Your mortgage
Taxes, insurance & other costs
Results update as you type. All example amounts are editable. PMI is charged for the number of payments you enter, or until payoff if earlier.
Includes extra principal and selected ownership costs.
- Scheduled principal & interest
- $2,022.62
- Loan amount
- $320,000.00
- Down payment
- $80,000.00
- Starting loan-to-price ratio
- 80.00%
PMI is excluded from this estimate.
Planning estimate, not a loan offer or affordability approval. Taxes, insurance and HOA may be paid separately.
Monthly payment breakdown
The first payment’s principal and interest split is shown below. Later payments allocate more toward principal as the balance declines.
| Component | Amount | Share |
|---|---|---|
| Scheduled principal | $289.29 | 11.2% |
| Interest | $1,733.33 | 67.4% |
| Extra principal | $0.00 | 0.0% |
| Property tax | $400.00 | 15.5% |
| Home insurance | $150.00 | 5.8% |
| HOA | $0.00 | 0.0% |
| PMI | $0.00 | 0.0% |
| Total | $2,572.62 | 100% |
Balance over time
With your extra paymentsScheduled payments only
Scheduled payments only: 360 payments and $408,140.64 interest. Your scenario: 360 payments and $408,140.64 interest.
Interest totals exclude taxes, insurance, PMI, HOA and closing costs. Homeownership costs continue after the loan is paid off.
Amortization schedule
Loan-year summaries start with your first payment, not January. Principal includes extra payments. Other costs include taxes, insurance, HOA and the entered PMI duration.
| Period | Principal | Interest | Other costs | Total outlay | Balance |
|---|---|---|---|---|---|
| Year 1 | $3,576.76 | $20,694.68 | $6,600.00 | $30,871.44 | $316,423.24 |
| Year 2 | $3,816.28 | $20,455.16 | $6,600.00 | $30,871.44 | $312,606.96 |
| Year 3 | $4,071.88 | $20,199.56 | $6,600.00 | $30,871.44 | $308,535.08 |
| Year 4 | $4,344.57 | $19,926.87 | $6,600.00 | $30,871.44 | $304,190.51 |
| Year 5 | $4,635.54 | $19,635.90 | $6,600.00 | $30,871.44 | $299,554.97 |
| Year 6 | $4,946.00 | $19,325.44 | $6,600.00 | $30,871.44 | $294,608.97 |
| Year 7 | $5,277.22 | $18,994.22 | $6,600.00 | $30,871.44 | $289,331.75 |
| Year 8 | $5,630.65 | $18,640.79 | $6,600.00 | $30,871.44 | $283,701.10 |
| Year 9 | $6,007.75 | $18,263.69 | $6,600.00 | $30,871.44 | $277,693.35 |
| Year 10 | $6,410.11 | $17,861.33 | $6,600.00 | $30,871.44 | $271,283.24 |
| Year 11 | $6,839.41 | $17,432.03 | $6,600.00 | $30,871.44 | $264,443.83 |
| Year 12 | $7,297.46 | $16,973.98 | $6,600.00 | $30,871.44 | $257,146.37 |
| Year 13 | $7,786.17 | $16,485.27 | $6,600.00 | $30,871.44 | $249,360.20 |
| Year 14 | $8,307.62 | $15,963.82 | $6,600.00 | $30,871.44 | $241,052.58 |
| Year 15 | $8,864.02 | $15,407.42 | $6,600.00 | $30,871.44 | $232,188.56 |
| Year 16 | $9,457.63 | $14,813.81 | $6,600.00 | $30,871.44 | $222,730.93 |
| Year 17 | $10,091.05 | $14,180.39 | $6,600.00 | $30,871.44 | $212,639.88 |
| Year 18 | $10,766.86 | $13,504.58 | $6,600.00 | $30,871.44 | $201,873.02 |
| Year 19 | $11,487.93 | $12,783.51 | $6,600.00 | $30,871.44 | $190,385.09 |
| Year 20 | $12,257.30 | $12,014.14 | $6,600.00 | $30,871.44 | $178,127.79 |
| Year 21 | $13,078.20 | $11,193.24 | $6,600.00 | $30,871.44 | $165,049.59 |
| Year 22 | $13,954.06 | $10,317.38 | $6,600.00 | $30,871.44 | $151,095.53 |
| Year 23 | $14,888.61 | $9,382.83 | $6,600.00 | $30,871.44 | $136,206.92 |
| Year 24 | $15,885.71 | $8,385.73 | $6,600.00 | $30,871.44 | $120,321.21 |
| Year 25 | $16,949.60 | $7,321.84 | $6,600.00 | $30,871.44 | $103,371.61 |
| Year 26 | $18,084.76 | $6,186.68 | $6,600.00 | $30,871.44 | $85,286.85 |
| Year 27 | $19,295.92 | $4,975.52 | $6,600.00 | $30,871.44 | $65,990.93 |
| Year 28 | $20,588.22 | $3,683.22 | $6,600.00 | $30,871.44 | $45,402.71 |
| Year 29 | $21,967.04 | $2,304.40 | $6,600.00 | $30,871.44 | $23,435.67 |
| Year 30 | $23,435.67 | $833.21 | $6,600.00 | $30,868.88 | $0.00 |
| Totals | $320,000.00 | $408,140.64 | $198,000.00 | $926,140.64 | $0.00 |
How the mortgage payment is calculated
First subtract the down payment from the purchase price. This is the amount borrowed, assuming no fees are financed. A fully amortizing fixed-rate loan uses a level scheduled principal-and-interest payment. Each month’s interest is based on the remaining balance; the rest reduces the debt. [1]
L = home price − down payment
r = annual interest rate ÷ 100 ÷ 12
n = loan term in years × 12
M = L × r ÷ [1 − (1 + r)−n]
L is the loan amount, r the monthly rate, n the number of payments and M the scheduled monthly principal-and-interest payment. At 0% interest, M = L ÷ n. Taxes and insurance are outside this formula.
