Mortgage Calculator

Plan the housing payment and see what paying extra changes. Start with a down payment in dollars or percent, then compare interest and payoff time.

Live resultUSD 2,269.79Base monthly housingView results ↑

Your inputs

Estimate principal and interest plus your entered housing costs. Add a monthly extra or a one-time payment to see loan interest saved and an earlier payoff. The schedule covers the loan only.

USD amounts; no exchange conversion. Use 1,234.56 number format. This model uses annual interest ÷ 12; changing currency does not select local loan rules or Canadian semiannual mortgage compounding.

$
Purchase price before closing costs.
Changing this option converts the current amount using your home price.
$
Cash contribution toward the purchase; percentage mode rounds the dollar amount to cents.
%
Fixed nominal interest rate, not APR including fees.
Switch units without changing the duration.
months
A total of 1–600 whole months. Years may include fractions that equal whole months.
Tax, insurance & housing costs
$/year
Your estimate, divided by 12 and held constant.
$/year
Your entered annual premium, divided by 12.
$/month
Association charge, if any.
$/month
Your quoted premium; not automatically calculated or removed.
Extra payments
$
Optional additional principal with every payment; enter 0 for none.
$
Optional additional principal paid once; enter 0 for none.
month
Payment number counted from 1, not a calendar month. Used only when the one-time amount is above zero.

Use one calculation currency consistently. Rates, taxes, and costs are editable scenarios. Switch down-payment or term units without changing the entered amount or duration.

Results

Live
Base monthly housingUSD 2,269.79scheduled loan payment + entered tax, insurance, HOA, and PMI
Planned monthly outlayUSD 2,269.79includes recurring extra; one-time extra and final adjustment are separate
Principal & interestUSD 1,769.79USD 500.00 per month in entered housing costs
Amount financedUSD 280,000.00USD 70,000.00 down (20%)
Loan interestUSD 357,125.12excludes tax, insurance, HOA, and PMI
Interest savedUSD 0.00versus the same loan without extra payments
Payoff time360 monthsunder the entered payment plan
Total loan paymentsUSD 637,125.12principal + interest; ownership costs are separate

Monthly interest, payments, and housing-cost estimates are rounded to cents. The last loan payment adjusts to clear the balance. Tax and insurance costs can continue after payoff.

What this result includes

Models a fixed-rate, fully amortizing loan with monthly interest and the first payment one month after funding. Daily accrual, irregular dates, variable rates, balloon payments, refinancing, prepayment penalties, and fees not included in principal are excluded. This does not compute APR. Tax, insurance, HOA, and PMI are constant entered estimates. Closing costs, maintenance, utilities, tax deductions, adjustable rates, lender recasts, and automatic PMI cancellation are excluded. Extra-payment savings cover loan interest only, not ownership costs.

Payments reflect the current valid inputs.Schedule unavailable. Correct the highlighted inputs to update.

