Ad Space

Mortgage Calculator

Calculate your full monthly mortgage payment including principal, interest, property taxes, and insurance (PITI). See the complete amortization schedule.

$
$
%
%
$
$

Results

Monthly Payment (PITI)
$2,653.97
Principal & Interest
$2,128.97
Monthly Property Tax
$400.00
Monthly Insurance
$125.00
Loan Amount
$320,000.00
Down Payment
$80,000.00 (20.0%)
Total Interest Paid
$446,428.47
Total Cost of Home
$1,035,428.47

Principal vs. Interest by Year

View Full Amortization Schedule (360 payments)
MonthPaymentPrincipalInterestBalance
1$2,128.97$262.30$1,866.67$319,737.70
2$2,128.97$263.83$1,865.14$319,473.87
3$2,128.97$265.37$1,863.60$319,208.50
4$2,128.97$266.92$1,862.05$318,941.58
5$2,128.97$268.48$1,860.49$318,673.10
6$2,128.97$270.04$1,858.93$318,403.06
7$2,128.97$271.62$1,857.35$318,131.44
8$2,128.97$273.20$1,855.77$317,858.24
9$2,128.97$274.79$1,854.17$317,583.45
10$2,128.97$276.40$1,852.57$317,307.05
11$2,128.97$278.01$1,850.96$317,029.04
12$2,128.97$279.63$1,849.34$316,749.41
13$2,128.97$281.26$1,847.70$316,468.15
14$2,128.97$282.90$1,846.06$316,185.24
15$2,128.97$284.55$1,844.41$315,900.69
16$2,128.97$286.21$1,842.75$315,614.47
17$2,128.97$287.88$1,841.08$315,326.59
18$2,128.97$289.56$1,839.41$315,037.03
19$2,128.97$291.25$1,837.72$314,745.78
20$2,128.97$292.95$1,836.02$314,452.82
21$2,128.97$294.66$1,834.31$314,158.16
22$2,128.97$296.38$1,832.59$313,861.79
23$2,128.97$298.11$1,830.86$313,563.68
24$2,128.97$299.85$1,829.12$313,263.83
25$2,128.97$301.60$1,827.37$312,962.24
26$2,128.97$303.35$1,825.61$312,658.88
27$2,128.97$305.12$1,823.84$312,353.76
28$2,128.97$306.90$1,822.06$312,046.85
29$2,128.97$308.69$1,820.27$311,738.16
30$2,128.97$310.50$1,818.47$311,427.66
31$2,128.97$312.31$1,816.66$311,115.36
32$2,128.97$314.13$1,814.84$310,801.23
33$2,128.97$315.96$1,813.01$310,485.27
34$2,128.97$317.80$1,811.16$310,167.46
35$2,128.97$319.66$1,809.31$309,847.80
36$2,128.97$321.52$1,807.45$309,526.28
37$2,128.97$323.40$1,805.57$309,202.88
38$2,128.97$325.28$1,803.68$308,877.60
39$2,128.97$327.18$1,801.79$308,550.42
40$2,128.97$329.09$1,799.88$308,221.33
41$2,128.97$331.01$1,797.96$307,890.32
42$2,128.97$332.94$1,796.03$307,557.38
43$2,128.97$334.88$1,794.08$307,222.49
44$2,128.97$336.84$1,792.13$306,885.66
45$2,128.97$338.80$1,790.17$306,546.85
46$2,128.97$340.78$1,788.19$306,206.08
47$2,128.97$342.77$1,786.20$305,863.31
48$2,128.97$344.77$1,784.20$305,518.54
49$2,128.97$346.78$1,782.19$305,171.77
50$2,128.97$348.80$1,780.17$304,822.97
51$2,128.97$350.83$1,778.13$304,472.13
52$2,128.97$352.88$1,776.09$304,119.25
53$2,128.97$354.94$1,774.03$303,764.32
54$2,128.97$357.01$1,771.96$303,407.31
55$2,128.97$359.09$1,769.88$303,048.21
56$2,128.97$361.19$1,767.78$302,687.03
57$2,128.97$363.29$1,765.67$302,323.73
58$2,128.97$365.41$1,763.56$301,958.32
59$2,128.97$367.54$1,761.42$301,590.78
60$2,128.97$369.69$1,759.28$301,221.09
61$2,128.97$371.84$1,757.12$300,849.24
62$2,128.97$374.01$1,754.95$300,475.23
63$2,128.97$376.20$1,752.77$300,099.03
64$2,128.97$378.39$1,750.58$299,720.64
65$2,128.97$380.60$1,748.37$299,340.04
