Buying a home
Mortgage Calculator
See what a home will really cost each month. Enter the price, down payment and rate to get principal and interest plus property tax, insurance, HOA dues and private mortgage insurance, then add an extra monthly payment to see how much interest and time you save.
- Principal & interest
- $1,896
- Property tax
- $344
- Homeowner's insurance
- $188
- HOA
- $0
- PMI
- $0
- Total interest over the loan
- $382,633
Amortization schedule
| Year | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $3,353 | $19,401 | $296,647 |
| 2 | $3,578 | $19,177 | $293,069 |
| 3 | $3,817 | $18,937 | $289,252 |
| 4 | $4,073 | $18,681 | $285,179 |
| 5 | $4,346 | $18,409 | $280,833 |
| 6 | $4,637 | $18,118 | $276,196 |
| 7 | $4,947 | $17,807 | $271,249 |
| 8 | $5,279 | $17,476 | $265,970 |
| 9 | $5,632 | $17,122 | $260,338 |
| 10 | $6,009 | $16,745 | $254,328 |
| 11 | $6,412 | $16,343 | $247,916 |
| 12 | $6,841 | $15,913 | $241,075 |
| 13 | $7,299 | $15,455 | $233,776 |
| 14 | $7,788 | $14,966 | $225,987 |
| 15 | $8,310 | $14,445 | $217,677 |
| 16 | $8,866 | $13,888 | $208,811 |
| 17 | $9,460 | $13,294 | $199,351 |
| 18 | $10,094 | $12,661 | $189,257 |
| 19 | $10,770 | $11,985 | $178,487 |
| 20 | $11,491 | $11,263 | $166,996 |
| 21 | $12,261 | $10,494 | $154,735 |
| 22 | $13,082 | $9,673 | $141,653 |
| 23 | $13,958 | $8,797 | $127,695 |
| 24 | $14,893 | $7,862 | $112,803 |
| 25 | $15,890 | $6,864 | $96,912 |
| 26 | $16,954 | $5,800 | $79,958 |
| 27 | $18,090 | $4,665 | $61,868 |
| 28 | $19,301 | $3,453 | $42,567 |
| 29 | $20,594 | $2,161 | $21,973 |
| 30 | $21,973 | $781 | $0 |
How the payment is calculated
The formula
- M
- Monthly principal and interest
- P
- Loan amount: the home price minus the down payment
- r
- Monthly interest rate: the annual rate ÷ 12, as a decimal
- n
- Number of monthly payments: the term in years × 12
- Annual tax rate
- The yearly property tax as a percentage of the home price
- Annual premium
- The yearly cost of the homeowner's insurance policy
- Loan amount
- The home price minus the down payment
- Loan term in months
- The term in years × 12; PMI is $0 at 20% down or more
- HOA
- Monthly homeowners association dues
Principal and interest use the standard fixed-rate amortization math, so the figure matches the payment on a conventional fixed-rate loan with the same amount, rate and term. Early payments are mostly interest; the share going to principal grows every month, which the amortization schedule shows year by year.
Property tax and homeowner's insurance are spread evenly over 12 months, the way a lender collects them through an escrow account. Your actual tax bill depends on your county's assessment and can change after a sale, and insurance premiums vary by location and coverage.
PMI is added only when the down payment is under 20%. The estimate is the same one RealtyTrac's property pages use, and it is a placeholder: lenders price PMI on your credit score, down payment and loan, and FHA, VA and USDA loans use their own mortgage insurance or fees instead. Any extra monthly payment goes straight to principal, and the schedule is recalculated to show the interest saved and the earlier payoff date.
Results are estimates for planning, not a loan offer or financial advice. Lenders, title companies and local rules set the actual figures.
Terms used in this calculator
Frequently Asked Questions
Guides to read next
More calculators
Disclaimer: The information on this page is for general educational purposes only and is not legal, financial, tax or investment advice. Laws, lending rules and market conditions vary by state and change over time, and any figures shown are estimates. Before you buy, sell, finance or bid on a property, consult a qualified attorney, financial advisor, lender or licensed real estate professional about your situation.