Monthly amortization schedule · 360 payments
USD · payments at the end of each month
MonthPaymentPrincipalInterestBalance
1USD 1,769.79USD 253.12USD 1,516.67USD 279,746.88
2USD 1,769.79USD 254.49USD 1,515.30USD 279,492.39
3USD 1,769.79USD 255.87USD 1,513.92USD 279,236.52
4USD 1,769.79USD 257.26USD 1,512.53USD 278,979.26
5USD 1,769.79USD 258.65USD 1,511.14USD 278,720.61
6USD 1,769.79USD 260.05USD 1,509.74USD 278,460.56
7USD 1,769.79USD 261.46USD 1,508.33USD 278,199.10
8USD 1,769.79USD 262.88USD 1,506.91USD 277,936.22
9USD 1,769.79USD 264.30USD 1,505.49USD 277,671.92
10USD 1,769.79USD 265.73USD 1,504.06USD 277,406.19
11USD 1,769.79USD 267.17USD 1,502.62USD 277,139.02
12USD 1,769.79USD 268.62USD 1,501.17USD 276,870.40
13USD 1,769.79USD 270.08USD 1,499.71USD 276,600.32
14USD 1,769.79USD 271.54USD 1,498.25USD 276,328.78
15USD 1,769.79USD 273.01USD 1,496.78USD 276,055.77
16USD 1,769.79USD 274.49USD 1,495.30USD 275,781.28
17USD 1,769.79USD 275.97USD 1,493.82USD 275,505.31
18USD 1,769.79USD 277.47USD 1,492.32USD 275,227.84
19USD 1,769.79USD 278.97USD 1,490.82USD 274,948.87
20USD 1,769.79USD 280.48USD 1,489.31USD 274,668.39
21USD 1,769.79USD 282.00USD 1,487.79USD 274,386.39
22USD 1,769.79USD 283.53USD 1,486.26USD 274,102.86
23USD 1,769.79USD 285.07USD 1,484.72USD 273,817.79
24USD 1,769.79USD 286.61USD 1,483.18USD 273,531.18
25USD 1,769.79USD 288.16USD 1,481.63USD 273,243.02
26USD 1,769.79USD 289.72USD 1,480.07USD 272,953.30
27USD 1,769.79USD 291.29USD 1,478.50USD 272,662.01
28USD 1,769.79USD 292.87USD 1,476.92USD 272,369.14
29USD 1,769.79USD 294.46USD 1,475.33USD 272,074.68
30USD 1,769.79USD 296.05USD 1,473.74USD 271,778.63
31USD 1,769.79USD 297.66USD 1,472.13USD 271,480.97
32USD 1,769.79USD 299.27USD 1,470.52USD 271,181.70
33USD 1,769.79USD 300.89USD 1,468.90USD 270,880.81
34USD 1,769.79USD 302.52USD 1,467.27USD 270,578.29
35USD 1,769.79USD 304.16USD 1,465.63USD 270,274.13
36USD 1,769.79USD 305.81USD 1,463.98USD 269,968.32
37USD 1,769.79USD 307.46USD 1,462.33USD 269,660.86
38USD 1,769.79USD 309.13USD 1,460.66USD 269,351.73
39USD 1,769.79USD 310.80USD 1,458.99USD 269,040.93
40USD 1,769.79USD 312.48USD 1,457.31USD 268,728.45
41USD 1,769.79USD 314.18USD 1,455.61USD 268,414.27
42USD 1,769.79USD 315.88USD 1,453.91USD 268,098.39
43USD 1,769.79USD 317.59USD 1,452.20USD 267,780.80
44USD 1,769.79USD 319.31USD 1,450.48USD 267,461.49
45USD 1,769.79USD 321.04USD 1,448.75USD 267,140.45
46USD 1,769.79USD 322.78USD 1,447.01USD 266,817.67
47USD 1,769.79USD 324.53USD 1,445.26USD 266,493.14
48USD 1,769.79USD 326.29USD 1,443.50USD 266,166.85
49USD 1,769.79USD 328.05USD 1,441.74USD 265,838.80
50USD 1,769.79USD 329.83USD 1,439.96USD 265,508.97
51USD 1,769.79USD 331.62USD 1,438.17USD 265,177.35
52USD 1,769.79USD 333.41USD 1,436.38USD 264,843.94
53USD 1,769.79USD 335.22USD 1,434.57USD 264,508.72
54USD 1,769.79USD 337.03USD 1,432.76USD 264,171.69
55USD 1,769.79USD 338.86USD 1,430.93USD 263,832.83
56USD 1,769.79USD 340.70USD 1,429.09USD 263,492.13
57USD 1,769.79USD 342.54USD 1,427.25USD 263,149.59
58USD 1,769.79USD 344.40USD 1,425.39USD 262,805.19
