How this is calculated

Formulas

Loan amount

P = homePrice - downPayment

The amount borrowed is the home price minus the down payment.

Loan-to-value

LTV = P / homePrice * 100

The loan as a percent of the home price at closing, shown to one decimal.

Monthly rate

r = rate / 1200

The annual rate in percent divided by 12 months and by 100. It is used only inside the payment formula and is never rounded or stored.

Scheduled monthly payment

M = P * r / (1 - (1 + r)^-n), or M = P / n when r = 0

The level payment that repays the loan exactly over n months. It is computed once in full precision and rounded once to the nearest cent.

Monthly interest

I_k = round(B_k * rate / 1200)

Each month's interest is the start-of-month balance times the annual rate divided by 1200, rounded to the cent before it is applied.

Monthly principal

C_k = M - I_k + E; if k = n or C_k >= B_k then C_k = B_k

Whatever is left of the payment after interest, plus any additional payment, reduces the balance. The final payment is adjusted so the balance ends at exactly zero.

PMI rule

PMI applies when LTV > requiredLtv; pmiMonthly = round(P * pmiRate / 1200); charged while B_k > homePrice * removalLtv / 100

PMI is estimated as an annual percent of the original loan divided by 12, and stops with the first payment after the scheduled balance reaches the removal threshold.

Lifetime totals

totalInterest = sum(I_k); totalPI = P + totalInterest; totalEstimatedCost = totalPI + totalPmi + taxes + insurance + HOA

Interest is summed across every month the loan is outstanding; the total estimated cost adds PMI, taxes, insurance and HOA dues for those same months. The down payment is reported separately and is not included.

Variables

P
Loan amount in cents: home price minus down payment.
rate
Annual interest rate in percent, exactly as entered.
r
Monthly rate, rate / 1200 (never rounded or stored).
n
Term in months (a 30-year loan has n = 360).
M
Scheduled monthly principal and interest payment.
E
Additional monthly principal payment, if any.
B_k
Balance at the start of month k, with B_1 = P.
I_k
Interest charged in month k.
C_k
Principal retired in month k.
LTV
Loan-to-value ratio, P / home price * 100.
requiredLtv
LTV above which PMI is included (default 80).
removalLtv
LTV at which PMI stops (default 78; 0 means never).

Assumptions

  • This is an estimate. Taxes, insurance, PMI rates, HOA dues and interest rates vary by lender, location and time, and your actual figures will differ.
  • The loan is a standard fixed-rate, fully amortizing mortgage with one payment per month; interest is calculated monthly as balance times annual rate divided by 12, with no daily accrual, leap-year effects or bi-weekly payments.
  • Each month's interest is rounded to the nearest cent before it is applied, the way a lender statement would show it; the final payment is adjusted by a few cents so the balance ends at exactly zero.
  • Property tax and homeowner's insurance are entered as annual amounts and spread evenly across 12 months; they are assumed constant for the life of the loan (in reality they usually rise). HOA dues are monthly and assumed constant.
  • PMI is estimated only when the loan-to-value ratio is above the required threshold (default 80%, the usual 20% down payment). It is calculated as an annual percent (default 0.5%) of the original loan amount divided by 12, and is assumed to end automatically once the scheduled balance falls to the removal threshold (default 78% of the original home price). Real PMI pricing depends on credit score, loan type and lender, and you may be able to request cancellation earlier at 80% LTV.
  • Additional monthly principal is applied every month starting with the first payment and goes entirely to principal; the scheduled payment does not change, so the loan simply ends earlier.
  • Total estimated cost adds up every scheduled payment (principal, interest, PMI, taxes, insurance and HOA dues) over the months the loan is outstanding. It excludes the down payment, closing costs, maintenance, utilities, points and any tax benefits, and does not adjust for inflation or the time value of money.
  • The payoff date assumes the first payment is made one month after the start date and every payment is made on time.
  • Results are rounded for display; totals may differ from the sum of the rounded parts by a few cents.

Method

  1. Subtract the down payment from the home price to get the loan amount, and divide by the home price to get the loan-to-value ratio.
  2. Compute the scheduled monthly payment from the loan amount, the monthly rate and the term, rounding once to the cent.
  3. Convert annual taxes and insurance to monthly amounts, and decide whether PMI applies and how much it costs per month.
  4. For each month, charge interest on the start-of-month balance, apply the rest of the payment plus any additional payment to principal, and record the new balance.
  5. Stop charging PMI with the first payment after the scheduled balance reaches the removal threshold; stop the schedule when the balance reaches zero or the term ends.
  6. Add up interest, PMI, taxes, insurance and HOA dues across every month to produce the lifetime totals, and count the months to find the payoff date.
  7. When an additional monthly payment is entered, run the same schedule with no additional payment and report the difference in interest, months and PMI.

