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 calculatorCalculator
Estimate a monthly mortgage payment with taxes, insurance, PMI and HOA dues, plus the total interest and payoff date for a fixed-rate loan.
Estimated
$1,896
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.
| Principal | Interest | Taxes | Insurance | PMI | HOA 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.
| Year | Principal | Interest |
|---|---|---|
| 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.
| Month | Balance |
|---|---|
| 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.
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.
Open a copy with one change and see the estimated difference side by side.
| PmtPayment | Date | Paid | Princ.Principal | Int.Interest | Balance |
|---|---|---|---|---|---|
| 1 | Oct 2026 | $1,896.20 | $271.20 | $1,625.00 | $299,728.80 |
| 2 | Nov 2026 | $1,896.20 | $272.67 | $1,623.53 | $299,456.13 |
| 3 | Dec 2026 | $1,896.20 | $274.15 | $1,622.05 | $299,181.98 |
| 4 | Jan 2027 | $1,896.20 | $275.63 | $1,620.57 | $298,906.35 |
| 5 | Feb 2027 | $1,896.20 | $277.12 | $1,619.08 | $298,629.23 |
| 6 | Mar 2027 | $1,896.20 | $278.63 | $1,617.57 | $298,350.60 |
| 7 | Apr 2027 | $1,896.20 | $280.13 | $1,616.07 | $298,070.47 |
| 8 | May 2027 | $1,896.20 | $281.65 | $1,614.55 | $297,788.82 |
| 9 | Jun 2027 | $1,896.20 | $283.18 | $1,613.02 | $297,505.64 |
| 10 | Jul 2027 | $1,896.20 | $284.71 | $1,611.49 | $297,220.93 |
| 11 | Aug 2027 | $1,896.20 | $286.25 | $1,609.95 | $296,934.68 |
| 12 | Sep 2027 | $1,896.20 | $287.80 | $1,608.40 | $296,646.88 |
| 13 | Oct 2027 | $1,896.20 | $289.36 | $1,606.84 | $296,357.52 |
| 14 | Nov 2027 | $1,896.20 | $290.93 | $1,605.27 | $296,066.59 |
| 15 | Dec 2027 | $1,896.20 | $292.51 | $1,603.69 | $295,774.08 |
| 16 | Jan 2028 | $1,896.20 | $294.09 | $1,602.11 | $295,479.99 |
| 17 | Feb 2028 | $1,896.20 | $295.68 | $1,600.52 | $295,184.31 |
| 18 | Mar 2028 | $1,896.20 | $297.28 | $1,598.92 | $294,887.03 |
| 19 | Apr 2028 | $1,896.20 | $298.90 | $1,597.30 | $294,588.13 |
| 20 | May 2028 | $1,896.20 | $300.51 | $1,595.69 | $294,287.62 |
| 21 | Jun 2028 | $1,896.20 | $302.14 | $1,594.06 | $293,985.48 |
| 22 | Jul 2028 | $1,896.20 | $303.78 | $1,592.42 | $293,681.70 |
| 23 | Aug 2028 | $1,896.20 | $305.42 | $1,590.78 | $293,376.28 |
| 24 | Sep 2028 | $1,896.20 | $307.08 | $1,589.12 | $293,069.20 |
| 25 | Oct 2028 | $1,896.20 | $308.74 | $1,587.46 | $292,760.46 |
| 26 | Nov 2028 | $1,896.20 | $310.41 | $1,585.79 | $292,450.05 |
| 27 | Dec 2028 | $1,896.20 | $312.10 | $1,584.10 | $292,137.95 |
| 28 | Jan 2029 | $1,896.20 | $313.79 | $1,582.41 | $291,824.16 |
| 29 | Feb 2029 | $1,896.20 | $315.49 | $1,580.71 | $291,508.67 |
| 30 | Mar 2029 | $1,896.20 | $317.19 | $1,579.01 | $291,191.48 |
| 31 | Apr 2029 | $1,896.20 | $318.91 | $1,577.29 | $290,872.57 |
| 32 | May 2029 | $1,896.20 | $320.64 | $1,575.56 | $290,551.93 |
| 33 | Jun 2029 | $1,896.20 | $322.38 | $1,573.82 | $290,229.55 |
| 34 | Jul 2029 | $1,896.20 | $324.12 | $1,572.08 | $289,905.43 |
| 35 | Aug 2029 | $1,896.20 | $325.88 | $1,570.32 | $289,579.55 |
| 36 | Sep 2029 | $1,896.20 | $327.64 | $1,568.56 | $289,251.91 |
| 37 | Oct 2029 | $1,896.20 | $329.42 | $1,566.78 | $288,922.49 |
| 38 | Nov 2029 | $1,896.20 | $331.20 | $1,565.00 | $288,591.29 |