59USD 1,769.79USD 346.26USD 1,423.53USD 262,458.93
60USD 1,769.79USD 348.14USD 1,421.65USD 262,110.79
61USD 1,769.79USD 350.02USD 1,419.77USD 261,760.77
62USD 1,769.79USD 351.92USD 1,417.87USD 261,408.85
63USD 1,769.79USD 353.83USD 1,415.96USD 261,055.02
64USD 1,769.79USD 355.74USD 1,414.05USD 260,699.28
65USD 1,769.79USD 357.67USD 1,412.12USD 260,341.61
66USD 1,769.79USD 359.61USD 1,410.18USD 259,982.00
67USD 1,769.79USD 361.55USD 1,408.24USD 259,620.45
68USD 1,769.79USD 363.51USD 1,406.28USD 259,256.94
69USD 1,769.79USD 365.48USD 1,404.31USD 258,891.46
70USD 1,769.79USD 367.46USD 1,402.33USD 258,524.00
71USD 1,769.79USD 369.45USD 1,400.34USD 258,154.55
72USD 1,769.79USD 371.45USD 1,398.34USD 257,783.10
73USD 1,769.79USD 373.46USD 1,396.33USD 257,409.64
74USD 1,769.79USD 375.49USD 1,394.30USD 257,034.15
75USD 1,769.79USD 377.52USD 1,392.27USD 256,656.63
76USD 1,769.79USD 379.57USD 1,390.22USD 256,277.06
77USD 1,769.79USD 381.62USD 1,388.17USD 255,895.44
78USD 1,769.79USD 383.69USD 1,386.10USD 255,511.75
79USD 1,769.79USD 385.77USD 1,384.02USD 255,125.98
80USD 1,769.79USD 387.86USD 1,381.93USD 254,738.12
81USD 1,769.79USD 389.96USD 1,379.83USD 254,348.16
82USD 1,769.79USD 392.07USD 1,377.72USD 253,956.09
83USD 1,769.79USD 394.19USD 1,375.60USD 253,561.90
84USD 1,769.79USD 396.33USD 1,373.46USD 253,165.57
85USD 1,769.79USD 398.48USD 1,371.31USD 252,767.09
86USD 1,769.79USD 400.63USD 1,369.16USD 252,366.46
87USD 1,769.79USD 402.81USD 1,366.98USD 251,963.65
88USD 1,769.79USD 404.99USD 1,364.80USD 251,558.66
89USD 1,769.79USD 407.18USD 1,362.61USD 251,151.48
90USD 1,769.79USD 409.39USD 1,360.40USD 250,742.09
91USD 1,769.79USD 411.60USD 1,358.19USD 250,330.49
92USD 1,769.79USD 413.83USD 1,355.96USD 249,916.66
93USD 1,769.79USD 416.07USD 1,353.72USD 249,500.59
94USD 1,769.79USD 418.33USD 1,351.46USD 249,082.26
95USD 1,769.79USD 420.59USD 1,349.20USD 248,661.67
96USD 1,769.79USD 422.87USD 1,346.92USD 248,238.80
97USD 1,769.79USD 425.16USD 1,344.63USD 247,813.64
98USD 1,769.79USD 427.47USD 1,342.32USD 247,386.17
99USD 1,769.79USD 429.78USD 1,340.01USD 246,956.39
100USD 1,769.79USD 432.11USD 1,337.68USD 246,524.28
101USD 1,769.79USD 434.45USD 1,335.34USD 246,089.83
102USD 1,769.79USD 436.80USD 1,332.99USD 245,653.03
103USD 1,769.79USD 439.17USD 1,330.62USD 245,213.86
104USD 1,769.79USD 441.55USD 1,328.24USD 244,772.31
105USD 1,769.79USD 443.94USD 1,325.85USD 244,328.37
106USD 1,769.79USD 446.34USD 1,323.45USD 243,882.03
107USD 1,769.79USD 448.76USD 1,321.03USD 243,433.27
108USD 1,769.79USD 451.19USD 1,318.60USD 242,982.08
109USD 1,769.79USD 453.64USD 1,316.15USD 242,528.44
110USD 1,769.79USD 456.09USD 1,313.70USD 242,072.35
111USD 1,769.79USD 458.56USD 1,311.23USD 241,613.79
112USD 1,769.79USD 461.05USD 1,308.74USD 241,152.74
113USD 1,769.79USD 463.55USD 1,306.24USD 240,689.19
114USD 1,769.79USD 466.06USD 1,303.73USD 240,223.13
115USD 1,769.79USD 468.58USD 1,301.21USD 239,754.55
116USD 1,769.79USD 471.12USD 1,298.67USD 239,283.43
117USD 1,769.79USD 473.67USD 1,296.12USD 238,809.76
118USD 1,769.79USD 476.24USD 1,293.55USD 238,333.52
119USD 1,769.79USD 478.82USD 1,290.97USD 237,854.70
