Payments and schedules
Mortgage Payment Calculator With Taxes, Insurance and PMI
See what a home would really cost each month, not just principal and interest, but the taxes, insurance, HOA dues and mortgage insurance that lenders count too.
Last updated · Runs in your browser. Nothing you enter is stored or sent.
Mortgage payment
Results
In plain words
On a $400,000 home with 10% down, you would borrow $360,000. Your estimated payment is $3,193 a month: $2,493 principal and interest, $400 property tax, $150 insurance, $150 mortgage insurance and $0 HOA dues.
Runs in your browser. Nothing you enter is stored or sent.
Key figures
- Estimated monthly payment$3,193
- Total interest$537,324
- Total paid$1,113,324
- Payoff dateOct 2056
- PMI ends (78%)Nov 2036
- Loan amount$360,000
- Principal and interest$2,49378%
- Property tax$40013%
- Homeowners insurance$1505%
- Mortgage insurance (PMI)$1505%
- Balance
- Total interest so far
View chart as table
| Year | Balance | Total interest so far |
|---|---|---|
| Year 1 | $356,616 | $26,527 |
| Year 2 | $352,973 | $52,794 |
| Year 3 | $349,051 | $78,783 |
| Year 4 | $344,828 | $104,472 |
| Year 5 | $340,283 | $129,837 |
| Year 6 | $335,389 | $154,854 |
| Year 7 | $330,121 | $179,496 |
| Year 8 | $324,449 | $203,736 |
| Year 9 | $318,343 | $227,540 |
| Year 10 | $311,770 | $250,878 |
| Year 11 | $304,693 | $273,712 |
| Year 12 | $297,075 | $296,004 |
| Year 13 | $288,873 | $317,713 |
| Year 14 | $280,043 | $338,795 |
| Year 15 | $270,538 | $359,200 |
| Year 16 | $260,304 | $378,877 |
| Year 17 | $249,287 | $397,771 |
| Year 18 | $237,427 | $415,821 |
| Year 19 | $224,658 | $432,963 |
| Year 20 | $210,912 | $449,128 |
| Year 21 | $196,113 | $464,240 |
| Year 22 | $180,182 | $478,220 |
| Year 23 | $163,030 | $490,979 |
| Year 24 | $144,566 | $502,425 |
| Year 25 | $124,688 | $512,458 |
| Year 26 | $103,288 | $520,969 |
| Year 27 | $80,249 | $527,841 |
| Year 28 | $55,447 | $532,950 |
| Year 29 | $28,746 | $536,159 |
| Year 30 | $0 | $537,324 |
Compare scenarios
| Scenario | Estimated monthly payment | Total interest | Total paid | Payoff date |
|---|---|---|---|---|
| Your numbers | $3,193 | $537,324 | $1,113,324 | Oct 2056 |
| 15-year loan | $4,017 | $237,028 | $701,878 | Oct 2041 |
| 30-year loan | $3,193 | $537,324 | $1,113,324 | Oct 2056 |
| 20% down | $2,766 | $477,622 | $995,622 | Oct 2056 |
| Difference: 15-year loan | +$824 | −$300,297 | −$411,447 | −180 months (15 yrs 0 mo) |
| Difference: 30-year loan | 0 | 0 | 0 | 0 |
| Difference: 20% down | −$427 | −$59,703 | −$117,703 | 0 |
Amortization schedule
| Year | Payment (P&I + extra) | Principal | Interest | Extra | Mortgage insurance | Taxes, insurance, HOA | Total housing cost | Balance | Total interest so far |
|---|---|---|---|---|---|---|---|---|---|
| Year 1 · Nov 2026 | $29,911 | $3,384 | $26,527 | $0 | $1,800 | $6,600 | $38,311 | $356,616 | $26,527 |
| Year 2 · Nov 2027 | $29,911 | $3,643 | $26,268 | $0 | $1,800 | $6,600 | $38,311 | $352,973 | $52,794 |