| 39 | Dec 2029 | $1,896.20 | $333.00 | $1,563.20 | $288,258.29 |
| 40 | Jan 2030 | $1,896.20 | $334.80 | $1,561.40 | $287,923.49 |
| 41 | Feb 2030 | $1,896.20 | $336.61 | $1,559.59 | $287,586.88 |
| 42 | Mar 2030 | $1,896.20 | $338.44 | $1,557.76 | $287,248.44 |
| 43 | Apr 2030 | $1,896.20 | $340.27 | $1,555.93 | $286,908.17 |
| 44 | May 2030 | $1,896.20 | $342.11 | $1,554.09 | $286,566.06 |
| 45 | Jun 2030 | $1,896.20 | $343.97 | $1,552.23 | $286,222.09 |
| 46 | Jul 2030 | $1,896.20 | $345.83 | $1,550.37 | $285,876.26 |
| 47 | Aug 2030 | $1,896.20 | $347.70 | $1,548.50 | $285,528.56 |
| 48 | Sep 2030 | $1,896.20 | $349.59 | $1,546.61 | $285,178.97 |
| 49 | Oct 2030 | $1,896.20 | $351.48 | $1,544.72 | $284,827.49 |
| 50 | Nov 2030 | $1,896.20 | $353.38 | $1,542.82 | $284,474.11 |
| 51 | Dec 2030 | $1,896.20 | $355.30 | $1,540.90 | $284,118.81 |
| 52 | Jan 2031 | $1,896.20 | $357.22 | $1,538.98 | $283,761.59 |
| 53 | Feb 2031 | $1,896.20 | $359.16 | $1,537.04 | $283,402.43 |
| 54 | Mar 2031 | $1,896.20 | $361.10 | $1,535.10 | $283,041.33 |
| 55 | Apr 2031 | $1,896.20 | $363.06 | $1,533.14 | $282,678.27 |
| 56 | May 2031 | $1,896.20 | $365.03 | $1,531.17 | $282,313.24 |
| 57 | Jun 2031 | $1,896.20 | $367.00 | $1,529.20 | $281,946.24 |
| 58 | Jul 2031 | $1,896.20 | $368.99 | $1,527.21 | $281,577.25 |
| 59 | Aug 2031 | $1,896.20 | $370.99 | $1,525.21 | $281,206.26 |
| 60 | Sep 2031 | $1,896.20 | $373.00 | $1,523.20 | $280,833.26 |
| 61 | Oct 2031 | $1,896.20 | $375.02 | $1,521.18 | $280,458.24 |
| 62 | Nov 2031 | $1,896.20 | $377.05 | $1,519.15 | $280,081.19 |
| 63 | Dec 2031 | $1,896.20 | $379.09 | $1,517.11 | $279,702.10 |
| 64 | Jan 2032 | $1,896.20 | $381.15 | $1,515.05 | $279,320.95 |
| 65 | Feb 2032 | $1,896.20 | $383.21 | $1,512.99 | $278,937.74 |
| 66 | Mar 2032 | $1,896.20 | $385.29 | $1,510.91 | $278,552.45 |
| 67 | Apr 2032 | $1,896.20 | $387.37 | $1,508.83 | $278,165.08 |
| 68 | May 2032 | $1,896.20 | $389.47 | $1,506.73 | $277,775.61 |
| 69 | Jun 2032 | $1,896.20 | $391.58 | $1,504.62 | $277,384.03 |
| 70 | Jul 2032 | $1,896.20 | $393.70 | $1,502.50 | $276,990.33 |
| 71 | Aug 2032 | $1,896.20 | $395.84 | $1,500.36 | $276,594.49 |
| 72 | Sep 2032 | $1,896.20 | $397.98 | $1,498.22 | $276,196.51 |
| 73 | Oct 2032 | $1,896.20 | $400.14 | $1,496.06 | $275,796.37 |
| 74 | Nov 2032 | $1,896.20 | $402.30 | $1,493.90 | $275,394.07 |
| 75 | Dec 2032 | $1,896.20 | $404.48 | $1,491.72 | $274,989.59 |
| 76 | Jan 2033 | $1,896.20 | $406.67 | $1,489.53 | $274,582.92 |
| 77 | Feb 2033 | $1,896.20 | $408.88 | $1,487.32 | $274,174.04 |
| 78 | Mar 2033 | $1,896.20 | $411.09 | $1,485.11 | $273,762.95 |
| 79 | Apr 2033 | $1,896.20 | $413.32 | $1,482.88 | $273,349.63 |
| 80 | May 2033 | $1,896.20 | $415.56 | $1,480.64 | $272,934.07 |
| 81 | Jun 2033 | $1,896.20 | $417.81 | $1,478.39 | $272,516.26 |
| 82 | Jul 2033 | $1,896.20 | $420.07 | $1,476.13 | $272,096.19 |
| 83 | Aug 2033 | $1,896.20 | $422.35 | $1,473.85 | $271,673.84 |
| 84 | Sep 2033 | $1,896.20 | $424.63 | $1,471.57 | $271,249.21 |
| 85 | Oct 2033 | $1,896.20 | $426.93 | $1,469.27 | $270,822.28 |
| 86 | Nov 2033 | $1,896.20 | $429.25 | $1,466.95 | $270,393.03 |
| 87 | Dec 2033 | $1,896.20 | $431.57 | $1,464.63 | $269,961.46 |
| 88 | Jan 2034 | $1,896.20 | $433.91 | $1,462.29 | $269,527.55 |
| 89 | Feb 2034 | $1,896.20 | $436.26 | $1,459.94 | $269,091.29 |