Learn more

  • Debt payoff calculator

    Estimate how long it could take to become debt-free and what your debts might cost in interest under avalanche, snowball, custom or minimum-only plans.

    Open calculator

What this calculator estimates

The mortgage calculator estimates what a fixed-rate home loan could cost you each month and over its full term. Enter a home price, down payment, interest rate and term, and it produces an estimated principal and interest (P&I) payment, a full amortization schedule, and the total interest you would pay if every payment were made on schedule. Add property tax, homeowner's insurance, HOA dues and private mortgage insurance (PMI) to see an estimated total monthly housing payment rather than the loan payment alone.

It is built for anyone sizing up a purchase: first-time buyers checking whether a price range fits a budget, current owners weighing an additional monthly payment, and people comparing a 15-year term against a 30-year term before talking to a lender. Every figure is an estimate based on the assumptions entered, not a quote; your actual rate, taxes and insurance will come from a lender and your local records. If you are new to the mechanics, start with how mortgage payments work or the plain-language mortgage guide.

What the numbers represent

The headline figure, labeled Estimated monthly payment, is your estimated total monthly housing payment in the first month of the loan. It is the sum of five parts: the scheduled principal and interest (P&I) payment, estimated PMI if it applies, one twelfth of the annual property tax you entered, one twelfth of the annual homeowner's insurance, and monthly HOA dues. If you leave the add-ons at zero, the headline equals the P&I payment alone.

The breakdown beneath it separates those parts so you can see how much is the loan itself and how much is everything that travels with it. On a $300,000 loan at 6.5 percent over 30 years with no add-ons, the estimated P&I is about $1,896 per month. By contrast, a $405,000 loan on a $450,000 home at the same rate, with $5,400 a year of property tax, $1,800 of insurance, $100 of HOA dues and an estimated PMI charge, comes to approximately $3,429 per month, of which only about $2,560 is P&I.

Below the monthly view, the lifetime totals describe the whole term. Total interest is the sum of every month's interest charge on the schedule; for that $300,000 loan it is roughly $382,600. Total loan cost adds the original principal, total interest and total PMI. Total estimated cost adds the taxes, insurance and HOA dues paid over the months the loan is outstanding. None of these totals include the down payment, closing costs or maintenance, and none are adjusted for inflation.

Two more numbers appear when they are relevant. Loan-to-value (LTV) is the loan amount divided by the home price, which decides whether PMI is estimated. When you add an additional monthly payment, an interest saved figure and a payoff date compare your plan against the same loan with no extra payments. To understand why the split inside the P&I payment moves over time, see principal vs. interest.

When this calculator is useful

This calculator answers "what would this loan cost me?" It is most useful for a handful of decisions:

  • Sizing a purchase. Enter a few home prices and down payments to see how the estimated total monthly housing payment moves, including taxes, insurance and PMI rather than P&I alone.
  • Choosing a term. Compare a 15-year and a 30-year loan side by side to see the trade between a higher monthly payment and a much lower total interest figure.
  • Testing a rate. See what a change of half a percentage point does to the monthly payment and to lifetime interest before you shop.
  • Deciding on a down payment. Watch how a larger down payment lowers the loan amount and LTV, and whether it removes the estimated PMI charge. Down payments explained covers the trade-offs.
  • Planning extra principal. Add an additional monthly payment and read off the estimated interest saved and the earlier payoff date.

Another tool is better when the question is different. If you already have a mortgage and want to know whether replacing it makes sense, you need a refinance comparison that accounts for closing costs and the months already paid, which this calculator does not do. If the loan has an adjustable rate, an interest-only period or a balloon payment, the fixed-payment formula used here will not describe it. If you want to know how much cash you need at closing, the down payment is only part of the answer; closing costs are out of scope. And if you are deciding between paying down debt and paying down a mortgage, the debt payoff calculator handles the debt side. Try the debt payoff calculator.

Whatever you use it for, treat the output as an estimate based on the assumptions entered. A lender's Loan Estimate, not a calculator, is the document that states your actual terms.