120USD 1,769.79USD 481.41USD 1,288.38USD 237,373.29
121USD 1,769.79USD 484.02USD 1,285.77USD 236,889.27
122USD 1,769.79USD 486.64USD 1,283.15USD 236,402.63
123USD 1,769.79USD 489.28USD 1,280.51USD 235,913.35
124USD 1,769.79USD 491.93USD 1,277.86USD 235,421.42
125USD 1,769.79USD 494.59USD 1,275.20USD 234,926.83
126USD 1,769.79USD 497.27USD 1,272.52USD 234,429.56
127USD 1,769.79USD 499.96USD 1,269.83USD 233,929.60
128USD 1,769.79USD 502.67USD 1,267.12USD 233,426.93
129USD 1,769.79USD 505.39USD 1,264.40USD 232,921.54
130USD 1,769.79USD 508.13USD 1,261.66USD 232,413.41
131USD 1,769.79USD 510.88USD 1,258.91USD 231,902.53
132USD 1,769.79USD 513.65USD 1,256.14USD 231,388.88
133USD 1,769.79USD 516.43USD 1,253.36USD 230,872.45
134USD 1,769.79USD 519.23USD 1,250.56USD 230,353.22
135USD 1,769.79USD 522.04USD 1,247.75USD 229,831.18
136USD 1,769.79USD 524.87USD 1,244.92USD 229,306.31
137USD 1,769.79USD 527.71USD 1,242.08USD 228,778.60
138USD 1,769.79USD 530.57USD 1,239.22USD 228,248.03
139USD 1,769.79USD 533.45USD 1,236.34USD 227,714.58
140USD 1,769.79USD 536.34USD 1,233.45USD 227,178.24
141USD 1,769.79USD 539.24USD 1,230.55USD 226,639.00
142USD 1,769.79USD 542.16USD 1,227.63USD 226,096.84
143USD 1,769.79USD 545.10USD 1,224.69USD 225,551.74
144USD 1,769.79USD 548.05USD 1,221.74USD 225,003.69
145USD 1,769.79USD 551.02USD 1,218.77USD 224,452.67
146USD 1,769.79USD 554.00USD 1,215.79USD 223,898.67
147USD 1,769.79USD 557.01USD 1,212.78USD 223,341.66
148USD 1,769.79USD 560.02USD 1,209.77USD 222,781.64
149USD 1,769.79USD 563.06USD 1,206.73USD 222,218.58
150USD 1,769.79USD 566.11USD 1,203.68USD 221,652.47
151USD 1,769.79USD 569.17USD 1,200.62USD 221,083.30
152USD 1,769.79USD 572.26USD 1,197.53USD 220,511.04
153USD 1,769.79USD 575.36USD 1,194.43USD 219,935.68
154USD 1,769.79USD 578.47USD 1,191.32USD 219,357.21
155USD 1,769.79USD 581.61USD 1,188.18USD 218,775.60
156USD 1,769.79USD 584.76USD 1,185.03USD 218,190.84
157USD 1,769.79USD 587.92USD 1,181.87USD 217,602.92
158USD 1,769.79USD 591.11USD 1,178.68USD 217,011.81
159USD 1,769.79USD 594.31USD 1,175.48USD 216,417.50
160USD 1,769.79USD 597.53USD 1,172.26USD 215,819.97
161USD 1,769.79USD 600.77USD 1,169.02USD 215,219.20
162USD 1,769.79USD 604.02USD 1,165.77USD 214,615.18
163USD 1,769.79USD 607.29USD 1,162.50USD 214,007.89
164USD 1,769.79USD 610.58USD 1,159.21USD 213,397.31
165USD 1,769.79USD 613.89USD 1,155.90USD 212,783.42
166USD 1,769.79USD 617.21USD 1,152.58USD 212,166.21
167USD 1,769.79USD 620.56USD 1,149.23USD 211,545.65
168USD 1,769.79USD 623.92USD 1,145.87USD 210,921.73
169USD 1,769.79USD 627.30USD 1,142.49USD 210,294.43
170USD 1,769.79USD 630.70USD 1,139.09USD 209,663.73
171USD 1,769.79USD 634.11USD 1,135.68USD 209,029.62
172USD 1,769.79USD 637.55USD 1,132.24USD 208,392.07
173USD 1,769.79USD 641.00USD 1,128.79USD 207,751.07
174USD 1,769.79USD 644.47USD 1,125.32USD 207,106.60
175USD 1,769.79USD 647.96USD 1,121.83USD 206,458.64
176USD 1,769.79USD 651.47USD 1,118.32USD 205,807.17
177USD 1,769.79USD 655.00USD 1,114.79USD 205,152.17
178USD 1,769.79USD 658.55USD 1,111.24USD 204,493.62