| 90 | Mar 2034 | $1,896.20 | $438.62 | $1,457.58 | $268,652.67 |
| 91 | Apr 2034 | $1,896.20 | $441.00 | $1,455.20 | $268,211.67 |
| 92 | May 2034 | $1,896.20 | $443.39 | $1,452.81 | $267,768.28 |
| 93 | Jun 2034 | $1,896.20 | $445.79 | $1,450.41 | $267,322.49 |
| 94 | Jul 2034 | $1,896.20 | $448.20 | $1,448.00 | $266,874.29 |
| 95 | Aug 2034 | $1,896.20 | $450.63 | $1,445.57 | $266,423.66 |
| 96 | Sep 2034 | $1,896.20 | $453.07 | $1,443.13 | $265,970.59 |
| 97 | Oct 2034 | $1,896.20 | $455.53 | $1,440.67 | $265,515.06 |
| 98 | Nov 2034 | $1,896.20 | $457.99 | $1,438.21 | $265,057.07 |
| 99 | Dec 2034 | $1,896.20 | $460.47 | $1,435.73 | $264,596.60 |
| 100 | Jan 2035 | $1,896.20 | $462.97 | $1,433.23 | $264,133.63 |
| 101 | Feb 2035 | $1,896.20 | $465.48 | $1,430.72 | $263,668.15 |
| 102 | Mar 2035 | $1,896.20 | $468.00 | $1,428.20 | $263,200.15 |
| 103 | Apr 2035 | $1,896.20 | $470.53 | $1,425.67 | $262,729.62 |
| 104 | May 2035 | $1,896.20 | $473.08 | $1,423.12 | $262,256.54 |
| 105 | Jun 2035 | $1,896.20 | $475.64 | $1,420.56 | $261,780.90 |
| 106 | Jul 2035 | $1,896.20 | $478.22 | $1,417.98 | $261,302.68 |
| 107 | Aug 2035 | $1,896.20 | $480.81 | $1,415.39 | $260,821.87 |
| 108 | Sep 2035 | $1,896.20 | $483.41 | $1,412.79 | $260,338.46 |
| 109 | Oct 2035 | $1,896.20 | $486.03 | $1,410.17 | $259,852.43 |
| 110 | Nov 2035 | $1,896.20 | $488.67 | $1,407.53 | $259,363.76 |
| 111 | Dec 2035 | $1,896.20 | $491.31 | $1,404.89 | $258,872.45 |
| 112 | Jan 2036 | $1,896.20 | $493.97 | $1,402.23 | $258,378.48 |
| 113 | Feb 2036 | $1,896.20 | $496.65 | $1,399.55 | $257,881.83 |
| 114 | Mar 2036 | $1,896.20 | $499.34 | $1,396.86 | $257,382.49 |
| 115 | Apr 2036 | $1,896.20 | $502.04 | $1,394.16 | $256,880.45 |
| 116 | May 2036 | $1,896.20 | $504.76 | $1,391.44 | $256,375.69 |
| 117 | Jun 2036 | $1,896.20 | $507.50 | $1,388.70 | $255,868.19 |
| 118 | Jul 2036 | $1,896.20 | $510.25 | $1,385.95 | $255,357.94 |
| 119 | Aug 2036 | $1,896.20 | $513.01 | $1,383.19 | $254,844.93 |
| 120 | Sep 2036 | $1,896.20 | $515.79 | $1,380.41 | $254,329.14 |
| 121 | Oct 2036 | $1,896.20 | $518.58 | $1,377.62 | $253,810.56 |
| 122 | Nov 2036 | $1,896.20 | $521.39 | $1,374.81 | $253,289.17 |
| 123 | Dec 2036 | $1,896.20 | $524.22 | $1,371.98 | $252,764.95 |
| 124 | Jan 2037 | $1,896.20 | $527.06 | $1,369.14 | $252,237.89 |
| 125 | Feb 2037 | $1,896.20 | $529.91 | $1,366.29 | $251,707.98 |
| 126 | Mar 2037 | $1,896.20 | $532.78 | $1,363.42 | $251,175.20 |
| 127 | Apr 2037 | $1,896.20 | $535.67 | $1,360.53 | $250,639.53 |
| 128 | May 2037 | $1,896.20 | $538.57 | $1,357.63 | $250,100.96 |
| 129 | Jun 2037 | $1,896.20 | $541.49 | $1,354.71 | $249,559.47 |
| 130 | Jul 2037 | $1,896.20 | $544.42 | $1,351.78 | $249,015.05 |
| 131 | Aug 2037 | $1,896.20 | $547.37 | $1,348.83 | $248,467.68 |
| 132 | Sep 2037 | $1,896.20 | $550.33 | $1,345.87 | $247,917.35 |
| 133 | Oct 2037 | $1,896.20 | $553.31 | $1,342.89 | $247,364.04 |
| 134 | Nov 2037 | $1,896.20 | $556.31 | $1,339.89 | $246,807.73 |
| 135 | Dec 2037 | $1,896.20 | $559.32 | $1,336.88 | $246,248.41 |
| 136 | Jan 2038 | $1,896.20 | $562.35 | $1,333.85 | $245,686.06 |
| 137 | Feb 2038 | $1,896.20 | $565.40 | $1,330.80 | $245,120.66 |
| 138 | Mar 2038 | $1,896.20 | $568.46 | $1,327.74 | $244,552.20 |
| 139 | Apr 2038 | $1,896.20 | $571.54 | $1,324.66 | $243,980.66 |
