Mortgage & Home Loan Calculator
Model the full cost of a home loan - principal, interest, tax, insurance and HOA - and see exactly what extra payments would save you.
Figures in US Dollar
Mortgage results
Estimated Monthly Payment
$2,528
(Principal & Interest only)
20% or more deposit - no mortgage insurance expected.
- Total Loan Amount
- $400,000
- Total Interest
- $510,178
- Total of All Payments
- $910,178
- Interest % of Total
- 56.1%
Complete monthly breakdown
- Principal & Interest
- $2,528
- Property Tax
- $0
- Home Insurance
- $0
- HOA Fees
- $0
- Total Monthly
- $2,528
Mortgage charts
Where your payment goes
The first month, split into its parts
- Principal14%
- Interest86%
Interest vs principal
How each yearly payment is split, stacked to the full payment
Amortization trajectory
Outstanding balance by year
Amortization schedule
360 payments · every instalment split into principal and interest
360 of 360 rows
| #1 · Y1 | $2,528 | $362 | $2,167 | — | $2,167 | $399,638 |
|---|---|---|---|---|---|---|
| #2 · Y1 | $2,528 | $364 | $2,165 | — | $4,331 | $399,275 |
| #3 · Y1 | $2,528 | $366 | $2,163 | — | $6,494 | $398,909 |
| #4 · Y1 | $2,528 | $368 | $2,161 | — | $8,655 | $398,542 |
| #5 · Y1 | $2,528 | $370 | $2,159 | — | $10,814 | $398,172 |
| #6 · Y1 | $2,528 | $372 | $2,157 | — | $12,970 | $397,801 |
| #7 · Y1 | $2,528 | $374 | $2,155 | — | $15,125 | $397,427 |
| #8 · Y1 | $2,528 | $376 | $2,153 | — | $17,278 | $397,052 |
| #9 · Y1 | $2,528 | $378 | $2,151 | — | $19,429 | $396,674 |
| #10 · Y1 | $2,528 | $380 | $2,149 | — | $21,577 | $396,295 |
| #11 · Y1 | $2,528 | $382 | $2,147 | — | $23,724 | $395,913 |
| #12 · Y1 | $2,528 | $384 | $2,145 | — | $25,868 | $395,529 |
Model: nominal rate compounded monthly, equal (annuity) repayments, taxes and insurance held constant, no fees or early-repayment penalties. Mortgage insurance is indicated at 0.6% of the loan while the deposit is under 20%. Figures are illustrative - confirm the final numbers with your lender.
Keep exploring
Extra payment calculator
Model side-by-side payoff scenarios and see how extra principal cuts interest.
Target payoff calculator
Calculate the monthly payment needed to pay off your mortgage in 5, 10 or 15 years.
Payment formula guide
Step-by-step formula breakdown, by-hand examples and full PITI explanation.