179USD 1,769.79USD 662.12USD 1,107.67USD 203,831.50
180USD 1,769.79USD 665.70USD 1,104.09USD 203,165.80
181USD 1,769.79USD 669.31USD 1,100.48USD 202,496.49
182USD 1,769.79USD 672.93USD 1,096.86USD 201,823.56
183USD 1,769.79USD 676.58USD 1,093.21USD 201,146.98
184USD 1,769.79USD 680.24USD 1,089.55USD 200,466.74
185USD 1,769.79USD 683.93USD 1,085.86USD 199,782.81
186USD 1,769.79USD 687.63USD 1,082.16USD 199,095.18
187USD 1,769.79USD 691.36USD 1,078.43USD 198,403.82
188USD 1,769.79USD 695.10USD 1,074.69USD 197,708.72
189USD 1,769.79USD 698.87USD 1,070.92USD 197,009.85
190USD 1,769.79USD 702.65USD 1,067.14USD 196,307.20
191USD 1,769.79USD 706.46USD 1,063.33USD 195,600.74
192USD 1,769.79USD 710.29USD 1,059.50USD 194,890.45
193USD 1,769.79USD 714.13USD 1,055.66USD 194,176.32
194USD 1,769.79USD 718.00USD 1,051.79USD 193,458.32
195USD 1,769.79USD 721.89USD 1,047.90USD 192,736.43
196USD 1,769.79USD 725.80USD 1,043.99USD 192,010.63
197USD 1,769.79USD 729.73USD 1,040.06USD 191,280.90
198USD 1,769.79USD 733.69USD 1,036.10USD 190,547.21
199USD 1,769.79USD 737.66USD 1,032.13USD 189,809.55
200USD 1,769.79USD 741.65USD 1,028.14USD 189,067.90
201USD 1,769.79USD 745.67USD 1,024.12USD 188,322.23
202USD 1,769.79USD 749.71USD 1,020.08USD 187,572.52
203USD 1,769.79USD 753.77USD 1,016.02USD 186,818.75
204USD 1,769.79USD 757.86USD 1,011.93USD 186,060.89
205USD 1,769.79USD 761.96USD 1,007.83USD 185,298.93
206USD 1,769.79USD 766.09USD 1,003.70USD 184,532.84
207USD 1,769.79USD 770.24USD 999.55USD 183,762.60
208USD 1,769.79USD 774.41USD 995.38USD 182,988.19
209USD 1,769.79USD 778.60USD 991.19USD 182,209.59
210USD 1,769.79USD 782.82USD 986.97USD 181,426.77
211USD 1,769.79USD 787.06USD 982.73USD 180,639.71
212USD 1,769.79USD 791.32USD 978.47USD 179,848.39
213USD 1,769.79USD 795.61USD 974.18USD 179,052.78
214USD 1,769.79USD 799.92USD 969.87USD 178,252.86
215USD 1,769.79USD 804.25USD 965.54USD 177,448.61
216USD 1,769.79USD 808.61USD 961.18USD 176,640.00
217USD 1,769.79USD 812.99USD 956.80USD 175,827.01
218USD 1,769.79USD 817.39USD 952.40USD 175,009.62
219USD 1,769.79USD 821.82USD 947.97USD 174,187.80
220USD 1,769.79USD 826.27USD 943.52USD 173,361.53
221USD 1,769.79USD 830.75USD 939.04USD 172,530.78
222USD 1,769.79USD 835.25USD 934.54USD 171,695.53
223USD 1,769.79USD 839.77USD 930.02USD 170,855.76
224USD 1,769.79USD 844.32USD 925.47USD 170,011.44
225USD 1,769.79USD 848.89USD 920.90USD 169,162.55
226USD 1,769.79USD 853.49USD 916.30USD 168,309.06
227USD 1,769.79USD 858.12USD 911.67USD 167,450.94
228USD 1,769.79USD 862.76USD 907.03USD 166,588.18
229USD 1,769.79USD 867.44USD 902.35USD 165,720.74
230USD 1,769.79USD 872.14USD 897.65USD 164,848.60
231USD 1,769.79USD 876.86USD 892.93USD 163,971.74
232USD 1,769.79USD 881.61USD 888.18USD 163,090.13
233USD 1,769.79USD 886.39USD 883.40USD 162,203.74
234USD 1,769.79USD 891.19USD 878.60USD 161,312.55
235USD 1,769.79USD 896.01USD 873.78USD 160,416.54
236USD 1,769.79USD 900.87USD 868.92USD 159,515.67
237USD 1,769.79USD 905.75USD 864.04USD 158,609.92
238USD 1,769.79USD 910.65USD 859.14USD 157,699.27
239USD 1,769.79USD 915.59USD 854.20USD 156,783.68