| 140 | May 2038 | $1,896.20 | $574.64 | $1,321.56 | $243,406.02 |
| 141 | Jun 2038 | $1,896.20 | $577.75 | $1,318.45 | $242,828.27 |
| 142 | Jul 2038 | $1,896.20 | $580.88 | $1,315.32 | $242,247.39 |
| 143 | Aug 2038 | $1,896.20 | $584.03 | $1,312.17 | $241,663.36 |
| 144 | Sep 2038 | $1,896.20 | $587.19 | $1,309.01 | $241,076.17 |
| 145 | Oct 2038 | $1,896.20 | $590.37 | $1,305.83 | $240,485.80 |
| 146 | Nov 2038 | $1,896.20 | $593.57 | $1,302.63 | $239,892.23 |
| 147 | Dec 2038 | $1,896.20 | $596.78 | $1,299.42 | $239,295.45 |
| 148 | Jan 2039 | $1,896.20 | $600.02 | $1,296.18 | $238,695.43 |
| 149 | Feb 2039 | $1,896.20 | $603.27 | $1,292.93 | $238,092.16 |
| 150 | Mar 2039 | $1,896.20 | $606.53 | $1,289.67 | $237,485.63 |
| 151 | Apr 2039 | $1,896.20 | $609.82 | $1,286.38 | $236,875.81 |
| 152 | May 2039 | $1,896.20 | $613.12 | $1,283.08 | $236,262.69 |
| 153 | Jun 2039 | $1,896.20 | $616.44 | $1,279.76 | $235,646.25 |
| 154 | Jul 2039 | $1,896.20 | $619.78 | $1,276.42 | $235,026.47 |
| 155 | Aug 2039 | $1,896.20 | $623.14 | $1,273.06 | $234,403.33 |
| 156 | Sep 2039 | $1,896.20 | $626.52 | $1,269.68 | $233,776.81 |
| 157 | Oct 2039 | $1,896.20 | $629.91 | $1,266.29 | $233,146.90 |
| 158 | Nov 2039 | $1,896.20 | $633.32 | $1,262.88 | $232,513.58 |
| 159 | Dec 2039 | $1,896.20 | $636.75 | $1,259.45 | $231,876.83 |
| 160 | Jan 2040 | $1,896.20 | $640.20 | $1,256.00 | $231,236.63 |
| 161 | Feb 2040 | $1,896.20 | $643.67 | $1,252.53 | $230,592.96 |
| 162 | Mar 2040 | $1,896.20 | $647.15 | $1,249.05 | $229,945.81 |
| 163 | Apr 2040 | $1,896.20 | $650.66 | $1,245.54 | $229,295.15 |
| 164 | May 2040 | $1,896.20 | $654.18 | $1,242.02 | $228,640.97 |
| 165 | Jun 2040 | $1,896.20 | $657.73 | $1,238.47 | $227,983.24 |
| 166 | Jul 2040 | $1,896.20 | $661.29 | $1,234.91 | $227,321.95 |
| 167 | Aug 2040 | $1,896.20 | $664.87 | $1,231.33 | $226,657.08 |
| 168 | Sep 2040 | $1,896.20 | $668.47 | $1,227.73 | $225,988.61 |
| 169 | Oct 2040 | $1,896.20 | $672.10 | $1,224.10 | $225,316.51 |
| 170 | Nov 2040 | $1,896.20 | $675.74 | $1,220.46 | $224,640.77 |
| 171 | Dec 2040 | $1,896.20 | $679.40 | $1,216.80 | $223,961.37 |
| 172 | Jan 2041 | $1,896.20 | $683.08 | $1,213.12 | $223,278.29 |
| 173 | Feb 2041 | $1,896.20 | $686.78 | $1,209.42 | $222,591.51 |
| 174 | Mar 2041 | $1,896.20 | $690.50 | $1,205.70 | $221,901.01 |
| 175 | Apr 2041 | $1,896.20 | $694.24 | $1,201.96 | $221,206.77 |
| 176 | May 2041 | $1,896.20 | $698.00 | $1,198.20 | $220,508.77 |
| 177 | Jun 2041 | $1,896.20 | $701.78 | $1,194.42 | $219,806.99 |
| 178 | Jul 2041 | $1,896.20 | $705.58 | $1,190.62 | $219,101.41 |
| 179 | Aug 2041 | $1,896.20 | $709.40 | $1,186.80 | $218,392.01 |
| 180 | Sep 2041 | $1,896.20 | $713.24 | $1,182.96 | $217,678.77 |
| 181 | Oct 2041 | $1,896.20 | $717.11 | $1,179.09 | $216,961.66 |
| 182 | Nov 2041 | $1,896.20 | $720.99 | $1,175.21 | $216,240.67 |
| 183 | Dec 2041 | $1,896.20 | $724.90 | $1,171.30 | $215,515.77 |
| 184 | Jan 2042 | $1,896.20 | $728.82 | $1,167.38 | $214,786.95 |
| 185 | Feb 2042 | $1,896.20 | $732.77 | $1,163.43 | $214,054.18 |
| 186 | Mar 2042 | $1,896.20 | $736.74 | $1,159.46 | $213,317.44 |
| 187 | Apr 2042 | $1,896.20 | $740.73 | $1,155.47 | $212,576.71 |
| 188 | May 2042 | $1,896.20 | $744.74 | $1,151.46 | $211,831.97 |
| 189 | Jun 2042 | $1,896.20 | $748.78 | $1,147.42 | $211,083.19 |