Assumptions behind this estimate

Every number this calculator produces rests on the assumptions below. They are reasonable for a standard fixed-rate loan, but each one is a simplification, and your actual loan will differ in at least a few of them.

  • It is an estimate. Taxes, insurance, PMI rates, HOA dues and interest rates vary by lender, location and time. The figures shown are estimates based on the assumptions entered, and your actual figures will differ.
  • The loan is a standard fixed-rate, fully amortizing mortgage with one payment per month. Interest is calculated monthly as the outstanding balance multiplied by the annual rate divided by 12. There is no daily accrual, no leap-year effect and no bi-weekly payment option.
  • Each month's interest is rounded to the nearest cent before it is applied, the way a lender statement would show it. Because the scheduled payment is also rounded, the final payment is adjusted by a few cents so the balance ends at exactly zero.
  • Property tax and homeowner's insurance are entered as annual amounts and spread evenly across 12 months. They are assumed to stay constant for the life of the loan; in reality they usually rise. HOA dues are entered monthly and are also assumed constant.
  • PMI is estimated only when the down payment is less than 20 percent of the price, that is, when loan-to-value (LTV) is above 80 percent. It is calculated as an annual percentage of the original loan amount (0.5 percent by default) divided by 12, and it is assumed to end automatically with the first payment after the scheduled balance reaches 78 percent of the original home price. Real PMI pricing depends on credit score, loan type and lender, and you may be able to request cancellation earlier, at 80 percent LTV. See what PMI is and when it goes away.
  • The additional monthly payment is applied every month starting with the first payment and goes entirely to principal. The scheduled payment does not change, because the loan is not re-amortized; it simply ends earlier.
  • Total estimated cost adds up every scheduled payment (principal, interest, PMI, taxes, insurance and HOA dues) over the months the loan is outstanding. It excludes the down payment, closing costs, maintenance, utilities, discount points and any tax benefits, and it does not adjust for inflation or the time value of money.
  • The payoff date assumes the first payment is made one month after the start date and that every payment is made on time.
  • Results are rounded for display. Totals may differ from the sum of the rounded parts by a few cents.

How to read the results

The headline and the breakdown

The large number at the top is the estimated total monthly housing payment for the first month: principal and interest (P&I) plus PMI, taxes, insurance and HOA dues. It is rounded to the nearest whole dollar and always carries the word "estimated" because it depends entirely on the assumptions entered. The breakdown beneath it lists each component to the cent. Components are rounded individually, so they may not sum exactly to the headline; that is expected and is noted under the table.

When PMI applies, a second monthly figure shows the payment after PMI is projected to end. On a $405,000 loan against a $450,000 home at 6.5 percent, for example, the estimated payment with taxes, insurance and dues is approximately $3,429, falling to about $3,260 once the estimated PMI charge of about $169 drops off after roughly 9 years.

The three charts

Payment breakdown is a share view of the first month's payment. It shows how much of what you send each month is P&I and how much is the add-ons. With a small down payment and high taxes, the add-ons can be a quarter or more of the total.

Principal vs. interest over time plots, over the life of the loan, how much of the scheduled P&I payment went to interest and how much to principal. Early on, interest dominates: in month 1 of a $300,000 loan at 6.5 percent, about $1,625 of the $1,896 payment is interest and about $271 is principal. For this loan the principal share does not overtake the interest share until payment 233, more than 19 years in, and the split keeps shifting toward principal through the end of the term. What is amortization? explains why the curve has that shape.

Remaining balance shows the loan balance after each payment. It falls slowly at first and quickly at the end. When you add extra principal, a second line shows the faster payoff, and the gap between the two lines is the balance you no longer owe at that point.

The scenario comparison

The comparison view runs the calculator twice and shows the difference. Four presets are built in: a 15-year term against a 30-year term, a lower or higher rate, a larger or smaller down payment, and an additional monthly payment. Each row shows the base value, the alternative and the delta, and a short sentence summarizes the trade in whole dollars and years and months. Comparing the $300,000 loan at 30 years with the same loan at 15 years, for instance, shows a monthly P&I that is about $717 higher and estimated total interest that is about $212,200 lower.

What "estimated" means here

"Estimated" is not a hedge for its own sake. The calculator knows only what you typed; it does not know your credit profile, your county's tax rate or your lender's PMI table. The arithmetic is exact for the assumptions entered, and every figure is reproducible, but the assumptions are yours. If a lender's Loan Estimate shows a different payment, the difference is almost always in the inputs, not the formula.