| Year 3 · Nov 2028 | $29,911 | $3,922 | $25,989 | $0 | $1,800 | $6,600 | $38,311 | $349,051 | $78,783 |
| Year 4 · Nov 2029 | $29,911 | $4,222 | $25,688 | $0 | $1,800 | $6,600 | $38,311 | $344,828 | $104,472 |
| Year 5 · Nov 2030 | $29,911 | $4,546 | $25,365 | $0 | $1,800 | $6,600 | $38,311 | $340,283 | $129,837 |
| Year 6 · Nov 2031 | $29,911 | $4,894 | $25,017 | $0 | $1,800 | $6,600 | $38,311 | $335,389 | $154,854 |
| Year 7 · Nov 2032 | $29,911 | $5,268 | $24,642 | $0 | $1,800 | $6,600 | $38,311 | $330,121 | $179,496 |
| Year 8 · Nov 2033 | $29,911 | $5,672 | $24,239 | $0 | $1,800 | $6,600 | $38,311 | $324,449 | $203,736 |
| Year 9 · Nov 2034 | $29,911 | $6,106 | $23,805 | $0 | $1,800 | $6,600 | $38,311 | $318,343 | $227,540 |
| Year 10 · Nov 2035 | $29,911 | $6,573 | $23,337 | $0 | $1,800 | $6,600 | $38,311 | $311,770 | $250,878 |
| Year 11 · Nov 2036 | $29,911 | $7,077 | $22,834 | $0 | $0 | $6,600 | $36,511 | $304,693 | $273,712 |
| Year 12 · Nov 2037 | $29,911 | $7,618 | $22,292 | $0 | $0 | $6,600 | $36,511 | $297,075 | $296,004 |
| Year 13 · Nov 2038 | $29,911 | $8,202 | $21,709 | $0 | $0 | $6,600 | $36,511 | $288,873 | $317,713 |
| Year 14 · Nov 2039 | $29,911 | $8,830 | $21,081 | $0 | $0 | $6,600 | $36,511 | $280,043 | $338,795 |
| Year 15 · Nov 2040 | $29,911 | $9,506 | $20,405 | $0 | $0 | $6,600 | $36,511 | $270,538 | $359,200 |
| Year 16 · Nov 2041 | $29,911 | $10,233 | $19,677 | $0 | $0 | $6,600 | $36,511 | $260,304 | $378,877 |
| Year 17 · Nov 2042 | $29,911 | $11,017 | $18,894 | $0 | $0 | $6,600 | $36,511 | $249,287 | $397,771 |
| Year 18 · Nov 2043 | $29,911 | $11,860 | $18,050 | $0 | $0 | $6,600 | $36,511 | $237,427 | $415,821 |
| Year 19 · Nov 2044 | $29,911 | $12,769 | $17,142 | $0 | $0 | $6,600 | $36,511 | $224,658 | $432,963 |
| Year 20 · Nov 2045 | $29,911 | $13,746 | $16,165 | $0 | $0 | $6,600 | $36,511 | $210,912 | $449,128 |
| Year 21 · Nov 2046 | $29,911 | $14,799 | $15,112 | $0 | $0 | $6,600 | $36,511 | $196,113 | $464,240 |
| Year 22 · Nov 2047 | $29,911 | $15,932 | $13,979 | $0 | $0 | $6,600 | $36,511 | $180,182 | $478,220 |
| Year 23 · Nov 2048 | $29,911 | $17,151 | $12,759 | $0 | $0 | $6,600 | $36,511 | $163,030 | $490,979 |
| Year 24 · Nov 2049 | $29,911 | $18,464 | $11,446 | $0 | $0 | $6,600 | $36,511 | $144,566 | $502,425 |
| Year 25 · Nov 2050 | $29,911 | $19,878 | $10,033 | $0 | $0 | $6,600 | $36,511 | $124,688 | $512,458 |
| Year 26 · Nov 2051 | $29,911 | $21,400 | $8,511 | $0 | $0 | $6,600 | $36,511 | $103,288 | $520,969 |
| Year 27 · Nov 2052 | $29,911 | $23,038 | $6,872 | $0 | $0 | $6,600 | $36,511 | $80,249 | $527,841 |
| Year 28 · Nov 2053 | $29,911 | $24,802 | $5,108 | $0 | $0 | $6,600 | $36,511 | $55,447 | $532,950 |
| Year 29 · Nov 2054 | $29,911 | $26,701 | $3,210 | $0 | $0 | $6,600 | $36,511 | $28,746 | $536,159 |
| Year 30 · Nov 2055 | $29,911 | $28,746 | $1,165 | $0 | $0 | $6,600 | $36,511 | $0 | $537,324 |
| Totals | $897,324 | $360,000 | $537,324 | $0 | $18,000 | $198,000 | $1,113,324 |
How to use this calculator
- Enter the home price and the percentage you plan to put down.