| 190 | Jul 2042 | $1,896.20 | $752.83 | $1,143.37 | $210,330.36 |
| 191 | Aug 2042 | $1,896.20 | $756.91 | $1,139.29 | $209,573.45 |
| 192 | Sep 2042 | $1,896.20 | $761.01 | $1,135.19 | $208,812.44 |
| 193 | Oct 2042 | $1,896.20 | $765.13 | $1,131.07 | $208,047.31 |
| 194 | Nov 2042 | $1,896.20 | $769.28 | $1,126.92 | $207,278.03 |
| 195 | Dec 2042 | $1,896.20 | $773.44 | $1,122.76 | $206,504.59 |
| 196 | Jan 2043 | $1,896.20 | $777.63 | $1,118.57 | $205,726.96 |
| 197 | Feb 2043 | $1,896.20 | $781.85 | $1,114.35 | $204,945.11 |
| 198 | Mar 2043 | $1,896.20 | $786.08 | $1,110.12 | $204,159.03 |
| 199 | Apr 2043 | $1,896.20 | $790.34 | $1,105.86 | $203,368.69 |
| 200 | May 2043 | $1,896.20 | $794.62 | $1,101.58 | $202,574.07 |
| 201 | Jun 2043 | $1,896.20 | $798.92 | $1,097.28 | $201,775.15 |
| 202 | Jul 2043 | $1,896.20 | $803.25 | $1,092.95 | $200,971.90 |
| 203 | Aug 2043 | $1,896.20 | $807.60 | $1,088.60 | $200,164.30 |
| 204 | Sep 2043 | $1,896.20 | $811.98 | $1,084.22 | $199,352.32 |
| 205 | Oct 2043 | $1,896.20 | $816.37 | $1,079.83 | $198,535.95 |
| 206 | Nov 2043 | $1,896.20 | $820.80 | $1,075.40 | $197,715.15 |
| 207 | Dec 2043 | $1,896.20 | $825.24 | $1,070.96 | $196,889.91 |
| 208 | Jan 2044 | $1,896.20 | $829.71 | $1,066.49 | $196,060.20 |
| 209 | Feb 2044 | $1,896.20 | $834.21 | $1,061.99 | $195,225.99 |
| 210 | Mar 2044 | $1,896.20 | $838.73 | $1,057.47 | $194,387.26 |
| 211 | Apr 2044 | $1,896.20 | $843.27 | $1,052.93 | $193,543.99 |
| 212 | May 2044 | $1,896.20 | $847.84 | $1,048.36 | $192,696.15 |
| 213 | Jun 2044 | $1,896.20 | $852.43 | $1,043.77 | $191,843.72 |
| 214 | Jul 2044 | $1,896.20 | $857.05 | $1,039.15 | $190,986.67 |
| 215 | Aug 2044 | $1,896.20 | $861.69 | $1,034.51 | $190,124.98 |
| 216 | Sep 2044 | $1,896.20 | $866.36 | $1,029.84 | $189,258.62 |
| 217 | Oct 2044 | $1,896.20 | $871.05 | $1,025.15 | $188,387.57 |
| 218 | Nov 2044 | $1,896.20 | $875.77 | $1,020.43 | $187,511.80 |
| 219 | Dec 2044 | $1,896.20 | $880.51 | $1,015.69 | $186,631.29 |
| 220 | Jan 2045 | $1,896.20 | $885.28 | $1,010.92 | $185,746.01 |
| 221 | Feb 2045 | $1,896.20 | $890.08 | $1,006.12 | $184,855.93 |
| 222 | Mar 2045 | $1,896.20 | $894.90 | $1,001.30 | $183,961.03 |
| 223 | Apr 2045 | $1,896.20 | $899.74 | $996.46 | $183,061.29 |
| 224 | May 2045 | $1,896.20 | $904.62 | $991.58 | $182,156.67 |
| 225 | Jun 2045 | $1,896.20 | $909.52 | $986.68 | $181,247.15 |
| 226 | Jul 2045 | $1,896.20 | $914.44 | $981.76 | $180,332.71 |
| 227 | Aug 2045 | $1,896.20 | $919.40 | $976.80 | $179,413.31 |
| 228 | Sep 2045 | $1,896.20 | $924.38 | $971.82 | $178,488.93 |
| 229 | Oct 2045 | $1,896.20 | $929.38 | $966.82 | $177,559.55 |
| 230 | Nov 2045 | $1,896.20 | $934.42 | $961.78 | $176,625.13 |
| 231 | Dec 2045 | $1,896.20 | $939.48 | $956.72 | $175,685.65 |
| 232 | Jan 2046 | $1,896.20 | $944.57 | $951.63 | $174,741.08 |
| 233 | Feb 2046 | $1,896.20 | $949.69 | $946.51 | $173,791.39 |
| 234 | Mar 2046 | $1,896.20 | $954.83 | $941.37 | $172,836.56 |
| 235 | Apr 2046 | $1,896.20 | $960.00 | $936.20 | $171,876.56 |
| 236 | May 2046 | $1,896.20 | $965.20 | $931.00 | $170,911.36 |
| 237 | Jun 2046 | $1,896.20 | $970.43 | $925.77 | $169,940.93 |
| 238 | Jul 2046 | $1,896.20 | $975.69 | $920.51 | $168,965.24 |
| 239 | Aug 2046 | $1,896.20 | $980.97 | $915.23 | $167,984.27 |