What changes the result most

Four inputs do most of the work. The examples below all start from the same base loan: $300,000 borrowed on a $375,000 home at 6.5 percent over 30 years, which has an estimated P&I payment of about $1,896 per month and roughly $382,600 of total interest.

  • Term. Shortening the term raises the monthly payment and cuts total interest sharply. The same loan over 15 years is about $2,613 per month (roughly $717, or 38 percent, more) but costs about $170,400 in interest, around $212,200 less. A 20-year term sits between: about $2,237 per month and roughly $236,800 of interest.
  • Interest rate. Half a percentage point moves the payment by roughly $100 a month on a loan of this size and total interest by about $35,000. At 6.0 percent the estimate is about $1,799 per month and $347,500 of interest; at 7.0 percent it is about $1,996 and $418,500. The effect is close to linear over a narrow range, so a full point is roughly double that.
  • Loan amount, through price or down payment. The payment scales almost proportionally with the amount borrowed. Putting 10 percent down instead of 20 percent on the $375,000 home raises the loan to $337,500 and the P&I payment to about $2,133, and it triggers an estimated PMI charge of about $141 per month for roughly 9 years (about $15,300 in total). At 5 percent down the loan is $356,250, P&I is about $2,252, and estimated PMI runs about $148 per month for roughly 11 years.
  • Additional monthly payment. An additional payment does not change the scheduled payment, but it shortens the loan and removes the interest that would have accrued on the balance you retired early. Adding $100 per month saves roughly $61,000 of interest and about 4 years; $250 saves about $120,300 and about 8 years 2 months; $500 saves about $179,800 and about 12 years 6 months. The first dollars matter most, because they retire principal that would otherwise carry interest for decades.

Taxes, insurance and HOA dues change the total monthly housing payment dollar for dollar but do not touch the loan, the schedule or total interest. The PMI rate matters only while LTV is above the removal threshold.

Direction is dependable; magnitude is approximate. The figures above are estimates based on the assumptions entered, and each one is worth re-running with your own numbers. See the extra-principal scenario, or read how mortgage payments work for the mechanics behind the term and rate effects.

Common mistakes and misconceptions

  1. Comparing the P&I payment with a real housing budget. The loan payment is only part of what you send each month. Leaving taxes, insurance, HOA dues and PMI at zero can understate the estimated total monthly housing payment by several hundred dollars. Enter them, even as rough figures, before judging affordability.

  2. Entering the APR instead of the interest rate. A mortgage APR folds certain fees and points into a single percentage, so it is usually higher than the note rate. The calculator's formula uses the interest rate. Entering the APR overstates the payment; entering the rate and then treating the result as a full-cost comparison understates the fees.

  3. Assuming the first payments build much equity. In the first month of a $300,000 loan at 6.5 percent, only about $271 of the $1,896 P&I payment reduces the balance. The split shifts slowly. If you plan to sell within a few years, the balance chart is the number to watch, not the payment. Principal vs. interest walks through the schedule.

  4. Treating total estimated cost as the cost of the home. That figure includes principal, interest, PMI, taxes, insurance and HOA dues over the loan's life. It leaves out the down payment, closing costs, maintenance and any tax benefits, and it is in today's dollars spread over decades. It is useful for comparing scenarios, not for valuing a purchase.

  5. Expecting an extra payment to lower the monthly bill. Additional principal does not re-amortize the loan here. The scheduled payment stays the same and the loan ends sooner; the benefit shows up as interest saved and an earlier payoff date, not as a smaller payment.

  6. Reading the PMI estimate as a quote. The default assumes 0.5 percent of the loan per year, ending when the scheduled balance reaches 78 percent of the original price. Your lender's PMI rate depends on credit score and loan type, and you may be able to request cancellation at 80 percent LTV. What is PMI? covers the rules.

  7. Forgetting that taxes and insurance rise. The calculator holds both constant for 30 years. A payment that fits comfortably today may not in year ten if assessments and premiums climb, and an escrow account will adjust the monthly amount to match.

  8. Entering a down payment larger than the price, or mixing percent and dollars. The two down payment fields are linked; typing 20 in the dollar field produces a $20 down payment and a loan-to-value near 100 percent, complete with an estimated PMI charge. Check the LTV line before trusting the result.