- Enter an interest rate. The box starts at the national weekly average; replace it with a quote from your lender.
- Choose the loan term, usually 30 or 15 years.
- Add the yearly property tax, yearly homeowners insurance and any monthly HOA dues.
- Adjust the PMI rate if you put less than 20% down, then read your monthly total and the plain-language summary.
A mortgage payment is more than the loan. Lenders look at your full housing cost, and so should you. This calculator adds the five common parts of a monthly payment so the number you see is close to what will actually leave your bank account.
How this mortgage payment calculator works
The calculator first works out the loan amount: home price minus your down payment. It then finds the principal and interest payment with the standard formula for a fully amortizing, fixed-rate loan:
M = P × r ÷ (1 − (1 + r)^−n)
Here P is the loan amount, r is the yearly rate divided by 12 (6.5% becomes 0.065 ÷ 12 = 0.005417), and n is the number of monthly payments (360 for 30 years). The other parts are simple monthly shares:
- Property tax: yearly tax ÷ 12
- Homeowners insurance: yearly premium ÷ 12
- HOA dues: the monthly amount you enter
- PMI: loan amount × PMI rate ÷ 12, but only when the loan is more than 80% of the price
The total is the sum of all five.
Worked examples
Example 1: 10% down on a $400,000 home
Assume a $400,000 home, 10% down, an assumed 6.5% rate on a 30-year loan, $4,800 a year in property tax, $1,800 a year in insurance, no HOA, and PMI at 0.5% a year.
- Down payment: $400,000 × 10% = $40,000, so the loan is $360,000.
- Principal and interest: about $2,275 a month.
- Property tax: $4,800 ÷ 12 = $400. Insurance: $1,800 ÷ 12 = $150.
- The loan is 90% of the price, so PMI applies: $360,000 × 0.5% ÷ 12 = $150.
- Total: about $2,975 a month.
Example 2: 20% down, 15-year loan, with HOA dues
Now take a $300,000 condo with 20% down ($60,000), an assumed 6.5% rate over 15 years, $3,600 tax, $1,500 insurance and $120 a month in HOA dues. The loan is $240,000. Principal and interest come to about $2,091, tax $300, insurance $125, HOA $120 and no PMI, because the loan is exactly 80% of the price. The total is about $2,636 a month.
The shorter term raises the payment, but the borrower pays off the home in half the time and pays far less interest in total.
What your result means
Your monthly total is the “housing payment” lenders use in your debt-to-income ratio (DTI). Many conventional loans approved by Fannie Mae’s automated system allow a total DTI up to 50%, and FHA’s standard manual guideline is 31% for housing and 43% for all debts. If your payment pushes you past those levels, try a lower price, a bigger down payment or paying down other debts. Our debt-to-income calculator shows where you stand.
