Free tool

The whole monthly payment, not just the loan

Principal and interest are the half a lender quotes. Taxes, insurance, HOA and utilities are the half you also pay every month. Set the purchase price, the down payment and the rate, and read the real number — with the full amortization schedule, year by year, underneath it.

The loan

$
%
$
$
%
yrs

The rest of the monthly payment

$/mo
$/mo
$/mo
$/mo
Principal & interest
Total monthly payment
Total interest over the loan
Paid off

Where the monthly payment goes

Amortization, year by year

Every row is a year of payments; open one for its months. The bar is how much of that year's payments actually bought the house.

YearPayments made Principal paidInterest paid Principal shareBalance left

What this calculator includes that most leave out

A mortgage quote is principal and interest — the check that goes to the lender. What leaves your account each month is PITI and then some: property taxes and the insurance premium (usually escrowed into the same payment), HOA dues where they apply, and the utilities a landlord ends up carrying. This calculator asks for all of it and totals all of it, because deciding whether a payment is affordable on the P&I number alone is how a comfortable payment turns out not to be.

How the payment is computed

A fixed-rate mortgage charges interest monthly on whatever balance remains, and the level payment is set so the loan lands on exactly zero at the last month: payment = P·r(1+r)ⁿ ⁄ ((1+r)ⁿ−1), with P the loan amount, r the monthly rate and n the number of payments. Early on the balance is large, so most of the payment is interest; each month the balance falls slightly and the split shifts. The year-by-year table above shows the shift directly — the principal-share bar starts thin and widens every year.

What moves the number

The rate matters more than people expect and the term matters differently than people expect. A point of rate on a $400,000 loan moves the payment by roughly $250 a month, and moves the lifetime interest by tens of thousands. A shorter term raises the payment but collapses the interest: the same loan over 15 years instead of 30 roughly doubles the speed at which the balance falls while cutting total interest by more than half. Try both in the fields above — the schedule recomputes as you type, so the comparison costs nothing.

Reading the amortization schedule

Each year row totals that year's payments, splits them into principal and interest, and shows the balance still owed at year end. Open a year to see its twelve payments. Two things worth noticing: the month where principal overtakes interest for the first time — on a 30-year loan at recent rates it arrives shockingly late — and the way the final years are almost all principal, which is why the last stretch of a mortgage retires the balance so quickly.

If the property is one of several you own, the number a lender will ask about next is how the whole portfolio carries itself — the free Schedule of Real Estate Owned generator builds that document the same way this page builds the payment.

Questions people ask

What does PITI mean?
Principal, Interest, Taxes and Insurance — the four pieces of a real monthly housing payment. The loan itself sets the first two; property taxes and the insurance premium ride along, usually through an escrow account. A payment quoted without the TI half understates the real number by hundreds of dollars a month, which is why the calculator asks for them separately and totals all four.
Why is my early mortgage payment mostly interest?
Interest is charged on the balance still owed, and at the start the balance is the whole loan — so most of a level payment goes to interest and only a sliver to principal. Every month the balance falls a little further, the interest share shrinks, and the principal share grows. The amortization schedule lays this out payment by payment, which is also why extra principal paid early saves so much more than the same dollars paid late.

Track the loan you actually take

Record the real mortgage on the real property and the schedule stays current on its own — refinances, recasts and rate changes included, without losing the history.