240USD 1,769.79USD 920.55USD 849.24USD 155,863.13
241USD 1,769.79USD 925.53USD 844.26USD 154,937.60
242USD 1,769.79USD 930.54USD 839.25USD 154,007.06
243USD 1,769.79USD 935.59USD 834.20USD 153,071.47
244USD 1,769.79USD 940.65USD 829.14USD 152,130.82
245USD 1,769.79USD 945.75USD 824.04USD 151,185.07
246USD 1,769.79USD 950.87USD 818.92USD 150,234.20
247USD 1,769.79USD 956.02USD 813.77USD 149,278.18
248USD 1,769.79USD 961.20USD 808.59USD 148,316.98
249USD 1,769.79USD 966.41USD 803.38USD 147,350.57
250USD 1,769.79USD 971.64USD 798.15USD 146,378.93
251USD 1,769.79USD 976.90USD 792.89USD 145,402.03
252USD 1,769.79USD 982.20USD 787.59USD 144,419.83
253USD 1,769.79USD 987.52USD 782.27USD 143,432.31
254USD 1,769.79USD 992.86USD 776.93USD 142,439.45
255USD 1,769.79USD 998.24USD 771.55USD 141,441.21
256USD 1,769.79USD 1,003.65USD 766.14USD 140,437.56
257USD 1,769.79USD 1,009.09USD 760.70USD 139,428.47
258USD 1,769.79USD 1,014.55USD 755.24USD 138,413.92
259USD 1,769.79USD 1,020.05USD 749.74USD 137,393.87
260USD 1,769.79USD 1,025.57USD 744.22USD 136,368.30
261USD 1,769.79USD 1,031.13USD 738.66USD 135,337.17
262USD 1,769.79USD 1,036.71USD 733.08USD 134,300.46
263USD 1,769.79USD 1,042.33USD 727.46USD 133,258.13
264USD 1,769.79USD 1,047.98USD 721.81USD 132,210.15
265USD 1,769.79USD 1,053.65USD 716.14USD 131,156.50
266USD 1,769.79USD 1,059.36USD 710.43USD 130,097.14
267USD 1,769.79USD 1,065.10USD 704.69USD 129,032.04
268USD 1,769.79USD 1,070.87USD 698.92USD 127,961.17
269USD 1,769.79USD 1,076.67USD 693.12USD 126,884.50
270USD 1,769.79USD 1,082.50USD 687.29USD 125,802.00
271USD 1,769.79USD 1,088.36USD 681.43USD 124,713.64
272USD 1,769.79USD 1,094.26USD 675.53USD 123,619.38
273USD 1,769.79USD 1,100.19USD 669.60USD 122,519.19
274USD 1,769.79USD 1,106.14USD 663.65USD 121,413.05
275USD 1,769.79USD 1,112.14USD 657.65USD 120,300.91
276USD 1,769.79USD 1,118.16USD 651.63USD 119,182.75
277USD 1,769.79USD 1,124.22USD 645.57USD 118,058.53
278USD 1,769.79USD 1,130.31USD 639.48USD 116,928.22
279USD 1,769.79USD 1,136.43USD 633.36USD 115,791.79
280USD 1,769.79USD 1,142.58USD 627.21USD 114,649.21
281USD 1,769.79USD 1,148.77USD 621.02USD 113,500.44
282USD 1,769.79USD 1,155.00USD 614.79USD 112,345.44
283USD 1,769.79USD 1,161.25USD 608.54USD 111,184.19
284USD 1,769.79USD 1,167.54USD 602.25USD 110,016.65
285USD 1,769.79USD 1,173.87USD 595.92USD 108,842.78
286USD 1,769.79USD 1,180.22USD 589.57USD 107,662.56
287USD 1,769.79USD 1,186.62USD 583.17USD 106,475.94
288USD 1,769.79USD 1,193.05USD 576.74USD 105,282.89
289USD 1,769.79USD 1,199.51USD 570.28USD 104,083.38
290USD 1,769.79USD 1,206.01USD 563.78USD 102,877.37
291USD 1,769.79USD 1,212.54USD 557.25USD 101,664.83
292USD 1,769.79USD 1,219.11USD 550.68USD 100,445.72
293USD 1,769.79USD 1,225.71USD 544.08USD 99,220.01
294USD 1,769.79USD 1,232.35USD 537.44USD 97,987.66
295USD 1,769.79USD 1,239.02USD 530.77USD 96,748.64
296USD 1,769.79USD 1,245.73USD 524.06USD 95,502.91
297USD 1,769.79USD 1,252.48USD 517.31USD 94,250.43
298USD 1,769.79USD 1,259.27USD 510.52USD 92,991.16
299USD 1,769.79USD 1,266.09USD 503.70USD 91,725.07