66$2,128.97$382.82$1,746.15$298,957.23
67$2,128.97$385.05$1,743.92$298,572.18
68$2,128.97$387.30$1,741.67$298,184.88
69$2,128.97$389.56$1,739.41$297,795.32
70$2,128.97$391.83$1,737.14$297,403.49
71$2,128.97$394.11$1,734.85$297,009.38
72$2,128.97$396.41$1,732.55$296,612.97
73$2,128.97$398.73$1,730.24$296,214.24
74$2,128.97$401.05$1,727.92$295,813.19
75$2,128.97$403.39$1,725.58$295,409.80
76$2,128.97$405.74$1,723.22$295,004.05
77$2,128.97$408.11$1,720.86$294,595.94
78$2,128.97$410.49$1,718.48$294,185.45
79$2,128.97$412.89$1,716.08$293,772.57
80$2,128.97$415.29$1,713.67$293,357.27
81$2,128.97$417.72$1,711.25$292,939.55
82$2,128.97$420.15$1,708.81$292,519.40
83$2,128.97$422.60$1,706.36$292,096.80
84$2,128.97$425.07$1,703.90$291,671.73
85$2,128.97$427.55$1,701.42$291,244.18
86$2,128.97$430.04$1,698.92$290,814.13
87$2,128.97$432.55$1,696.42$290,381.58
88$2,128.97$435.08$1,693.89$289,946.50
89$2,128.97$437.61$1,691.35$289,508.89
90$2,128.97$440.17$1,688.80$289,068.72
91$2,128.97$442.73$1,686.23$288,625.99
92$2,128.97$445.32$1,683.65$288,180.67
93$2,128.97$447.91$1,681.05$287,732.76
94$2,128.97$450.53$1,678.44$287,282.23
95$2,128.97$453.15$1,675.81$286,829.08
96$2,128.97$455.80$1,673.17$286,373.28
97$2,128.97$458.46$1,670.51$285,914.82
98$2,128.97$461.13$1,667.84$285,453.69
99$2,128.97$463.82$1,665.15$284,989.87
100$2,128.97$466.53$1,662.44$284,523.34
101$2,128.97$469.25$1,659.72$284,054.09
102$2,128.97$471.99$1,656.98$283,582.11
103$2,128.97$474.74$1,654.23$283,107.37
104$2,128.97$477.51$1,651.46$282,629.86
105$2,128.97$480.29$1,648.67$282,149.57
106$2,128.97$483.10$1,645.87$281,666.47
107$2,128.97$485.91$1,643.05$281,180.56
108$2,128.97$488.75$1,640.22$280,691.81
109$2,128.97$491.60$1,637.37$280,200.21
110$2,128.97$494.47$1,634.50$279,705.74
111$2,128.97$497.35$1,631.62$279,208.39
112$2,128.97$500.25$1,628.72$278,708.14
113$2,128.97$503.17$1,625.80$278,204.97
114$2,128.97$506.11$1,622.86$277,698.87
115$2,128.97$509.06$1,619.91$277,189.81
116$2,128.97$512.03$1,616.94$276,677.78
117$2,128.97$515.01$1,613.95$276,162.77
118$2,128.97$518.02$1,610.95$275,644.75
119$2,128.97$521.04$1,607.93$275,123.71
120$2,128.97$524.08$1,604.89$274,599.63
121$2,128.97$527.14$1,601.83$274,072.49
122$2,128.97$530.21$1,598.76$273,542.28
123$2,128.97$533.30$1,595.66$273,008.97
124$2,128.97$536.42$1,592.55$272,472.56
125$2,128.97$539.54$1,589.42$271,933.01
126$2,128.97$542.69$1,586.28$271,390.32
127$2,128.97$545.86$1,583.11$270,844.46
128$2,128.97$549.04$1,579.93$270,295.42
129$2,128.97$552.24$1,576.72$269,743.18
130$2,128.97$555.47$1,573.50$269,187.71
131$2,128.97$558.71$1,570.26$268,629.00
132$2,128.97$561.97$1,567.00$268,067.04
133$2,128.97$565.24$1,563.72$267,501.80
134$2,128.97$568.54$1,560.43$266,933.25
135$2,128.97$571.86$1,557.11$266,361.40
136$2,128.97$575.19$1,553.77$265,786.20
137$2,128.97$578.55$1,550.42$265,207.66
138$2,128.97$581.92$1,547.04$264,625.73
139$2,128.97$585.32$1,543.65$264,040.41
140$2,128.97$588.73$1,540.24$263,451.68
141$2,128.97$592.17$1,536.80$262,859.52
142$2,128.97$595.62$1,533.35$262,263.89
