US fixed-rate mortgage · Full PITI + PMI · Amortization & extra-payment savings
Mortgage Calculator
See your true monthly mortgage payment — principal, interest, property tax, insurance, PMI and HOA — with a full amortization schedule, when PMI drops off, and exactly how much paying extra each month saves you.
$80,000 (20%) · Loan $320,000
$4,400/yr · $367/mo
Not required (20%+ down)
Your monthly payment
$2,539.28
$2,023 principal & interest + $517taxes & insurance.
Where your monthly payment goes
Total interest
$408k
Total of payments
$914k
Payoff date
Jun 2056
Down payment
$80k
Loan balance over time
Drag to see how much interest and time a little extra each month saves — the single best move a borrower can make.
Year-by-year amortization schedule
| Year | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $3,577 | $20,695 | $316,423 |
| 2 | $3,816 | $20,455 | $312,607 |
| 3 | $4,072 | $20,200 | $308,535 |
| 4 | $4,345 | $19,927 | $304,191 |
| 5 | $4,636 | $19,636 | $299,555 |
| 6 | $4,946 | $19,325 | $294,609 |
| 7 | $5,277 | $18,994 | $289,332 |
| 8 | $5,631 | $18,641 | $283,701 |
| 9 | $6,008 | $18,264 | $277,694 |
| 10 | $6,410 | $17,861 | $271,284 |
| 11 | $6,839 | $17,432 | $264,444 |
| 12 | $7,297 | $16,974 | $257,147 |
| 13 | $7,786 | $16,485 | $249,361 |
| 14 | $8,308 | $15,964 | $241,053 |
| 15 | $8,864 | $15,407 | $232,189 |
| 16 | $9,458 | $14,814 | $222,732 |
| 17 | $10,091 | $14,180 | $212,641 |
| 18 | $10,767 | $13,505 | $201,874 |
| 19 | $11,488 | $12,784 | $190,386 |
| 20 | $12,257 | $12,014 | $178,129 |
| 21 | $13,078 | $11,193 | $165,051 |
| 22 | $13,954 | $10,317 | $151,097 |
| 23 | $14,888 | $9,383 | $136,208 |
| 24 | $15,886 | $8,386 | $120,323 |
| 25 | $16,949 | $7,322 | $103,373 |
| 26 | $18,085 | $6,187 | $85,289 |
| 27 | $19,296 | $4,976 | $65,993 |
| 28 | $20,588 | $3,683 | $45,405 |
| 29 | $21,967 | $2,305 | $23,438 |
| 30 | $23,438 | $833 | $0 |
Estimates for a US fixed-rate mortgage. Principal & interest use the standard amortization formula; property tax and insurance are spread monthly (your lender escrows them). PMI applies when your down payment is under 20% and is removed here when the balance reaches 78% of the home's value — the automatic-termination point under the federal Homeowners Protection Act (you may request removal earlier at 80%). Rates, taxes, insurance and HOA vary by location and lender, and property values change over time. General information, not a loan offer — confirm exact figures with a lender.
Your real payment is PITI, not just principal and interest
Most mortgage quotes show you a principal-and-interest number, but that's not what leaves your bank account each month. Lenders bundle four things into your payment — Principal, Interest, Taxes and Insurance, known as PITI— and often PMI and HOA dues on top. Property tax and homeowners insurance are collected monthly into an escrow account and paid on your behalf. This calculator adds all of them, so the number you see is the real cost of owning the home, not an underestimate you'll be surprised by at closing.
How the monthly payment is calculated
The principal-and-interest portion uses the amortization formula: your loan amount, monthly interest rate and number of payments are combined so you pay the same fixed amount every month while the split between interest and principal shifts over time. Early on, most of your payment is interest because the balance is high; as the balance falls, more goes to principal. The balance chart and amortization schedule above show that journey year by year — and reveal why the total interest on a 30-year loan can rival the price of the house itself.
PMI: what it costs and when it disappears
If your down payment is under 20%, lenders charge private mortgage insurance— usually 0.3%–1.5% of the loan a year — until you build enough equity. The good news is it's temporary. Under the federal Homeowners Protection Act, your servicer must automatically cancel PMI once your balance reaches 78% of the original home value, and you can request cancellation at 80% (20% equity). The calculator estimates your PMI cost and roughly when it ends, and shows how much a 20% down payment would save you by skipping it entirely.
15-year vs 30-year, and the power of paying extra
The term you choose is one of the biggest levers on lifetime cost. A 30-year loan keeps the monthly payment low but maximizes total interest; a 15-yearloan costs more each month but usually carries a lower rate and can cut total interest by more than half. You don't have to commit to a 15-year loan to get some of that benefit, though — paying a little extra each month on a 30-year mortgage goes straight to principal and can shave years off the term. Use the term toggle and the extra-payment slider above to see both effects on your own numbers.
