Mortgage Calculator
For a home you are buying. Price, down payment, rate and term give you the payment — then the escrow items give you the figure that actually leaves your account each month, on every row of the schedule.
Private by design. Your numbers stay on this device.
Educational estimates only. Not financial, tax, or lending advice.
Why the quoted payment is never the real one
A lender quotes principal and interest. That is the part of the payment that retires the loan, and it is usually well under what you actually pay. On top of it sit property tax, homeowners insurance, mortgage insurance if your down payment is under 20%, and HOA dues if the property has them — together often a third of the total.
This calculator shows both figures and the split between them, because the gap is what makes a house that looked affordable stop being affordable. Already have a mortgage? The calculators below work on the loan you already hold rather than one you are taking out.
Monthly principal & interest
$2,023
Taxes, insurance and any mortgage insurance are not in this figure. Open the block above to add them — on a typical home they add a quarter to a half again on top.
- Loan amount
- $320,000
- Total of P&I payments
- $728,141
- Total interest
- $408,141
- Payoff date
- Dec 01, 2055
Where the money goes
Over the full term you repay $320,000 of principal and $408,141 of interest — 128% of what you borrowed.
Balance over time
The curve is flat early because almost every dollar goes to interest at the start.
Amortization schedule
By year. Open a year to see its months.
| Year | Dates | Beginning balance | Total paid | Principal | Interest | Ending balance | Taxes & insurance | Mortgage insurance | HOA | Total cost for the year |
|---|---|---|---|---|---|---|---|---|---|---|
| Jan 01, 2026 – Dec 01, 2026 | $320,000.00 | $24,271.44 | $3,576.76 | $20,694.68 | $316,423.24 | — | — | — | $24,271.44 | |
| Jan 01, 2027 – Dec 01, 2027 | $316,423.24 | $24,271.44 | $3,816.28 | $20,455.16 | $312,606.96 | — | — | — | $24,271.44 | |
| Jan 01, 2028 – Dec 01, 2028 | $312,606.96 | $24,271.44 | $4,071.88 | $20,199.56 | $308,535.08 | — | — | — | $24,271.44 | |
| Jan 01, 2029 – Dec 01, 2029 | $308,535.08 | $24,271.44 | $4,344.57 | $19,926.87 | $304,190.51 | — | — | — | $24,271.44 | |
| Jan 01, 2030 – Dec 01, 2030 | $304,190.51 | $24,271.44 | $4,635.54 | $19,635.90 | $299,554.97 | — | — | — | $24,271.44 | |
| Jan 01, 2031 – Dec 01, 2031 | $299,554.97 | $24,271.44 | $4,946.00 | $19,325.44 | $294,608.97 | — | — | — | $24,271.44 | |
| Jan 01, 2032 – Dec 01, 2032 | $294,608.97 | $24,271.44 | $5,277.22 | $18,994.22 | $289,331.75 | — | — | — | $24,271.44 | |
| Jan 01, 2033 – Dec 01, 2033 | $289,331.75 | $24,271.44 | $5,630.65 | $18,640.79 | $283,701.10 | — | — | — | $24,271.44 | |
| Jan 01, 2034 – Dec 01, 2034 | $283,701.10 | $24,271.44 | $6,007.75 | $18,263.69 | $277,693.35 | — | — | — | $24,271.44 | |
| Jan 01, 2035 – Dec 01, 2035 | $277,693.35 | $24,271.44 | $6,410.11 | $17,861.33 | $271,283.24 | — | — | — | $24,271.44 | |