143$2,128.97$599.10$1,529.87$261,664.80
144$2,128.97$602.59$1,526.38$261,062.21
145$2,128.97$606.11$1,522.86$260,456.10
146$2,128.97$609.64$1,519.33$259,846.46
147$2,128.97$613.20$1,515.77$259,233.27
148$2,128.97$616.77$1,512.19$258,616.49
149$2,128.97$620.37$1,508.60$257,996.12
150$2,128.97$623.99$1,504.98$257,372.13
151$2,128.97$627.63$1,501.34$256,744.50
152$2,128.97$631.29$1,497.68$256,113.21
153$2,128.97$634.97$1,493.99$255,478.23
154$2,128.97$638.68$1,490.29$254,839.56
155$2,128.97$642.40$1,486.56$254,197.15
156$2,128.97$646.15$1,482.82$253,551.00
157$2,128.97$649.92$1,479.05$252,901.08
158$2,128.97$653.71$1,475.26$252,247.37
159$2,128.97$657.53$1,471.44$251,589.84
160$2,128.97$661.36$1,467.61$250,928.48
161$2,128.97$665.22$1,463.75$250,263.26
162$2,128.97$669.10$1,459.87$249,594.17
163$2,128.97$673.00$1,455.97$248,921.16
164$2,128.97$676.93$1,452.04$248,244.24
165$2,128.97$680.88$1,448.09$247,563.36
166$2,128.97$684.85$1,444.12$246,878.51
167$2,128.97$688.84$1,440.12$246,189.67
168$2,128.97$692.86$1,436.11$245,496.81
169$2,128.97$696.90$1,432.06$244,799.90
170$2,128.97$700.97$1,428.00$244,098.93
171$2,128.97$705.06$1,423.91$243,393.88
172$2,128.97$709.17$1,419.80$242,684.71
173$2,128.97$713.31$1,415.66$241,971.40
174$2,128.97$717.47$1,411.50$241,253.93
175$2,128.97$721.65$1,407.31$240,532.28
176$2,128.97$725.86$1,403.10$239,806.41
177$2,128.97$730.10$1,398.87$239,076.32
178$2,128.97$734.36$1,394.61$238,341.96
179$2,128.97$738.64$1,390.33$237,603.32
180$2,128.97$742.95$1,386.02$236,860.37
181$2,128.97$747.28$1,381.69$236,113.09
182$2,128.97$751.64$1,377.33$235,361.45
183$2,128.97$756.03$1,372.94$234,605.42
184$2,128.97$760.44$1,368.53$233,844.99
185$2,128.97$764.87$1,364.10$233,080.11
186$2,128.97$769.33$1,359.63$232,310.78
187$2,128.97$773.82$1,355.15$231,536.96
188$2,128.97$778.34$1,350.63$230,758.62
189$2,128.97$782.88$1,346.09$229,975.75
190$2,128.97$787.44$1,341.53$229,188.30
191$2,128.97$792.04$1,336.93$228,396.27
192$2,128.97$796.66$1,332.31$227,599.61
193$2,128.97$801.30$1,327.66$226,798.31
194$2,128.97$805.98$1,322.99$225,992.33
195$2,128.97$810.68$1,318.29$225,181.65
196$2,128.97$815.41$1,313.56$224,366.24
197$2,128.97$820.16$1,308.80$223,546.08
198$2,128.97$824.95$1,304.02$222,721.13
199$2,128.97$829.76$1,299.21$221,891.37
200$2,128.97$834.60$1,294.37$221,056.76
201$2,128.97$839.47$1,289.50$220,217.29
202$2,128.97$844.37$1,284.60$219,372.93
203$2,128.97$849.29$1,279.68$218,523.63
204$2,128.97$854.25$1,274.72$217,669.39
205$2,128.97$859.23$1,269.74$216,810.16
206$2,128.97$864.24$1,264.73$215,945.91
207$2,128.97$869.28$1,259.68$215,076.63
208$2,128.97$874.35$1,254.61$214,202.28
209$2,128.97$879.45$1,249.51$213,322.82
210$2,128.97$884.58$1,244.38$212,438.24
211$2,128.97$889.74$1,239.22$211,548.49
212$2,128.97$894.94$1,234.03$210,653.56
213$2,128.97$900.16$1,228.81$209,753.40
214$2,128.97$905.41$1,223.56$208,848.00
215$2,128.97$910.69$1,218.28$207,937.31
216$2,128.97$916.00$1,212.97$207,021.31
217$2,128.97$921.34$1,207.62$206,099.96
218$2,128.97$926.72$1,202.25$205,173.25
219$2,128.97$932.12$1,196.84$204,241.12