How much house can you afford?
A useful sanity check is the 28/36 rule: aim to keep your total monthly housing payment under about 28% of your gross monthly income, and all your debt payments under 36%. So if your mortgage payment here works out to $2,500 a month, you'd ideally have gross income around $8,900 a month — roughly $107,000 a year — with room under that ceiling for car loans, student loans and credit cards. Lenders also weigh your credit score, down payment and debt-to-income ratio, but the 28/36 rule is a fast way to know whether a home price is realistic before you fall in love with it.
Worked example: a $400,000 home with 20% down
The setup. You buy a $400,000 home, put 20% down ($80,000) and borrow $320,000 at 6% over 30 years, with $4,400 a year in property tax and $1,800 in insurance.
The payment. Principal and interest come to about $1,919 a month. Add $367 of property tax and $150 of insurance and your real payment is roughly $2,436. Because you put 20% down, there's no PMI — that alone saves around $130–$270 a month versus a smaller down payment.
The lifetime cost. Over 30 years that $320,000 loan costs about $371,000 in interest — more than the amount you borrowed — for a total of roughly $691,000 in principal and interest. Now the powerful part: add just $200 a month extra and you'd pay the loan off more than 6 years early and save roughly $93,000 in interest. Change the price, rate, term or extra payment in the calculator and every one of these numbers updates instantly.
Frequently asked questions
How do I calculate a mortgage payment?
Your principal-and-interest payment uses the standard amortization formula: M = P × i × (1+i)ⁿ ÷ ((1+i)ⁿ − 1), where P is the loan amount, i is your monthly interest rate (annual rate ÷ 12), and n is the number of payments (years × 12). On a $320,000 loan at 6% over 30 years that's about $1,919 a month. But your real payment is bigger: add property tax, homeowners insurance, PMI (if you put down less than 20%) and any HOA dues. The calculator above does all of that — the full PITI payment, not just principal and interest.
How much is the monthly payment on a $400,000 mortgage?
It depends on your down payment, rate and term. With 20% down ($80,000) you'd borrow $320,000; at a 6.5% rate over 30 years that's roughly $2,023 in principal and interest, or around $2,400–$2,600 a month once you add typical property tax and insurance. Drop to 30 years at a lower rate and it falls; choose a 15-year term and the monthly payment rises but you pay far less interest. Enter $400,000 above with your own rate and down payment to see your exact number.
What is PMI and how do I avoid it?
Private mortgage insurance (PMI) is an extra monthly charge — typically 0.3% to 1.5% of the loan per year — that lenders require when your down payment is under 20%. It protects the lender, not you. The simplest way to avoid it is to put 20% down. If you already have PMI, it doesn't last forever: under the federal Homeowners Protection Act your servicer must automatically cancel it once your balance reaches 78% of the original value, and you can request cancellation earlier at 80% (20% equity). The calculator shows your PMI cost and roughly when it ends.
Is it better to get a 15-year or 30-year mortgage?
A 15-year mortgage has a higher monthly payment but a lower interest rate and dramatically less total interest — often less than half what a 30-year costs over the life of the loan. A 30-year mortgage has a smaller, more affordable monthly payment, which frees up cash flow but means you pay much more interest overall and build equity more slowly. The right choice depends on whether you value lower monthly cost (30-year) or long-term savings and faster payoff (15-year). Toggle the term in the calculator to compare both instantly.
How much income do I need for a $400,000 mortgage?
A common guideline is the 28/36 rule: keep your housing payment under about 28% of gross monthly income, and total debt under 36%. If a $400,000 home means a roughly $2,500 monthly payment, you'd want gross income of about $8,900 a month — around $107,000 a year — to stay near 28%, more if you carry other debts like car or student loans. Lenders also look at your credit score, down payment and debt-to-income ratio. Use the calculator to find your payment, then check it against roughly a quarter of your gross monthly pay.
Why does so much of my early payment go to interest?
Because interest is charged on your outstanding balance, which is largest at the start. In the first years of a 30-year loan the majority of each payment goes to interest and only a little to principal; the ratio gradually flips, and in the final years almost all of it goes to principal. That's why paying even a little extra early on is so powerful — it cuts the balance that all future interest is calculated on. The balance chart and amortization schedule above show exactly how your split shifts over time.
Related tools
Loan / EMI Calculator
Any loan, any currency — payment, total interest and extra-payment savings.
Debt Snowball vs Avalanche
The fastest, cheapest order to clear multiple loans and cards.
HSA Calculator (US)
Triple-tax-free savings — a smart place for cash before extra mortgage payments.
All Loan Calculators
Mortgage, EMI, car, credit-card and student-loan tools.