| Jan 01, 2036 – Dec 01, 2036 | $271,283.24 | $24,271.44 | $6,839.41 | $17,432.03 | $264,443.83 | — | — | — | $24,271.44 | |
| Jan 01, 2037 – Dec 01, 2037 | $264,443.83 | $24,271.44 | $7,297.46 | $16,973.98 | $257,146.37 | — | — | — | $24,271.44 | |
| Jan 01, 2038 – Dec 01, 2038 | $257,146.37 | $24,271.44 | $7,786.17 | $16,485.27 | $249,360.20 | — | — | — | $24,271.44 | |
| Jan 01, 2039 – Dec 01, 2039 | $249,360.20 | $24,271.44 | $8,307.62 | $15,963.82 | $241,052.58 | — | — | — | $24,271.44 | |
| Jan 01, 2040 – Dec 01, 2040 | $241,052.58 | $24,271.44 | $8,864.02 | $15,407.42 | $232,188.56 | — | — | — | $24,271.44 | |
| Jan 01, 2041 – Dec 01, 2041 | $232,188.56 | $24,271.44 | $9,457.63 | $14,813.81 | $222,730.93 | — | — | — | $24,271.44 | |
| Jan 01, 2042 – Dec 01, 2042 | $222,730.93 | $24,271.44 | $10,091.05 | $14,180.39 | $212,639.88 | — | — | — | $24,271.44 | |
| Jan 01, 2043 – Dec 01, 2043 | $212,639.88 | $24,271.44 | $10,766.86 | $13,504.58 | $201,873.02 | — | — | — | $24,271.44 | |
| Jan 01, 2044 – Dec 01, 2044 | $201,873.02 | $24,271.44 | $11,487.93 | $12,783.51 | $190,385.09 | — | — | — | $24,271.44 | |
| Jan 01, 2045 – Dec 01, 2045 | $190,385.09 | $24,271.44 | $12,257.30 | $12,014.14 | $178,127.79 | — | — | — | $24,271.44 | |
| Jan 01, 2046 – Dec 01, 2046 | $178,127.79 | $24,271.44 | $13,078.20 | $11,193.24 | $165,049.59 | — | — | — | $24,271.44 | |
| Jan 01, 2047 – Dec 01, 2047 | $165,049.59 | $24,271.44 | $13,954.06 | $10,317.38 | $151,095.53 | — | — | — | $24,271.44 | |
| Jan 01, 2048 – Dec 01, 2048 | $151,095.53 | $24,271.44 | $14,888.61 | $9,382.83 | $136,206.92 | — | — | — | $24,271.44 | |
| Jan 01, 2049 – Dec 01, 2049 | $136,206.92 | $24,271.44 | $15,885.71 | $8,385.73 | $120,321.21 | — | — | — | $24,271.44 | |
| Jan 01, 2050 – Dec 01, 2050 | $120,321.21 | $24,271.44 | $16,949.60 | $7,321.84 | $103,371.61 | — | — | — | $24,271.44 | |
| Jan 01, 2051 – Dec 01, 2051 | $103,371.61 | $24,271.44 | $18,084.76 | $6,186.68 | $85,286.85 | — | — | — | $24,271.44 | |
| Jan 01, 2052 – Dec 01, 2052 | $85,286.85 | $24,271.44 | $19,295.92 | $4,975.52 | $65,990.93 | — | — | — | $24,271.44 | |
| Jan 01, 2053 – Dec 01, 2053 | $65,990.93 | $24,271.44 | $20,588.22 | $3,683.22 | $45,402.71 | — | — | — | $24,271.44 | |
| Jan 01, 2054 – Dec 01, 2054 | $45,402.71 | $24,271.44 | $21,967.04 | $2,304.40 | $23,435.67 | — | — | — | $24,271.44 | |
| Jan 01, 2055 – Dec 01, 2055 | $23,435.67 | $24,268.88 | $23,435.67 | $833.21 | $0.00 | — | — | — | $24,268.88 |
Already have a mortgage?
Compare refinancing, a cash-out, a HELOC, a recast, and extra payments side by side over the years you actually plan to stay — not over a full thirty-year term you probably will not see out.
How mortgage amortization works
Three lines of arithmetic, repeated once a month for thirty years.
Each month, interest is calculated on the balance you still owe: balance × (annual rate ÷ 12). Whatever remains of your payment goes to principal. Because the balance falls a little each month, the interest portion shrinks and the principal portion grows — every month, for the life of the loan.
