Plain-English guides to every kind of US mortgage

Menu

Payments and schedules

Mortgage Payment Calculator With Taxes, Insurance and PMI

See what a home would really cost each month, not just principal and interest, but the taxes, insurance, HOA dues and mortgage insurance that lenders count too.

Last updated · Runs in your browser. Nothing you enter is stored or sent.

Mortgage payment

Your numbers

Advanced options

26 half-payments a year equal one extra monthly payment each year.

Rate defaults to the Freddie Mac weekly average (7.4%, as of Oct 15, 2026). Change it to your own quote.

Results

Estimated monthly payment $3,193

In plain words

On a $400,000 home with 10% down, you would borrow $360,000. Your estimated payment is $3,193 a month: $2,493 principal and interest, $400 property tax, $150 insurance, $150 mortgage insurance and $0 HOA dues.

Runs in your browser. Nothing you enter is stored or sent.

Key figures

  • Estimated monthly payment$3,193
  • Total interest$537,324
  • Total paid$1,113,324
  • Payoff dateOct 2056
  • PMI ends (78%)Nov 2036
  • Loan amount$360,000
Monthly payment breakdown
$3.2K
  • Principal and interest$2,49378%
  • Property tax$40013%
  • Homeowners insurance$1505%
  • Mortgage insurance (PMI)$1505%
Loan balance and interest paid over time
$0$200.0K$400.0K$600.0K1471013161922252830
  • Balance
  • Total interest so far
View chart as table
YearBalanceTotal interest so far
Year 1$356,616$26,527
Year 2$352,973$52,794
Year 3$349,051$78,783
Year 4$344,828$104,472
Year 5$340,283$129,837
Year 6$335,389$154,854
Year 7$330,121$179,496
Year 8$324,449$203,736
Year 9$318,343$227,540
Year 10$311,770$250,878
Year 11$304,693$273,712
Year 12$297,075$296,004
Year 13$288,873$317,713
Year 14$280,043$338,795
Year 15$270,538$359,200
Year 16$260,304$378,877
Year 17$249,287$397,771
Year 18$237,427$415,821
Year 19$224,658$432,963
Year 20$210,912$449,128
Year 21$196,113$464,240
Year 22$180,182$478,220
Year 23$163,030$490,979
Year 24$144,566$502,425
Year 25$124,688$512,458
Year 26$103,288$520,969
Year 27$80,249$527,841
Year 28$55,447$532,950
Year 29$28,746$536,159
Year 30$0$537,324

Compare scenarios

ScenarioEstimated monthly paymentTotal interestTotal paidPayoff date
Your numbers$3,193$537,324$1,113,324Oct 2056
15-year loan$4,017$237,028$701,878Oct 2041
30-year loan$3,193$537,324$1,113,324Oct 2056
20% down$2,766$477,622$995,622Oct 2056
Difference: 15-year loan+$824−$300,297−$411,447−180 months (15 yrs 0 mo)
Difference: 30-year loan0000
Difference: 20% down−$427−$59,703−$117,7030