300USD 1,769.79USD 1,272.95USD 496.84USD 90,452.12
301USD 1,769.79USD 1,279.84USD 489.95USD 89,172.28
302USD 1,769.79USD 1,286.77USD 483.02USD 87,885.51
303USD 1,769.79USD 1,293.74USD 476.05USD 86,591.77
304USD 1,769.79USD 1,300.75USD 469.04USD 85,291.02
305USD 1,769.79USD 1,307.80USD 461.99USD 83,983.22
306USD 1,769.79USD 1,314.88USD 454.91USD 82,668.34
307USD 1,769.79USD 1,322.00USD 447.79USD 81,346.34
308USD 1,769.79USD 1,329.16USD 440.63USD 80,017.18
309USD 1,769.79USD 1,336.36USD 433.43USD 78,680.82
310USD 1,769.79USD 1,343.60USD 426.19USD 77,337.22
311USD 1,769.79USD 1,350.88USD 418.91USD 75,986.34
312USD 1,769.79USD 1,358.20USD 411.59USD 74,628.14
313USD 1,769.79USD 1,365.55USD 404.24USD 73,262.59
314USD 1,769.79USD 1,372.95USD 396.84USD 71,889.64
315USD 1,769.79USD 1,380.39USD 389.40USD 70,509.25
316USD 1,769.79USD 1,387.86USD 381.93USD 69,121.39
317USD 1,769.79USD 1,395.38USD 374.41USD 67,726.01
318USD 1,769.79USD 1,402.94USD 366.85USD 66,323.07
319USD 1,769.79USD 1,410.54USD 359.25USD 64,912.53
320USD 1,769.79USD 1,418.18USD 351.61USD 63,494.35
321USD 1,769.79USD 1,425.86USD 343.93USD 62,068.49
322USD 1,769.79USD 1,433.59USD 336.20USD 60,634.90
323USD 1,769.79USD 1,441.35USD 328.44USD 59,193.55
324USD 1,769.79USD 1,449.16USD 320.63USD 57,744.39
325USD 1,769.79USD 1,457.01USD 312.78USD 56,287.38
326USD 1,769.79USD 1,464.90USD 304.89USD 54,822.48
327USD 1,769.79USD 1,472.83USD 296.96USD 53,349.65
328USD 1,769.79USD 1,480.81USD 288.98USD 51,868.84
329USD 1,769.79USD 1,488.83USD 280.96USD 50,380.01
330USD 1,769.79USD 1,496.90USD 272.89USD 48,883.11
331USD 1,769.79USD 1,505.01USD 264.78USD 47,378.10
332USD 1,769.79USD 1,513.16USD 256.63USD 45,864.94
333USD 1,769.79USD 1,521.35USD 248.44USD 44,343.59
334USD 1,769.79USD 1,529.60USD 240.19USD 42,813.99
335USD 1,769.79USD 1,537.88USD 231.91USD 41,276.11
336USD 1,769.79USD 1,546.21USD 223.58USD 39,729.90
337USD 1,769.79USD 1,554.59USD 215.20USD 38,175.31
338USD 1,769.79USD 1,563.01USD 206.78USD 36,612.30
339USD 1,769.79USD 1,571.47USD 198.32USD 35,040.83
340USD 1,769.79USD 1,579.99USD 189.80USD 33,460.84
341USD 1,769.79USD 1,588.54USD 181.25USD 31,872.30
342USD 1,769.79USD 1,597.15USD 172.64USD 30,275.15
343USD 1,769.79USD 1,605.80USD 163.99USD 28,669.35
344USD 1,769.79USD 1,614.50USD 155.29USD 27,054.85
345USD 1,769.79USD 1,623.24USD 146.55USD 25,431.61
346USD 1,769.79USD 1,632.04USD 137.75USD 23,799.57
347USD 1,769.79USD 1,640.88USD 128.91USD 22,158.69
348USD 1,769.79USD 1,649.76USD 120.03USD 20,508.93
349USD 1,769.79USD 1,658.70USD 111.09USD 18,850.23
350USD 1,769.79USD 1,667.68USD 102.11USD 17,182.55
351USD 1,769.79USD 1,676.72USD 93.07USD 15,505.83
352USD 1,769.79USD 1,685.80USD 83.99USD 13,820.03
353USD 1,769.79USD 1,694.93USD 74.86USD 12,125.10
354USD 1,769.79USD 1,704.11USD 65.68USD 10,420.99
355USD 1,769.79USD 1,713.34USD 56.45USD 8,707.65
356USD 1,769.79USD 1,722.62USD 47.17USD 6,985.03
357USD 1,769.79USD 1,731.95USD 37.84USD 5,253.08
358USD 1,769.79USD 1,741.34USD 28.45USD 3,511.74
359USD 1,769.79USD 1,750.77USD 19.02USD 1,760.97
360USD 1,770.51USD 1,760.97USD 9.54USD 0.00