| 240 | Sep 2046 | $1,896.20 | $986.29 | $909.91 | $166,997.98 |
| 241 | Oct 2046 | $1,896.20 | $991.63 | $904.57 | $166,006.35 |
| 242 | Nov 2046 | $1,896.20 | $997.00 | $899.20 | $165,009.35 |
| 243 | Dec 2046 | $1,896.20 | $1,002.40 | $893.80 | $164,006.95 |
| 244 | Jan 2047 | $1,896.20 | $1,007.83 | $888.37 | $162,999.12 |
| 245 | Feb 2047 | $1,896.20 | $1,013.29 | $882.91 | $161,985.83 |
| 246 | Mar 2047 | $1,896.20 | $1,018.78 | $877.42 | $160,967.05 |
| 247 | Apr 2047 | $1,896.20 | $1,024.30 | $871.90 | $159,942.75 |
| 248 | May 2047 | $1,896.20 | $1,029.84 | $866.36 | $158,912.91 |
| 249 | Jun 2047 | $1,896.20 | $1,035.42 | $860.78 | $157,877.49 |
| 250 | Jul 2047 | $1,896.20 | $1,041.03 | $855.17 | $156,836.46 |
| 251 | Aug 2047 | $1,896.20 | $1,046.67 | $849.53 | $155,789.79 |
| 252 | Sep 2047 | $1,896.20 | $1,052.34 | $843.86 | $154,737.45 |
| 253 | Oct 2047 | $1,896.20 | $1,058.04 | $838.16 | $153,679.41 |
| 254 | Nov 2047 | $1,896.20 | $1,063.77 | $832.43 | $152,615.64 |
| 255 | Dec 2047 | $1,896.20 | $1,069.53 | $826.67 | $151,546.11 |
| 256 | Jan 2048 | $1,896.20 | $1,075.33 | $820.87 | $150,470.78 |
| 257 | Feb 2048 | $1,896.20 | $1,081.15 | $815.05 | $149,389.63 |
| 258 | Mar 2048 | $1,896.20 | $1,087.01 | $809.19 | $148,302.62 |
| 259 | Apr 2048 | $1,896.20 | $1,092.89 | $803.31 | $147,209.73 |
| 260 | May 2048 | $1,896.20 | $1,098.81 | $797.39 | $146,110.92 |
| 261 | Jun 2048 | $1,896.20 | $1,104.77 | $791.43 | $145,006.15 |
| 262 | Jul 2048 | $1,896.20 | $1,110.75 | $785.45 | $143,895.40 |
| 263 | Aug 2048 | $1,896.20 | $1,116.77 | $779.43 | $142,778.63 |
| 264 | Sep 2048 | $1,896.20 | $1,122.82 | $773.38 | $141,655.81 |
| 265 | Oct 2048 | $1,896.20 | $1,128.90 | $767.30 | $140,526.91 |
| 266 | Nov 2048 | $1,896.20 | $1,135.01 | $761.19 | $139,391.90 |
| 267 | Dec 2048 | $1,896.20 | $1,141.16 | $755.04 | $138,250.74 |
| 268 | Jan 2049 | $1,896.20 | $1,147.34 | $748.86 | $137,103.40 |
| 269 | Feb 2049 | $1,896.20 | $1,153.56 | $742.64 | $135,949.84 |
| 270 | Mar 2049 | $1,896.20 | $1,159.81 | $736.39 | $134,790.03 |
| 271 | Apr 2049 | $1,896.20 | $1,166.09 | $730.11 | $133,623.94 |
| 272 | May 2049 | $1,896.20 | $1,172.40 | $723.80 | $132,451.54 |
| 273 | Jun 2049 | $1,896.20 | $1,178.75 | $717.45 | $131,272.79 |
| 274 | Jul 2049 | $1,896.20 | $1,185.14 | $711.06 | $130,087.65 |
| 275 | Aug 2049 | $1,896.20 | $1,191.56 | $704.64 | $128,896.09 |
| 276 | Sep 2049 | $1,896.20 | $1,198.01 | $698.19 | $127,698.08 |
| 277 | Oct 2049 | $1,896.20 | $1,204.50 | $691.70 | $126,493.58 |
| 278 | Nov 2049 | $1,896.20 | $1,211.03 | $685.17 | $125,282.55 |
| 279 | Dec 2049 | $1,896.20 | $1,217.59 | $678.61 | $124,064.96 |
| 280 | Jan 2050 | $1,896.20 | $1,224.18 | $672.02 | $122,840.78 |
| 281 | Feb 2050 | $1,896.20 | $1,230.81 | $665.39 | $121,609.97 |
| 282 | Mar 2050 | $1,896.20 | $1,237.48 | $658.72 | $120,372.49 |
| 283 | Apr 2050 | $1,896.20 | $1,244.18 | $652.02 | $119,128.31 |
| 284 | May 2050 | $1,896.20 | $1,250.92 | $645.28 | $117,877.39 |
| 285 | Jun 2050 | $1,896.20 | $1,257.70 | $638.50 | $116,619.69 |
| 286 | Jul 2050 | $1,896.20 | $1,264.51 | $631.69 | $115,355.18 |
| 287 | Aug 2050 | $1,896.20 | $1,271.36 | $624.84 | $114,083.82 |
| 288 | Sep 2050 | $1,896.20 | $1,278.25 | $617.95 | $112,805.57 |
| 289 | Oct 2050 | $1,896.20 | $1,285.17 | $611.03 | $111,520.40 |