Program rules that change the answer
| Loan type | Mortgage insurance in the payment | Typical minimum down |
|---|---|---|
| Conventional | PMI when under 20% down; can be removed later | 3% on some programs |
| FHA | Annual MIP for 11 years or the life of the loan, plus 1.75% upfront | 3.5% with a 580+ score |
| VA | No monthly mortgage insurance; one-time funding fee unless exempt | 0% |
| USDA | Annual guarantee fee plus an upfront fee | 0% |
For FHA, VA or USDA loans, set the PMI rate to zero here and add the program’s own charge with the FHA MIP calculator, VA funding fee calculator or USDA fee calculator.
Assumptions
- Fixed interest rate for the whole term; no adjustable-rate changes.
- Property tax and insurance stay the same each year (in real life they usually rise).
- PMI is a flat yearly percentage of the original loan and stops being shown once the loan is 80% of the price or less.
- The rate box starts at the latest national weekly average shown below the calculator, not an offer.
- Closing costs and points are not included; see the closing cost calculator.
Common mistakes
- Using only principal and interest. Taxes and insurance can add hundreds of dollars a month.
- Using the seller’s old tax bill. Many counties reassess when a home sells, so the new bill may be higher.
- Forgetting HOA dues. Condos and many new subdivisions charge them, and lenders count them.
- Assuming the advertised rate. Your rate depends on your credit, down payment, points and loan type.
- Ignoring rate sensitivity. In Example 1, a rate one point higher (an assumed 7.5%) raises principal and interest from about $2,275 to about $2,517 a month. Try a few rates before you set a budget.
Limits of this estimate
This is an educational estimate. Your lender’s Loan Estimate will show the real figures, including escrow cushions, mortgage insurance quotes and any points. Compare at least three Loan Estimates before you choose, and read our guide to types of mortgage loans if you are still deciding which program fits. A HUD-approved housing counselor can review the numbers with you for free or at low cost.
For context, the national average 30-year fixed rate was 7.40% as of October 15, 2026 (Freddie Mac). FHA, VA and USDA rates are set by each lender and often differ.Source: Freddie Mac Primary Mortgage Market Survey, via FRED
Frequently asked questions
What is included in a monthly mortgage payment?
Most payments include principal, interest, property tax and homeowners insurance, often called PITI. Many buyers also pay mortgage insurance and HOA dues. Lenders count all of these when they check whether you can afford the loan.
How is the principal and interest part calculated?
It uses the standard amortization formula: M = P × r ÷ (1 − (1 + r)^−n), where P is the loan amount, r is the monthly rate and n is the number of payments. The result stays the same every month on a fixed-rate loan.
Why is my lender's payment different from this calculator?
Lenders use your actual rate, your county's tax rate, your insurance quote and their own mortgage insurance pricing. Escrow accounts can also include a cushion of up to two months. Treat this result as a planning estimate.
When does PMI stop?
On a conventional loan you can ask to cancel PMI when your balance reaches 80% of the original value, and it ends automatically at 78% or at the loan's midpoint. Use our PMI removal calculator to estimate the month.
Does this calculator work for FHA loans?
It works for the principal, interest, tax and insurance parts. FHA charges its own mortgage insurance premium instead of PMI, so set the PMI rate to zero and use the FHA MIP calculator for that part.
Is a 15-year loan worth the higher payment?
A 15-year loan usually has a lower rate and costs far less interest overall, but the monthly payment is much higher. Choose it only if the larger payment still leaves room for savings and emergencies.
Are my numbers saved or sent anywhere?
No. The calculator runs in your browser. If you use the copy-link button, the numbers are placed in the link itself so you can share or bookmark them.
Sources
Read the guides
Related calculators
- PMI removal date See how many payments it takes before you can ask your servicer to cancel private mortgage insurance, and when federal law ends it automatically.
- Closing costs Get a planning range for your closing costs and the total cash you will need on closing day, before you have a Loan Estimate in hand.
- Rent vs buy Compare what you would spend renting with what buying would really cost after you sell, so you can see which path leaves you better off over your time frame.
- FHA vs conventional Put the same home through both loan types and see which one costs less each month and over the years you plan to stay, with FHA mortgage insurance and conventional PMI both counted.