Reference formulas and worked examples below keep their stated units. Monetary examples use USD; dimensional examples use US customary units unless labeled otherwise. Metric calculator inputs are converted to these reference units before calculation. Choosing another currency does not convert example amounts or exchange money.

How to use this mortgage calculator

Estimate principal and interest plus your entered housing costs. Add a monthly extra or a one-time payment to see loan interest saved and an earlier payoff. The schedule covers the loan only.

How the calculation works

Down payment dollars = home price × down payment percent ÷ 100 when percentage mode is selected, rounded to cents. Principal = home price − down payment dollars.

Monthly rate r = annual interest rate ÷ 1,200. With financed principal P and n months, the scheduled payment is P × r ÷ [1 − (1 + r)^(−n)]. At 0% interest, it is P ÷ n. A term in years is converted to whole months.

Each month, interest is the opening balance × r, rounded to cents. The scheduled payment and any monthly extra reduce interest first and then principal. A one-time extra reduces the remaining principal in the selected payment month.

Payments are capped at the balance plus interest. The final contractual payment adjusts for any cent-rounding remainder. Extra-payment savings compare the same loan with no voluntary extra payments; a one-time payment after the loan is already repaid has no effect.

Base monthly housing payment = scheduled principal and interest + annual tax ÷ 12 + annual insurance ÷ 12 + monthly HOA + monthly PMI. Monthly tax and insurance are each rounded to cents. Planned recurring outlay adds the voluntary monthly extra; a one-time extra is separate.

Worked example

A $350,000 home with 20% ($70,000) down finances $280,000. At 6.5% for 30 years (360 months), principal and interest are $1,769.79. Add $350 monthly tax and $150 insurance for $2,269.79 before HOA, PMI, or extra principal. Adding a $200 monthly extra makes the planned recurring outlay $2,469.79 while the base payment stays unchanged.

Limits and assumptions

Models a fixed-rate, fully amortizing loan with monthly interest and the first payment one month after funding. Daily accrual, irregular dates, variable rates, balloon payments, refinancing, prepayment penalties, and fees not included in principal are excluded. This does not compute APR. Tax, insurance, HOA, and PMI are constant entered estimates. Closing costs, maintenance, utilities, tax deductions, adjustable rates, lender recasts, and automatic PMI cancellation are excluded. Extra-payment savings cover loan interest only, not ownership costs.

Frequently asked questions

Can I enter a 20% down payment?

Yes. Choose Percent of home price and enter 20. The calculator derives the dollar down payment and amount financed. Changing modes converts the current value using the entered home price.

Can I combine monthly and one-time extra payments?

Yes. The monthly extra begins with the first payment. The one-time amount is applied after the regular payment in the selected loan month. Extras are capped at the amount still due and shorten payoff rather than recasting the regular payment.

Does the payment include taxes and insurance?

The base housing payment includes your monthly equivalents for tax and insurance plus entered HOA and PMI. The amortization schedule and interest-savings comparison cover principal and interest only.

Does PMI stop when I reach a certain balance?

No. Enter your applicable monthly PMI; cancellation rules depend on the loan and are not modeled.

What changes after the loan is paid off?

Principal and interest payments stop. Property taxes, insurance, maintenance, and other ownership costs may continue; the loan’s payoff date does not mean housing becomes cost-free.

Is this a current mortgage offer or an APR calculation?

No. Use your own fixed nominal interest rate and expense assumptions. APR may include other financing costs and is not calculated here.

References

CFPB: principal and interest versus total monthly payment