Home & Loans
Mortgage Calculator
See the full picture of a home loan: principal and interest plus property tax, homeowners insurance, PMI and HOA dues. Includes a year-by-year amortization table and shows exactly how much extra principal payments save.
Monthly payment
$2,859
PITI + HOA + extra principal
Loan amount
$360,000
80.0% LTV
Total interest
$459,160
Over 30 yr
Where your payment goes
Amortization by year
| Year | Principal | Interest | Extra | Balance |
|---|---|---|---|---|
| 1 | $4,024 | $23,282 | $0 | $355,976 |
| 2 | $4,293 | $23,012 | $0 | $351,683 |
| 3 | $4,581 | $22,725 | $0 | $347,102 |
| 4 | $4,888 | $22,418 | $0 | $342,214 |
| 5 | $5,215 | $22,090 | $0 | $337,000 |
| 6 | $5,564 | $21,741 | $0 | $331,435 |
| 7 | $5,937 | $21,368 | $0 | $325,498 |
| 8 | $6,334 | $20,971 | $0 | $319,164 |
| 9 | $6,759 | $20,547 | $0 | $312,405 |
| 10 | $7,211 | $20,094 | $0 | $305,194 |
| 11 | $7,694 | $19,611 | $0 | $297,500 |
| 12 | $8,210 | $19,096 | $0 | $289,290 |
| 13 | $8,759 | $18,546 | $0 | $280,531 |
| 14 | $9,346 | $17,959 | $0 | $271,185 |
| 15 | $9,972 | $17,333 | $0 | $261,213 |
| 16 | $10,640 | $16,666 | $0 | $250,573 |
| 17 | $11,352 | $15,953 | $0 | $239,221 |
| 18 | $12,113 | $15,193 | $0 | $227,108 |
| 19 | $12,924 | $14,382 | $0 | $214,184 |
| 20 | $13,789 | $13,516 | $0 | $200,395 |
| 21 | $14,713 | $12,592 | $0 | $185,682 |
| 22 | $15,698 | $11,607 | $0 | $169,984 |
| 23 | $16,750 | $10,556 | $0 | $153,234 |
| 24 | $17,871 | $9,434 | $0 | $135,363 |
| 25 | $19,068 | $8,237 | $0 | $116,295 |
| 26 | $20,345 | $6,960 | $0 | $95,950 |
| 27 | $21,708 | $5,598 | $0 | $74,242 |
| 28 | $23,162 | $4,144 | $0 | $51,081 |
| 29 | $24,713 | $2,593 | $0 | $26,368 |
| 30 | $26,368 | $938 | $0 | $0 |
Remaining balance
How monthly mortgage payments are calculated
Your mortgage payment is split across principal and interest first, then everything your lender collects into escrow. The principal-and-interest part is a level payment: the same amount every month, with the split shifting over time from mostly interest toward mostly principal.
The formula behind it is the standard annuity expression PMT = P × r ÷ (1 − (1 + r)^−n), where P is the loan amount, r is the monthly rate (annual rate divided by 12) and n is the total number of payments. A 30-year loan therefore makes 360 payments.
Add property taxes, homeowners insurance and PMI each month and you get the number lenders actually care about, sometimes called PITI: principal, interest, taxes and insurance. HOA dues are not part of PITI, but they are part of what leaves your bank account every month, so this calculator lets you include them.
What is not included in your payment
Most first-time buyers are surprised by how much of their housing cost sits outside the loan payment. Budget for these separately:
- Closing costs — typically 2% to 5% of the loan amount, paid at settlement.
- Private mortgage insurance (PMI) — required on conventional loans when your down payment is under 20%. It usually costs 0.3% to 1.5% of the loan per year and can be cancelled once you reach 20% equity.
- Maintenance — a common rule of thumb is 1% of the home value per year.
- Utilities, trash, internet and any special assessments your HOA levies.
- Moving costs and immediate repairs or furniture.
Why extra principal payments are so powerful
Every dollar of extra principal skips all the future interest that dollar would otherwise have generated, and it pulls the final payment date closer. Because interest compounds against you on a declining balance, even modest extra payment amounts can shorten a 30-year loan by several years.
Compare two options before committing: extra payments lock money into your home equity at an effective return equal to your mortgage rate, while investing in a retirement account may earn more over the long run. Many households do some of both.
Tips for reading the amortization table
In the first few years the interest column dominates — that is normal and not a sign your loan is broken. The crossover point where principal exceeds interest usually arrives somewhere between year 12 and year 20 on a 30-year fixed loan, depending on the rate.
If you plan to refinance or sell within a few years, compare loans using the interest paid over your expected holding period rather than over the full term. A shorter term with a lower rate is not always cheaper if you move in three years.
Frequently asked questions
How much of my income should go to housing?
A widely used guideline is the 28/36 rule: keep total housing costs (PITI plus HOA) below 28% of your gross monthly income, and total debt payments below 36%. Lenders use similar ratios when qualifying you, and some programs allow up to 43% or higher.
Is a 15-year mortgage better than a 30-year mortgage?
A 15-year loan nearly always has a lower rate and far less total interest, but the monthly payment is roughly 30% to 50% higher. It makes sense if you can comfortably afford the higher payment and are not sacrificing retirement contributions or an emergency fund. Otherwise, a 30-year loan with disciplined extra payments gives you nearly the same benefit plus flexibility.
When can PMI be cancelled?
On a conventional loan you can request cancellation once you reach 20% equity based on the original purchase price, and it must be cancelled automatically at 78% loan-to-value on your payment history schedule. Refinancing is another way to remove PMI. FHA loans follow different rules — FHA mortgage insurance usually lasts for the life of the loan unless you put down 10% or more.
Does this calculator include property taxes correctly?
It uses the annual property tax amount you enter, divided by twelve. Real tax bills change as assessments rise and can be higher once the home is reassessed at purchase price, so use your county assessor’s estimate for the new purchase price rather than the seller’s current bill.
What is the difference between interest rate and APR?
The interest rate sets your payment. APR folds in lender fees, discount points and certain closing costs to show the true annual cost of borrowing. APR is useful for comparing two loan offers with different fee structures; use the note rate when comparing your own amortization schedule.
Do extra payments reduce my monthly payment?
No. Extra principal payments keep your required monthly payment the same; they shorten the term and reduce total interest. If you want a lower required payment you need to refinance or, in some cases, recast your loan for a fee.
Related calculators
Rent vs Buy Calculator
Compare the true cost of owning a home against renting over time.
Loans & DebtAuto Loan Calculator
Monthly car payment with sales tax, trade-in equity and negative equity.
Loans & DebtStudent Loan Repayment Calculator
Compare RAP, tiered standard and legacy IDR plans side by side.
Disclaimer: Mortgage Calculator results are estimates produced from the figures you enter and publicly available reference data. They do not account for every credit, deduction, fee or local rule, and they are not tax, legal or investment advice. Verify anything you plan to act on with a qualified professional or your lender. See our financial disclaimer and privacy policy. Last data review: 2026-10-04.