Terminology

These definitions match how the calculator labels its inputs and outputs. Where a term has a broader meaning in lending, the definition here is the narrower one the calculator actually uses.

Principal
The amount borrowed: the home price minus the down payment. Each month's principal portion is the part of the payment that reduces the balance.
Interest
The lender's charge for the loan, estimated each month as the outstanding balance multiplied by the annual rate divided by 12, rounded to the nearest cent.
Principal and interest (P&I)
The scheduled monthly loan payment, constant for a fixed-rate loan except for the final payment, which is adjusted by a few cents to clear the balance exactly.
Total monthly housing payment
The headline figure: P&I plus estimated PMI, one twelfth of annual property tax, one twelfth of annual homeowner's insurance and monthly HOA dues.
Amortization
The process of paying a loan down to zero through equal scheduled payments, with the interest share falling and the principal share rising over time. The amortization schedule lists every payment.
Term
The number of months over which the loan is scheduled to be repaid. Thirty years is 360 payments; fifteen years is 180.
Interest rate
The annual nominal rate on the note, entered as a percentage such as 6.5. It is not the APR, which also reflects certain fees and points.
Down payment
The cash paid toward the price at purchase. It reduces the loan amount and determines loan-to-value. It is reported separately and is not included in total estimated cost.
Loan-to-value (LTV)
The loan amount divided by the home price, expressed as a percentage. An 80 percent LTV means a 20 percent down payment. The calculator uses LTV to decide whether to estimate PMI.
Private mortgage insurance (PMI)
Insurance that protects the lender when LTV is above 80 percent. The calculator estimates it as an annual percentage of the original loan amount divided by 12, ending when the scheduled balance reaches 78 percent of the original price.
Additional monthly payment
Extra principal paid every month on top of the scheduled P&I payment. It shortens the loan and reduces total interest without changing the scheduled payment.
Escrow
An account a lender may use to collect property tax and insurance with the monthly payment and pay those bills when due. The calculator's tax and insurance add-ons represent the escrow portion of a payment but do not model escrow cushions or annual adjustments.
Total interest
The sum of every month's interest charge over the life of the loan as scheduled.
Total estimated cost
Principal, total interest, total PMI, taxes, insurance and HOA dues added up over the months the loan is outstanding. Excludes the down payment and closing costs.
Payoff date
The month of the final payment, counting the first payment as one month after the loan's start date.
Interest saved
The difference in total interest between the loan with the additional monthly payment you entered and the same loan with none.

For a longer walk through these ideas in context, see the plain-language mortgage guide.

Methodology

The calculator uses the standard fixed-payment amortization formula, applied month by month in integer cents. Nothing is estimated statistically; every output is the deterministic result of the inputs, and the same inputs always produce the same schedule. The full engine specification is published at /methodology.

Variables

  • P: the loan amount, equal to the home price minus the down payment, held in cents.
  • rate: the annual interest rate as entered, in percent (6.5 means 6.5 percent).
  • r: the monthly rate, rate ÷ 1200. It is used only inside the payment formula and is never rounded or stored.
  • n: the term in months (a 30-year loan has n = 360).
  • M: the scheduled monthly principal and interest (P&I) payment.
  • Bₖ: the balance at the start of month k, with B₁ = P.
  • Iₖ, Cₖ: the interest charged and the principal retired in month k.
  • E: the additional monthly principal payment, if any.
  • LTV: loan-to-value, P ÷ home price × 100.

The scheduled payment

Monthly payment

M = P × r × (1 + r)^n ÷ ((1 + r)^n − 1)

The payment that repays the loan exactly over n months at monthly rate r. It is computed once, in full precision, and then rounded once to the nearest cent. When the rate is zero the formula is replaced by M = P ÷ n, rounded to the nearest cent.

For P = $300,000, rate 6.5 percent and n = 360, the unrounded payment is $1,896.2041, so M = $1,896.20.

Monthly interest

Monthly interest

I_k = round(B_k × rate ÷ 1200)

Each month's interest is the start-of-month balance times the annual rate, divided by 1200, rounded to the nearest cent before it is applied. The multiplication is done before the division so the intermediate value stays nearly exact before the single rounding to cents.

In month 1 of the example, I₁ = round(300,000 × 6.5 ÷ 1200) = $1,625.00.