| 290 | Nov 2050 | $1,896.20 | $1,292.13 | $604.07 | $110,228.27 |
| 291 | Dec 2050 | $1,896.20 | $1,299.13 | $597.07 | $108,929.14 |
| 292 | Jan 2051 | $1,896.20 | $1,306.17 | $590.03 | $107,622.97 |
| 293 | Feb 2051 | $1,896.20 | $1,313.24 | $582.96 | $106,309.73 |
| 294 | Mar 2051 | $1,896.20 | $1,320.36 | $575.84 | $104,989.37 |
| 295 | Apr 2051 | $1,896.20 | $1,327.51 | $568.69 | $103,661.86 |
| 296 | May 2051 | $1,896.20 | $1,334.70 | $561.50 | $102,327.16 |
| 297 | Jun 2051 | $1,896.20 | $1,341.93 | $554.27 | $100,985.23 |
| 298 | Jul 2051 | $1,896.20 | $1,349.20 | $547.00 | $99,636.03 |
| 299 | Aug 2051 | $1,896.20 | $1,356.50 | $539.70 | $98,279.53 |
| 300 | Sep 2051 | $1,896.20 | $1,363.85 | $532.35 | $96,915.68 |
| 301 | Oct 2051 | $1,896.20 | $1,371.24 | $524.96 | $95,544.44 |
| 302 | Nov 2051 | $1,896.20 | $1,378.67 | $517.53 | $94,165.77 |
| 303 | Dec 2051 | $1,896.20 | $1,386.14 | $510.06 | $92,779.63 |
| 304 | Jan 2052 | $1,896.20 | $1,393.64 | $502.56 | $91,385.99 |
| 305 | Feb 2052 | $1,896.20 | $1,401.19 | $495.01 | $89,984.80 |
| 306 | Mar 2052 | $1,896.20 | $1,408.78 | $487.42 | $88,576.02 |
| 307 | Apr 2052 | $1,896.20 | $1,416.41 | $479.79 | $87,159.61 |
| 308 | May 2052 | $1,896.20 | $1,424.09 | $472.11 | $85,735.52 |
| 309 | Jun 2052 | $1,896.20 | $1,431.80 | $464.40 | $84,303.72 |
| 310 | Jul 2052 | $1,896.20 | $1,439.55 | $456.65 | $82,864.17 |
| 311 | Aug 2052 | $1,896.20 | $1,447.35 | $448.85 | $81,416.82 |
| 312 | Sep 2052 | $1,896.20 | $1,455.19 | $441.01 | $79,961.63 |
| 313 | Oct 2052 | $1,896.20 | $1,463.07 | $433.13 | $78,498.56 |
| 314 | Nov 2052 | $1,896.20 | $1,471.00 | $425.20 | $77,027.56 |
| 315 | Dec 2052 | $1,896.20 | $1,478.97 | $417.23 | $75,548.59 |
| 316 | Jan 2053 | $1,896.20 | $1,486.98 | $409.22 | $74,061.61 |
| 317 | Feb 2053 | $1,896.20 | $1,495.03 | $401.17 | $72,566.58 |
| 318 | Mar 2053 | $1,896.20 | $1,503.13 | $393.07 | $71,063.45 |
| 319 | Apr 2053 | $1,896.20 | $1,511.27 | $384.93 | $69,552.18 |
| 320 | May 2053 | $1,896.20 | $1,519.46 | $376.74 | $68,032.72 |
| 321 | Jun 2053 | $1,896.20 | $1,527.69 | $368.51 | $66,505.03 |
| 322 | Jul 2053 | $1,896.20 | $1,535.96 | $360.24 | $64,969.07 |
| 323 | Aug 2053 | $1,896.20 | $1,544.28 | $351.92 | $63,424.79 |
| 324 | Sep 2053 | $1,896.20 | $1,552.65 | $343.55 | $61,872.14 |
| 325 | Oct 2053 | $1,896.20 | $1,561.06 | $335.14 | $60,311.08 |
| 326 | Nov 2053 | $1,896.20 | $1,569.51 | $326.69 | $58,741.57 |
| 327 | Dec 2053 | $1,896.20 | $1,578.02 | $318.18 | $57,163.55 |
| 328 | Jan 2054 | $1,896.20 | $1,586.56 | $309.64 | $55,576.99 |
| 329 | Feb 2054 | $1,896.20 | $1,595.16 | $301.04 | $53,981.83 |
| 330 | Mar 2054 | $1,896.20 | $1,603.80 | $292.40 | $52,378.03 |
| 331 | Apr 2054 | $1,896.20 | $1,612.49 | $283.71 | $50,765.54 |
| 332 | May 2054 | $1,896.20 | $1,621.22 | $274.98 | $49,144.32 |
| 333 | Jun 2054 | $1,896.20 | $1,630.00 | $266.20 | $47,514.32 |
| 334 | Jul 2054 | $1,896.20 | $1,638.83 | $257.37 | $45,875.49 |
| 335 | Aug 2054 | $1,896.20 | $1,647.71 | $248.49 | $44,227.78 |
| 336 | Sep 2054 | $1,896.20 | $1,656.63 | $239.57 | $42,571.15 |
| 337 | Oct 2054 | $1,896.20 | $1,665.61 | $230.59 | $40,905.54 |
| 338 | Nov 2054 | $1,896.20 | $1,674.63 | $221.57 | $39,230.91 |
| 339 | Dec 2054 | $1,896.20 | $1,683.70 | $212.50 | $37,547.21 |
| 340 | Jan 2055 | $1,896.20 | $1,692.82 | $203.38 | $35,854.39 |