Amortization schedule

YearPayment (P&I + extra)PrincipalInterestExtraMortgage insuranceTaxes, insurance, HOATotal housing costBalanceTotal interest so far
Year 1 · Nov 2026$29,911$3,384$26,527$0$1,800$6,600$38,311$356,616$26,527
Year 2 · Nov 2027$29,911$3,643$26,268$0$1,800$6,600$38,311$352,973$52,794
Year 3 · Nov 2028$29,911$3,922$25,989$0$1,800$6,600$38,311$349,051$78,783
Year 4 · Nov 2029$29,911$4,222$25,688$0$1,800$6,600$38,311$344,828$104,472
Year 5 · Nov 2030$29,911$4,546$25,365$0$1,800$6,600$38,311$340,283$129,837
Year 6 · Nov 2031$29,911$4,894$25,017$0$1,800$6,600$38,311$335,389$154,854
Year 7 · Nov 2032$29,911$5,268$24,642$0$1,800$6,600$38,311$330,121$179,496
Year 8 · Nov 2033$29,911$5,672$24,239$0$1,800$6,600$38,311$324,449$203,736
Year 9 · Nov 2034$29,911$6,106$23,805$0$1,800$6,600$38,311$318,343$227,540
Year 10 · Nov 2035$29,911$6,573$23,337$0$1,800$6,600$38,311$311,770$250,878
Year 11 · Nov 2036$29,911$7,077$22,834$0$0$6,600$36,511$304,693$273,712
Year 12 · Nov 2037$29,911$7,618$22,292$0$0$6,600$36,511$297,075$296,004
Year 13 · Nov 2038$29,911$8,202$21,709$0$0$6,600$36,511$288,873$317,713
Year 14 · Nov 2039$29,911$8,830$21,081$0$0$6,600$36,511$280,043$338,795
Year 15 · Nov 2040$29,911$9,506$20,405$0$0$6,600$36,511$270,538$359,200
Year 16 · Nov 2041$29,911$10,233$19,677$0$0$6,600$36,511$260,304$378,877
Year 17 · Nov 2042$29,911$11,017$18,894$0$0$6,600$36,511$249,287$397,771
Year 18 · Nov 2043$29,911$11,860$18,050$0$0$6,600$36,511$237,427$415,821
Year 19 · Nov 2044$29,911$12,769$17,142$0$0$6,600$36,511$224,658$432,963
Year 20 · Nov 2045$29,911$13,746$16,165$0$0$6,600$36,511$210,912$449,128
Year 21 · Nov 2046$29,911$14,799$15,112$0$0$6,600$36,511$196,113$464,240
Year 22 · Nov 2047$29,911$15,932$13,979$0$0$6,600$36,511$180,182$478,220
Year 23 · Nov 2048$29,911$17,151$12,759$0$0$6,600$36,511$163,030$490,979
Year 24 · Nov 2049$29,911$18,464$11,446$0$0$6,600$36,511$144,566$502,425
Year 25 · Nov 2050$29,911$19,878$10,033$0$0$6,600$36,511$124,688$512,458
Year 26 · Nov 2051$29,911$21,400$8,511$0$0$6,600$36,511$103,288$520,969
Year 27 · Nov 2052$29,911$23,038$6,872$0$0$6,600$36,511$80,249$527,841
Year 28 · Nov 2053$29,911$24,802$5,108$0$0$6,600$36,511$55,447$532,950
Year 29 · Nov 2054$29,911$26,701$3,210$0$0$6,600$36,511$28,746$536,159
Year 30 · Nov 2055$29,911$28,746$1,165$0$0$6,600$36,511$0$537,324
Totals$897,324$360,000$537,324$0$18,000$198,000$1,113,324

How to use this calculator

  1. Enter the home price and the percentage you plan to put down.
  2. Enter an interest rate. The box starts at the national weekly average; replace it with a quote from your lender.
  3. Choose the loan term, usually 30 or 15 years.
  4. Add the yearly property tax, yearly homeowners insurance and any monthly HOA dues.
  5. Adjust the PMI rate if you put less than 20% down, then read your monthly total and the plain-language summary.

A mortgage payment is more than the loan. Lenders look at your full housing cost, and so should you. This calculator adds the five common parts of a monthly payment so the number you see is close to what will actually leave your bank account.

How this mortgage payment calculator works

The calculator first works out the loan amount: home price minus your down payment. It then finds the principal and interest payment with the standard formula for a fully amortizing, fixed-rate loan:

M = P × r ÷ (1 − (1 + r)^−n)

Here P is the loan amount, r is the yearly rate divided by 12 (6.5% becomes 0.065 ÷ 12 = 0.005417), and n is the number of monthly payments (360 for 30 years). The other parts are simple monthly shares:

  • Property tax: yearly tax ÷ 12
  • Homeowners insurance: yearly premium ÷ 12
  • HOA dues: the monthly amount you enter
  • PMI: loan amount × PMI rate ÷ 12, but only when the loan is more than 80% of the price

The total is the sum of all five.

Worked examples

Example 1: 10% down on a $400,000 home

Assume a $400,000 home, 10% down, an assumed 6.5% rate on a 30-year loan, $4,800 a year in property tax, $1,800 a year in insurance, no HOA, and PMI at 0.5% a year.

  1. Down payment: $400,000 × 10% = $40,000, so the loan is $360,000.
  2. Principal and interest: about $2,275 a month.
  3. Property tax: $4,800 ÷ 12 = $400. Insurance: $1,800 ÷ 12 = $150.
  4. The loan is 90% of the price, so PMI applies: $360,000 × 0.5% ÷ 12 = $150.
  5. Total: about $2,975 a month.

Example 2: 20% down, 15-year loan, with HOA dues

Now take a $300,000 condo with 20% down ($60,000), an assumed 6.5% rate over 15 years, $3,600 tax, $1,500 insurance and $120 a month in HOA dues. The loan is $240,000. Principal and interest come to about $2,091, tax $300, insurance $125, HOA $120 and no PMI, because the loan is exactly 80% of the price. The total is about $2,636 a month.