Monthly interest = opening balance × r
Principal paid = scheduled payment − interest + extra principal
Closing balance = opening balance − principal paid
The calculator rounds interest and cash payments to cents each month and adjusts the last payment to clear the balance. Lender schedules may differ by a few cents because of rounding or by more if they use daily interest, unusual first-payment periods or different loan terms.
Worked example: $400,000 home, 20% down
| Item | Example |
|---|---|
| Down payment / loan | $80,000 / $320,000 |
| Interest rate / term | 6.5% fixed / 30 years |
| Monthly principal & interest | $2,022.62 |
| First-month interest / principal | $1,733.33 / $289.29 |
| Annual tax / insurance | $4,800 / $1,800 → $550 per month |
| Initial monthly outlay | $2,572.62, with no PMI, HOA or extra principal |
This is an arithmetic illustration, not a market-rate quote.
What is included in the estimate?
Principal, interest and recurring ownership costs
Principal repays the amount borrowed; interest is the borrowing charge. Annual property tax and homeowners insurance inputs are divided by 12 as monthly budget amounts. An escrow account may collect them with the mortgage, but paying them separately does not remove the expense. [2] HOA dues are also included in this tool’s budget total, although they are usually paid to the association separately. [3]
A fixed interest rate fixes the scheduled principal-and-interest payment, not every housing expense. Tax assessments, insurance premiums and association dues can change. This model holds your entered costs constant; it does not forecast increases.
PMI is a separate, editable assumption
Private mortgage insurance protects the lender and is commonly required on conventional loans with a down payment below 20%. Enter your quoted monthly premium and expected number of payments. The tool does not infer a premium from your credit score or stop it automatically at a loan-to-value threshold. [4]
For many eligible conventional mortgages, borrowers can request cancellation at 80% of original value subject to conditions; automatic termination generally occurs at the scheduled 78% point if payments are current. Extra payments do not guarantee immediate automatic removal. Confirm the timing with your servicer, then adjust the PMI duration here. FHA, VA and lender-paid insurance have different rules. [5]
Interest rate versus APR
Enter the contractual interest rate. APR includes certain fees and other borrowing costs, so substituting it into the payment formula can misstate the monthly installment. Compare both the rate and APR in actual Loan Estimates, along with fees and the loan term. [6]
How extra payments change the result
The extra-principal amount is added every month from the first payment. It lowers the balance sooner, reducing future interest and shortening the repayment period. The comparison uses the same loan with and without that extra amount; the original scheduled payment is not reduced or recast.
Ask your servicer to apply extra money to principal. Check whether your contract has a prepayment penalty, especially before a large payoff or refinance. Small additional principal payments often do not trigger one, but the contract controls. [7] This calculator excludes penalties, recast fees and the opportunity cost of using the cash elsewhere.
What a longer loan term changes
At the same loan amount and interest rate, a longer term lowers the scheduled monthly payment but increases total interest. A shorter term does the reverse. Real lender quotes may offer different rates for different terms; edit both inputs when comparing offers.
Costs and loan types outside this model
The monthly total excludes maintenance, repairs, utilities and special assessments. Down payment is shown separately, and closing costs are not included in schedule totals. Cash needed at closing can also include lender fees, points, prepaid interest and initial escrow deposits, with credits or deposits affecting the final amount. Use your lender’s disclosures to calculate cash to close. [8]
This tool models one fixed-rate, monthly amortizing loan. It does not model adjustable-rate changes, interest-only periods, balloon payments, second mortgages, refinances or program-specific FHA/VA/USDA charges. U.S. monthly-rate assumptions may not match mortgages in other countries. It does not assess credit eligibility, debt-to-income limits or whether a payment fits your household budget.
Methodology and sources
Published by CalculatorsForMe. Updated . Educational estimates based on your inputs; no lender affiliation or individual financial review is implied. Calculations run locally in your browser.
- CFPB — How does paying down a mortgage work?
- CFPB — Principal and interest versus total monthly payment
- CFPB — Mortgage key terms: HOA, escrow and PITI
- CFPB — What is mortgage insurance?
- CFPB — When can I remove PMI?
- CFPB — Interest rate and APR
- CFPB — What is a prepayment penalty?
- CFPB — Loan Estimate explainer