Calculator

Mortgage Payment Calculator

Estimate your full monthly mortgage payment: principal and interest, property taxes, homeowners insurance, mortgage insurance and HOA dues, for conventional, FHA, VA and USDA loans.

Your numbers

$
5% of the price
$
Loan type
%
Term
Sets a typical property tax rate
%/yr
$/yr
$/mo

Estimated monthly payment

$2,668/mo

  • Principal and interest$2,10279%
  • Property tax$29211%
  • Home insurance$1506%
  • Mortgage insurance (PMI)$1255%
  • HOA dues$00%

Loan summary

Amount borrowed$332,500
Loan-to-value95%
Mortgage insurance rateEstimate; PMI is priced by credit score0.45%/yr
Total interest over 30 years$424,085
Total of principal and interest payments$756,585
Download PDF report
Lower your cash to closeFind down payment assistance programs you may qualify forCheck eligibility →

Figure 1

Where each year's payments go

Interest vs. principal on a $332,500 loan at 6.5% for 30 years.

Source: HouseBuyerGuides.com calculations. Principal and interest only; taxes, insurance and mortgage insurance are not included.

View data table
Year of the loanInterest paidPrincipal paid
1$21,503$3,716
2$21,254$3,965
3$20,989$4,231
4$20,705$4,514
5$20,403$4,817
6$20,080$5,139
7$19,736$5,483
8$19,369$5,851
9$18,977$6,242
10$18,559$6,660
11$18,113$7,107
12$17,637$7,582
13$17,129$8,090
14$16,587$8,632
15$16,009$9,210
16$15,393$9,827
17$14,734$10,485
18$14,032$11,187
19$13,283$11,937
20$12,484$12,736
21$11,631$13,589
22$10,720$14,499
23$9,749$15,470
24$8,713$16,506
25$7,608$17,612
26$6,428$18,791
27$5,170$20,050
28$3,827$21,392
29$2,395$22,825
30$866$24,354
Year-by-year amortization schedule
YearInterestPrincipalBalance
1$21,503$3,716$328,784
2$21,254$3,965$324,818
3$20,989$4,231$320,587
4$20,705$4,514$316,073
5$20,403$4,817$311,256
6$20,080$5,139$306,117
7$19,736$5,483$300,634
8$19,369$5,851$294,783
9$18,977$6,242$288,541
10$18,559$6,660$281,881
11$18,113$7,107$274,774
12$17,637$7,582$267,192
13$17,129$8,090$259,101
14$16,587$8,632$250,469
15$16,009$9,210$241,259
16$15,393$9,827$231,432
17$14,734$10,485$220,947
18$14,032$11,187$209,760
19$13,283$11,937$197,823
20$12,484$12,736$185,087
21$11,631$13,589$171,498
22$10,720$14,499$156,999
23$9,749$15,470$141,529
24$8,713$16,506$125,023
25$7,608$17,612$107,411
26$6,428$18,791$88,620
27$5,170$20,050$68,571
28$3,827$21,392$47,179
29$2,395$22,825$24,354
30$866$24,354$0

Estimates for planning only, not a loan offer or financial advice. Program rules checked October 22, 2026; property tax defaults from Census 2024 data. Your lender's Loan Estimate has your actual numbers.

Frequently asked questions

What is included in a mortgage payment?+
Principal and interest, plus property taxes and homeowners insurance (often paid through an escrow account), mortgage insurance if your loan requires it, and HOA dues if the home has them.
Why is my loan amount higher than the price minus my down payment?+
FHA, VA and USDA loans charge an upfront fee that most buyers add to the loan: 1.75% for FHA, 1.25% to 3.3% for VA unless you're exempt, and 1% for USDA.
When does mortgage insurance go away?+
Conventional PMI can be cancelled at 80% of the home's original value and ends automatically at 78%. FHA annual MIP lasts the life of the loan with less than 10% down, or 11 years with 10% or more. USDA's annual fee lasts the life of the loan.
What interest rate should I use?+
Use the rate on your Loan Estimate or a lender's quote for your credit score and loan type. The default is only an example.

Sources

Last verified October 22, 2026.