Month-by-month steps

For each month k = 1, 2, … while the balance is above zero:

  1. Compute interest Iₖ from Bₖ as above.
  2. Compute principal Cₖ = M − Iₖ + E.
  3. Apply the final-period rule: if k = n, or if Cₖ would exceed Bₖ, set Cₖ = Bₖ so the balance ends at exactly zero.
  4. The P&I actually paid that month is Iₖ + Cₖ. This equals M + E in every month except the last.
  5. Set Bₖ₊₁ = Bₖ − Cₖ.
  6. Add PMI for the month if it applies (see below), plus the monthly tax, insurance and HOA amounts, to get the total housing payment for that month.

In the example, month 1 retires $271.20 of principal, leaving $299,728.80, and the loan ends after 360 payments with roughly $382,600 of total interest.

Add-ons and PMI

Monthly tax and insurance are the annual amounts divided by 12 and rounded to the nearest cent, computed once. HOA dues are entered monthly. PMI applies when LTV is strictly above 80 percent; the monthly charge is round(P × PMI rate ÷ 1200), with a default annual rate of 0.5 percent. It is charged in any month whose start-of-month balance is strictly above 78 percent of the home price, and it stops with the first payment after the scheduled balance crosses that line.

Rounding policy

Money is held as integer cents throughout. Rounding to cents happens at exactly these points and nowhere else: when dollars are converted to cents on input; when the monthly tax, insurance and PMI amounts are derived; when the scheduled payment M is computed; and when each month's interest is computed. Principal, balances and lifetime totals are plain integer arithmetic on those rounded values and are never rounded again. Rounding uses round-half-up for the non-negative amounts involved.

Because M is rounded once, the balance after n − 1 payments is rarely exactly one payment's worth of principal. The final-period rule absorbs that residue: the last payment is set to whatever clears the remaining balance, so it differs from M by a few cents rather than leaving a tiny balance behind. In the example the final payment is $1,900.91 against a regular payment of $1,896.20; on a $100,000 loan at 4.5 percent it is $502.86 against $506.69; and a zero-rate $1,000 loan over three months pays $333.33, $333.33 and $333.34.

Display rounding

Headline figures such as the estimated monthly payment and total interest are shown to the nearest whole dollar; schedule rows and breakdown items are shown to the cent; LTV to one decimal; durations as years and months derived from the integer month count. Display rounding is applied only at presentation and never fed back into the calculation, which is why displayed components may not sum exactly to a displayed total.

Extra payments and comparisons

When an additional monthly payment is entered, the same inputs are also run with E = 0. Interest saved is the baseline's total interest minus the plan's, and months saved is the difference in the number of payments. Scenario comparisons work the same way: the calculator runs twice with the changed input and reports the difference in each output. For $250 per month on the example loan, the plan finishes after 262 payments instead of 360 and saves about $120,300 of interest. For the reasoning behind the formula, see what amortization is.

Limitations

The calculator models one thing well: a fixed-rate, fully amortizing loan with level monthly payments. It does not model:

  • Adjustable-rate, interest-only, balloon or graduated-payment loans. The payment formula assumes the rate and payment never change.
  • Closing costs, discount points, origination fees and prepaid items. Total estimated cost covers the months the loan is outstanding; it does not include the cash needed to close.
  • Changes in taxes, insurance, HOA dues or PMI over time. All are held constant; escrow adjustments are not simulated.
  • Prepayment penalties. Some loans charge a fee for paying off early. Extra-payment savings shown here assume there is none.
  • Bi-weekly payments, lump-sum prepayments, skipped payments or recasting. Extra principal is a fixed monthly amount from the first payment onward.
  • Tax effects, opportunity cost and inflation. Lifetime totals are simple sums of nominal dollars.
  • Your credit profile. The rate and the PMI rate you enter are inputs; the calculator cannot tell you what a lender will offer.
  • Home value changes. LTV is measured against the original price for the whole schedule, so appreciation-based PMI cancellation is not modeled.

Taxes, insurance, PMI, HOA dues and rates vary; results are estimates based on the assumptions entered.

Consult a professional when the decision depends on something the model leaves out. A lender's Loan Estimate is the document that states your actual rate, fees and payment, and it is the right basis for comparing offers. A tax professional can tell you whether mortgage interest or property tax affects your return. A licensed advisor can weigh a larger down payment or extra principal against other uses of the same money; this site does not give that advice. And if you are unsure how the pieces fit, the plain-language mortgage guide is a good place to start.