220$2,128.97$937.56$1,191.41$203,303.56
221$2,128.97$943.03$1,185.94$202,360.53
222$2,128.97$948.53$1,180.44$201,412.00
223$2,128.97$954.06$1,174.90$200,457.93
224$2,128.97$959.63$1,169.34$199,498.30
225$2,128.97$965.23$1,163.74$198,533.07
226$2,128.97$970.86$1,158.11$197,562.22
227$2,128.97$976.52$1,152.45$196,585.69
228$2,128.97$982.22$1,146.75$195,603.48
229$2,128.97$987.95$1,141.02$194,615.53
230$2,128.97$993.71$1,135.26$193,621.82
231$2,128.97$999.51$1,129.46$192,622.31
232$2,128.97$1,005.34$1,123.63$191,616.97
233$2,128.97$1,011.20$1,117.77$190,605.77
234$2,128.97$1,017.10$1,111.87$189,588.67
235$2,128.97$1,023.03$1,105.93$188,565.64
236$2,128.97$1,029.00$1,099.97$187,536.63
237$2,128.97$1,035.00$1,093.96$186,501.63
238$2,128.97$1,041.04$1,087.93$185,460.59
239$2,128.97$1,047.11$1,081.85$184,413.47
240$2,128.97$1,053.22$1,075.75$183,360.25
241$2,128.97$1,059.37$1,069.60$182,300.88
242$2,128.97$1,065.55$1,063.42$181,235.34
243$2,128.97$1,071.76$1,057.21$180,163.58
244$2,128.97$1,078.01$1,050.95$179,085.56
245$2,128.97$1,084.30$1,044.67$178,001.26
246$2,128.97$1,090.63$1,038.34$176,910.63
247$2,128.97$1,096.99$1,031.98$175,813.64
248$2,128.97$1,103.39$1,025.58$174,710.26
249$2,128.97$1,109.82$1,019.14$173,600.43
250$2,128.97$1,116.30$1,012.67$172,484.13
251$2,128.97$1,122.81$1,006.16$171,361.32
252$2,128.97$1,129.36$999.61$170,231.96
253$2,128.97$1,135.95$993.02$169,096.01
254$2,128.97$1,142.57$986.39$167,953.44
255$2,128.97$1,149.24$979.73$166,804.20
256$2,128.97$1,155.94$973.02$165,648.25
257$2,128.97$1,162.69$966.28$164,485.57
258$2,128.97$1,169.47$959.50$163,316.10
259$2,128.97$1,176.29$952.68$162,139.81
260$2,128.97$1,183.15$945.82$160,956.66
261$2,128.97$1,190.05$938.91$159,766.60
262$2,128.97$1,197.00$931.97$158,569.61
263$2,128.97$1,203.98$924.99$157,365.63
264$2,128.97$1,211.00$917.97$156,154.63
265$2,128.97$1,218.07$910.90$154,936.56
266$2,128.97$1,225.17$903.80$153,711.39
267$2,128.97$1,232.32$896.65$152,479.07
268$2,128.97$1,239.51$889.46$151,239.56
269$2,128.97$1,246.74$882.23$149,992.83
270$2,128.97$1,254.01$874.96$148,738.82
271$2,128.97$1,261.32$867.64$147,477.49
272$2,128.97$1,268.68$860.29$146,208.81
273$2,128.97$1,276.08$852.88$144,932.73
274$2,128.97$1,283.53$845.44$143,649.20
275$2,128.97$1,291.01$837.95$142,358.18
276$2,128.97$1,298.55$830.42$141,059.64
277$2,128.97$1,306.12$822.85$139,753.52
278$2,128.97$1,313.74$815.23$138,439.78
279$2,128.97$1,321.40$807.57$137,118.38
280$2,128.97$1,329.11$799.86$135,789.27
281$2,128.97$1,336.86$792.10$134,452.40
282$2,128.97$1,344.66$784.31$133,107.74
283$2,128.97$1,352.51$776.46$131,755.23
284$2,128.97$1,360.40$768.57$130,394.84
285$2,128.97$1,368.33$760.64$129,026.51
286$2,128.97$1,376.31$752.65$127,650.19
287$2,128.97$1,384.34$744.63$126,265.85
288$2,128.97$1,392.42$736.55$124,873.43
289$2,128.97$1,400.54$728.43$123,472.89
290$2,128.97$1,408.71$720.26$122,064.18
291$2,128.97$1,416.93$712.04$120,647.26
292$2,128.97$1,425.19$703.78$119,222.07
293$2,128.97$1,433.51$695.46$117,788.56
294$2,128.97$1,441.87$687.10$116,346.69
295$2,128.97$1,450.28$678.69$114,896.41