The shorter term raises the payment, but the borrower pays off the home in half the time and pays far less interest in total.

What your result means

Your monthly total is the “housing payment” lenders use in your debt-to-income ratio (DTI). Many conventional loans approved by Fannie Mae’s automated system allow a total DTI up to 50%, and FHA’s standard manual guideline is 31% for housing and 43% for all debts. If your payment pushes you past those levels, try a lower price, a bigger down payment or paying down other debts. Our debt-to-income calculator shows where you stand.

Program rules that change the answer

Loan typeMortgage insurance in the paymentTypical minimum down
ConventionalPMI when under 20% down; can be removed later3% on some programs
FHAAnnual MIP for 11 years or the life of the loan, plus 1.75% upfront3.5% with a 580+ score
VANo monthly mortgage insurance; one-time funding fee unless exempt0%
USDAAnnual guarantee fee plus an upfront fee0%

For FHA, VA or USDA loans, set the PMI rate to zero here and add the program’s own charge with the FHA MIP calculator, VA funding fee calculator or USDA fee calculator.

Assumptions

  • Fixed interest rate for the whole term; no adjustable-rate changes.
  • Property tax and insurance stay the same each year (in real life they usually rise).
  • PMI is a flat yearly percentage of the original loan and stops being shown once the loan is 80% of the price or less.
  • The rate box starts at the latest national weekly average shown below the calculator, not an offer.
  • Closing costs and points are not included; see the closing cost calculator.

Common mistakes

  • Using only principal and interest. Taxes and insurance can add hundreds of dollars a month.
  • Using the seller’s old tax bill. Many counties reassess when a home sells, so the new bill may be higher.
  • Forgetting HOA dues. Condos and many new subdivisions charge them, and lenders count them.
  • Assuming the advertised rate. Your rate depends on your credit, down payment, points and loan type.
  • Ignoring rate sensitivity. In Example 1, a rate one point higher (an assumed 7.5%) raises principal and interest from about $2,275 to about $2,517 a month. Try a few rates before you set a budget.

Limits of this estimate

This is an educational estimate. Your lender’s Loan Estimate will show the real figures, including escrow cushions, mortgage insurance quotes and any points. Compare at least three Loan Estimates before you choose, and read our guide to types of mortgage loans if you are still deciding which program fits. A HUD-approved housing counselor can review the numbers with you for free or at low cost.

For context, the national average 30-year fixed rate was 7.40% as of October 15, 2026 (Freddie Mac). FHA, VA and USDA rates are set by each lender and often differ.Source: Freddie Mac Primary Mortgage Market Survey, via FRED

Frequently asked questions

What is included in a monthly mortgage payment?

Most payments include principal, interest, property tax and homeowners insurance, often called PITI. Many buyers also pay mortgage insurance and HOA dues. Lenders count all of these when they check whether you can afford the loan.

How is the principal and interest part calculated?

It uses the standard amortization formula: M = P × r ÷ (1 − (1 + r)^−n), where P is the loan amount, r is the monthly rate and n is the number of payments. The result stays the same every month on a fixed-rate loan.

Why is my lender's payment different from this calculator?

Lenders use your actual rate, your county's tax rate, your insurance quote and their own mortgage insurance pricing. Escrow accounts can also include a cushion of up to two months. Treat this result as a planning estimate.

When does PMI stop?

On a conventional loan you can ask to cancel PMI when your balance reaches 80% of the original value, and it ends automatically at 78% or at the loan's midpoint. Use our PMI removal calculator to estimate the month.

Does this calculator work for FHA loans?

It works for the principal, interest, tax and insurance parts. FHA charges its own mortgage insurance premium instead of PMI, so set the PMI rate to zero and use the FHA MIP calculator for that part.

Is a 15-year loan worth the higher payment?

A 15-year loan usually has a lower rate and costs far less interest overall, but the monthly payment is much higher. Choose it only if the larger payment still leaves room for savings and emergencies.

Are my numbers saved or sent anywhere?

No. The calculator runs in your browser. If you use the copy-link button, the numbers are placed in the link itself so you can share or bookmark them.

Sources

  1. When can I remove private mortgage insurance (PMI) from my loan?Consumer Financial Protection Bureau · as of October 2026
  2. What is an escrow or impound account?Consumer Financial Protection Bureau · as of October 2026
  3. Conforming Loan Limit ValuesFederal Housing Finance Agency · as of October 2026