Mortgage Calculator

See the full monthly cost of a home — principal, interest, property tax, insurance and HOA — plus how the balance falls year by year.

Your numbers

$
%

= $90,000 down, $360,000 borrowed

%
Taxes, insurance & fees (optional)Excluded

Property tax rules differ by country and region. Leave this closed for a pure principal-and-interest figure, or open it and enter your local numbers.

Results update instantly as you type. Inputs are remembered in your browser only.

Total monthly payment

$2,275.44

Principal & interest only

Principal & interest

$2,275.44

On $360,000 borrowed

Total interest

$459,160

Over 30 years

Loan-to-value

80.0%

No PMI expected

Principal & interest$2,275.44

Estimates only. Does not include closing costs, PMI, or lender-specific fees. Consult a licensed mortgage professional for an actual quote.

Partner spot

Check today's mortgage rates

Lender comparison offers will sit here so you can see whether refinancing or shopping around is worth it.

Sponsored placements will appear here, clearly labelled.

Payment breakdown & loan balance

Yearly amortization

YearPrincipal paidInterest paidEnding balance
1$4,024$23,282$355,976
2$4,293$23,012$351,683
3$4,581$22,725$347,102
4$4,888$22,418$342,214
5$5,215$22,090$337,000
6$5,564$21,741$331,435
7$5,937$21,368$325,498
8$6,334$20,971$319,164
9$6,759$20,547$312,405
10$7,211$20,094$305,194
11$7,694$19,611$297,500
12$8,210$19,096$289,290
13$8,759$18,546$280,531
14$9,346$17,959$271,185
15$9,972$17,333$261,213
16$10,640$16,666$250,573
17$11,352$15,953$239,221
18$12,113$15,193$227,108
19$12,924$14,382$214,184
20$13,789$13,516$200,395
21$14,713$12,592$185,682
22$15,698$11,607$169,984
23$16,750$10,556$153,234
24$17,871$9,434$135,363
25$19,068$8,237$116,295
26$20,345$6,960$95,950
27$21,708$5,598$74,242
28$23,162$4,144$51,081
29$24,713$2,593$26,368
30$26,368$938$0

About this calculator

A mortgage payment is rarely just the loan. Lenders escrow property taxes and homeowners insurance alongside principal and interest, and if the property sits in an association there is an HOA fee on top. Budgeting from a principal-and-interest quote alone is the most common way buyers end up stretched, which is why this calculator shows the combined number first.

The loan portion itself uses the same amortization mathematics as any instalment loan: interest accrues monthly on the outstanding balance and the remainder of the payment retires principal. Over a thirty-year term that ordering matters enormously. In the first decade the balance barely moves; in the final decade it collapses. The yearly table above quantifies that curve so you can see how much equity you would actually hold if you sold early.

Down payment size does two things at once: it reduces the amount borrowed and, once you pass roughly twenty percent, it typically removes private mortgage insurance. Rate matters too — a single percentage point on a large balance can be worth six figures across the full term. Adjust the rate and down payment sliders together to see which lever moves your situation more.

Lenders typically cap borrowing at a debt-to-income ratio, so paying off other loans can matter as much as a bigger down payment. Points and buydowns trade upfront cash for a lower rate — worth it only if you keep the loan long enough to recoup the cost. And remember that adjustable rates can reset upward after the fixed period ends.

FAQ

What does this mortgage calculator include?

It combines principal and interest with monthly property tax, homeowners insurance and any HOA fee, so the headline figure is closer to what actually leaves your bank account each month than a bare principal-and-interest quote.

Is PMI or mortgage insurance included?

No. Private mortgage insurance, closing costs, points and lender-specific fees are excluded. If your down payment is under 20% you should expect an extra monthly premium on top of the figure shown here.

Why is so much of my early payment interest?

Interest is charged on the outstanding balance, which is at its largest at the start. The yearly amortization table shows how the principal share grows every year while the interest share falls.

What is in the Excel export?

A yearly amortization sheet with principal paid, interest paid and ending balance for each year, plus a summary sheet listing your inputs and the full monthly payment breakdown.

Related calculators