296$2,128.97$1,458.74$670.23$113,437.67
297$2,128.97$1,467.25$661.72$111,970.43
298$2,128.97$1,475.81$653.16$110,494.62
299$2,128.97$1,484.42$644.55$109,010.20
300$2,128.97$1,493.08$635.89$107,517.13
301$2,128.97$1,501.78$627.18$106,015.34
302$2,128.97$1,510.55$618.42$104,504.80
303$2,128.97$1,519.36$609.61$102,985.44
304$2,128.97$1,528.22$600.75$101,457.22
305$2,128.97$1,537.13$591.83$99,920.09
306$2,128.97$1,546.10$582.87$98,373.99
307$2,128.97$1,555.12$573.85$96,818.87
308$2,128.97$1,564.19$564.78$95,254.68
309$2,128.97$1,573.32$555.65$93,681.36
310$2,128.97$1,582.49$546.47$92,098.87
311$2,128.97$1,591.72$537.24$90,507.14
312$2,128.97$1,601.01$527.96$88,906.13
313$2,128.97$1,610.35$518.62$87,295.78
314$2,128.97$1,619.74$509.23$85,676.04
315$2,128.97$1,629.19$499.78$84,046.85
316$2,128.97$1,638.69$490.27$82,408.15
317$2,128.97$1,648.25$480.71$80,759.90
318$2,128.97$1,657.87$471.10$79,102.03
319$2,128.97$1,667.54$461.43$77,434.49
320$2,128.97$1,677.27$451.70$75,757.23
321$2,128.97$1,687.05$441.92$74,070.18
322$2,128.97$1,696.89$432.08$72,373.28
323$2,128.97$1,706.79$422.18$70,666.49
324$2,128.97$1,716.75$412.22$68,949.75
325$2,128.97$1,726.76$402.21$67,222.98
326$2,128.97$1,736.83$392.13$65,486.15
327$2,128.97$1,746.97$382.00$63,739.19
328$2,128.97$1,757.16$371.81$61,982.03
329$2,128.97$1,767.41$361.56$60,214.62
330$2,128.97$1,777.72$351.25$58,436.91
331$2,128.97$1,788.09$340.88$56,648.82
332$2,128.97$1,798.52$330.45$54,850.30
333$2,128.97$1,809.01$319.96$53,041.30
334$2,128.97$1,819.56$309.41$51,221.74
335$2,128.97$1,830.17$298.79$49,391.56
336$2,128.97$1,840.85$288.12$47,550.71
337$2,128.97$1,851.59$277.38$45,699.12
338$2,128.97$1,862.39$266.58$43,836.73
339$2,128.97$1,873.25$255.71$41,963.48
340$2,128.97$1,884.18$244.79$40,079.30
341$2,128.97$1,895.17$233.80$38,184.13
342$2,128.97$1,906.23$222.74$36,277.90
343$2,128.97$1,917.35$211.62$34,360.55
344$2,128.97$1,928.53$200.44$32,432.02
345$2,128.97$1,939.78$189.19$30,492.24
346$2,128.97$1,951.10$177.87$28,541.14
347$2,128.97$1,962.48$166.49$26,578.66
348$2,128.97$1,973.93$155.04$24,604.74
349$2,128.97$1,985.44$143.53$22,619.30
350$2,128.97$1,997.02$131.95$20,622.28
351$2,128.97$2,008.67$120.30$18,613.60
352$2,128.97$2,020.39$108.58$16,593.22
353$2,128.97$2,032.17$96.79$14,561.04
354$2,128.97$2,044.03$84.94$12,517.01
355$2,128.97$2,055.95$73.02$10,461.06
356$2,128.97$2,067.95$61.02$8,393.12
357$2,128.97$2,080.01$48.96$6,313.11
358$2,128.97$2,092.14$36.83$4,220.97
359$2,128.97$2,104.35$24.62$2,116.62
360$2,128.97$2,116.62$12.35$0.00

Frequently Asked Questions

How to Use the Mortgage Calculator

  1. 1. Enter the Home Price — the purchase price of the property.
  2. 2. Enter your Down Payment — the amount you will pay upfront (20% avoids PMI).
  3. 3. Enter the Annual Interest Rate from your lender's quote.
  4. 4. Select your Loan Term (30 years is most common).
  5. 5. Enter your estimated Property Tax Rate and annual insurance cost for a full PITI payment.
  6. 6. Check the amortization table to see every payment broken down month by month.

Related Calculators