| 341 | Feb 2055 | $1,896.20 | $1,701.99 | $194.21 | $34,152.40 |
| 342 | Mar 2055 | $1,896.20 | $1,711.21 | $184.99 | $32,441.19 |
| 343 | Apr 2055 | $1,896.20 | $1,720.48 | $175.72 | $30,720.71 |
| 344 | May 2055 | $1,896.20 | $1,729.80 | $166.40 | $28,990.91 |
| 345 | Jun 2055 | $1,896.20 | $1,739.17 | $157.03 | $27,251.74 |
| 346 | Jul 2055 | $1,896.20 | $1,748.59 | $147.61 | $25,503.15 |
| 347 | Aug 2055 | $1,896.20 | $1,758.06 | $138.14 | $23,745.09 |
| 348 | Sep 2055 | $1,896.20 | $1,767.58 | $128.62 | $21,977.51 |
| 349 | Oct 2055 | $1,896.20 | $1,777.16 | $119.04 | $20,200.35 |
| 350 | Nov 2055 | $1,896.20 | $1,786.78 | $109.42 | $18,413.57 |
| 351 | Dec 2055 | $1,896.20 | $1,796.46 | $99.74 | $16,617.11 |
| 352 | Jan 2056 | $1,896.20 | $1,806.19 | $90.01 | $14,810.92 |
| 353 | Feb 2056 | $1,896.20 | $1,815.97 | $80.23 | $12,994.95 |
| 354 | Mar 2056 | $1,896.20 | $1,825.81 | $70.39 | $11,169.14 |
| 355 | Apr 2056 | $1,896.20 | $1,835.70 | $60.50 | $9,333.44 |
| 356 | May 2056 | $1,896.20 | $1,845.64 | $50.56 | $7,487.80 |
| 357 | Jun 2056 | $1,896.20 | $1,855.64 | $40.56 | $5,632.16 |
| 358 | Jul 2056 | $1,896.20 | $1,865.69 | $30.51 | $3,766.47 |
| 359 | Aug 2056 | $1,896.20 | $1,875.80 | $20.40 | $1,890.67 |
| 360 | Sep 2056 | $1,900.91 | $1,890.67 | $10.24 | $0.00 |
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.
Loan amount
P = homePrice - downPaymentThe amount borrowed is the home price minus the down payment.
Loan-to-value
LTV = P / homePrice * 100The loan as a percent of the home price at closing, shown to one decimal.
Monthly rate
r = rate / 1200The 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 = 0The 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_kWhatever 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 / 100PMI 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 + HOAInterest 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.
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 calculatorThe 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.
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.
This calculator answers "what would this loan cost me?" It is most useful for a handful of decisions:
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.
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.
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.
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 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.
"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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
For a longer walk through these ideas in context, see the plain-language mortgage guide.
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.
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
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.
For each month k = 1, 2, … while the balance is above zero:
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.
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.
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.
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.
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.
The calculator models one thing well: a fixed-rate, fully amortizing loan with level monthly payments. It does not model:
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.