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.