That is why early payments are so interest-heavy. On a 30-year loan at 6.5%, roughly three-quarters of the first payment is interest. It takes about eighteen years before principal and interest are even.
interest = balance × (rate ÷ 12)
principal = payment − interest
new balance = balance − principal − extra principal
What each column means
The first seven columns retire the loan. The last four are what you actually pay.
| Column | What it tells you |
|---|---|
| Month | The payment number, counting from your first payment |
| Payment date | When that payment is due, based on your start date |
| Beginning balance | What you owed before the payment |
| Payment | The scheduled principal and interest collected |
| Principal | The part that reduces what you owe |
| Interest | The part that is the cost of borrowing — it buys you nothing |
| Ending balance | What you owe after the payment |
| Taxes & insurance | The escrow portion: property tax and homeowners insurance, one twelfth of each annual figure |
| Mortgage insurance | Charged while the balance is above 80% of the purchase price, and nothing after |
| HOA | Dues, if the property has them — never escrowed by the lender, but still money out |
| Total monthly cost | Everything above added together: the figure that leaves your account |
The escrow columns are level across the schedule as entered. Real tax bills and premiums move every year, often faster than inflation, and this calculator does not pretend to know by how much — it holds them steady so the effect of the loan itself stays readable.
The final payment is normally a few dollars different from the others. That is not an error: the scheduled payment is rounded to whole cents, and the small rounding difference accumulates over the term. Servicers absorb it into the last payment rather than issuing an extra bill, and this calculator does the same.
Why the front-loading matters for real decisions
It is the reason two of the most common mortgage moves backfire.
The interest-heavy start is not a lender trick — it falls directly out of charging interest on the outstanding balance. But it has two consequences worth acting on:
- Refinancing resets you to the start of the curve. Eight years into a 30-year loan you have finally reached the part where meaningful principal is being retired. A fresh 30-year term puts you back at the interest-heavy beginning, which is how a lower rate can still produce more total interest. The refinance calculator shows the break-even that decides it.
- Early extra payments are disproportionately powerful. A dollar of principal removed in year two eliminates far more future interest than the same dollar in year twenty. See the extra payment calculator.
Downloading and printing
Both work entirely offline, in your browser.
Download CSV generates the file locally — no server sees your figures. The file includes a UTF-8 byte-order mark so Excel reads currency symbols correctly, uses CRLF line endings, and writes numbers unformatted so spreadsheets parse them as values rather than text. It opens directly in Excel, Google Sheets and Numbers, and carries the escrow columns and the total alongside principal and interest.
Print results uses a dedicated print stylesheet that removes navigation, buttons and the reserved ad space, keeps table headers repeating across pages, and avoids breaking rows in half. It produces a clean PDF through your browser’s “Save as PDF” option.
Amortization schedule questions
- How is each month's interest calculated?
- Interest for a month equals the remaining balance multiplied by the monthly rate, which is the annual rate divided by twelve. Whatever is left of the payment goes to principal. Because the balance falls each month, the interest portion shrinks and the principal portion grows.
- Why is so much of my early payment interest?
- Because interest is charged on the balance, and the balance is at its largest at the start. On a 30-year loan at 6.5%, roughly three-quarters of the first payment is interest. This front-loading is exactly why refinancing into a fresh 30-year term can raise total interest even at a lower rate.
- Can I download the amortization schedule?
- Yes. Every scenario has a Download CSV button that generates the file in your browser with no server involved. The file opens directly in Excel, Google Sheets and Numbers, with numbers written unformatted so spreadsheets parse them as values rather than text.
Related calculators
- RefinanceWhat a rate-and-term refinance costs, and how long it takes to repay its closing costs.
- Cash-out refinanceReplacing your mortgage with a larger one and taking the difference as cash.
- HELOCA variable line behind your first mortgage, with the payment step-up modelled.
- Home equity loanA fixed second mortgage: one lump sum, one rate, one payment that never moves.
- Mortgage recastA lump sum plus a re-amortization, keeping your existing rate and payoff date.
- Extra paymentsWhat extra principal does to your payoff date and your total interest.