No link on RateHerald pays us today. When some do, they'll say so, and they'll never change a ranking. How we make money

Mortgage Calculator

Your full monthly mortgage payment: principal and interest, property tax, insurance, PMI and HOA dues, at this week's average rate, with a yearly amortization schedule.

A $400,000 home with 20% down ($320,000 borrowed) at 7.28% over 30 years costs about $2,689 a month: $2,189 principal and interest plus $500 of tax, insurance and dues.

Monthly payment
$2,689.48
Principal and interest
$2,189.48
Tax, insurance, PMI and HOA
$500.00
Total interest over the loan
$468,213
Loan balance and interest paid over 30 years at 7.28%$0$100k$200k$300k$400k$500k051015202530Years━Balance owed━Interest paid so far
Download the schedule (CSV)
Amortization by year: $320,000 at 7.28%
YearInterestPrincipalBalance
1$23,194.61$3,079.15$316,920.85
2$22,962.81$3,310.94$313,609.91
3$22,713.57$3,560.18$310,049.73
4$22,445.56$3,828.19$306,221.54
5$22,157.38$4,116.37$302,105.16
6$21,847.50$4,426.25$297,678.91
7$21,514.30$4,759.45$292,919.46
8$21,156.01$5,117.74$287,801.72
9$20,770.75$5,503.00$282,298.72
10$20,356.50$5,917.26$276,381.47
11$19,911.05$6,362.70$270,018.77
12$19,432.07$6,841.68$263,177.09
13$18,917.04$7,356.71$255,820.38
14$18,363.23$7,910.52$247,909.86
15$17,767.74$8,506.01$239,403.85
16$17,127.42$9,146.34$230,257.51
17$16,438.89$9,834.86$220,422.65
18$15,698.53$10,575.22$209,847.43
19$14,902.44$11,371.31$198,476.12
20$14,046.42$12,227.33$186,248.79
21$13,125.96$13,147.79$173,101.00
22$12,136.21$14,137.54$158,963.46
23$11,071.95$15,201.80$143,761.67
24$9,927.58$16,346.17$127,415.49
25$8,697.06$17,576.69$109,838.80
26$7,373.90$18,899.85$90,938.95
27$5,951.14$20,322.61$70,616.34
28$4,421.28$21,852.47$48,763.87
29$2,776.25$23,497.50$25,266.37
30$1,007.38$25,266.37$0.00

This week's mortgage rates →

Principal and interest by loan amount and rate, 30-year fixed

Loan5.5%6.5%7.5%
$200,000$1,136$1,264$1,398
$300,000$1,703$1,896$2,098
$400,000$2,271$2,528$2,797
$500,000$2,839$3,160$3,496
$750,000$4,258$4,741$5,244

A $400,000 home at 7%: the full monthly payment by down payment (1% tax, $2,000 insurance, 0.5% PMI)

Down paymentLoanMonthly paymentOf which PMI
3.5% ($14,000)$386,000$3,229$161
5% ($20,000)$380,000$3,186$158
10% ($40,000)$360,000$3,045$150
20% ($80,000)$320,000$2,629None

How this calculator works

Principal and interest use the standard amortization formula on the loan: price minus down payment. Property tax is a yearly percentage of the price, split monthly; insurance is your yearly premium over 12.

Below 20% down, conventional loans add private mortgage insurance, here a yearly percentage of the loan. By federal law it ends automatically when the balance is scheduled to reach 78% of the original value, and you can ask to cancel it at 80%.

What it assumes

  • A fixed-rate conventional loan. FHA loans charge their own mortgage insurance premium, which usually lasts for the life of the loan; VA loans have none but a funding fee.
  • Tax and insurance stay the same; in practice both usually rise, and escrow payments are adjusted each year.
  • The rate is the national weekly average; your quote depends on credit, down payment and points.

Questions people ask

How much is the payment on a $400,000 house?

With 20% down at 7% over 30 years, principal and interest is $2,128.97 a month. With 1% property tax and $2,000 a year of insurance, about $2,629 in all.

What is PITI?

Principal, interest, taxes and insurance: the four parts of a typical mortgage payment when the lender collects tax and insurance through escrow. PMI and HOA dues add to it.

When does PMI go away?

On a conventional loan, automatically when the balance is scheduled to hit 78% of the home's original value, or earlier if you ask once it reaches 80% and you are current on payments (Homeowners Protection Act).

15-year or 30-year mortgage?

A 15-year loan has a lower rate and much less interest, but a higher payment: $320,000 at 6.25% over 15 years is $2,743.75 a month, against $2,128.97 at 7% over 30.

Is mortgage interest tax deductible?

If you itemize: interest on up to $750,000 of mortgage debt used to buy, build or improve your home ($375,000 if married filing separately). Most people take the standard deduction instead.

Mortgage calculator by state

Related calculators

Sources

Updated by the RateHerald team. The maths is tested against worked examples; report a problem.

Embed this calculator on your site

Free to use. Copy this code; the link back is appreciated, not required.