Mortgage Calculator with Taxes, PMI & Extra Payments
Estimate your complete monthly mortgage payment with principal, interest, taxes, insurance (PITI), PMI, and HOA. See your full amortization schedule and projected PMI drop-off date — 100% free and private.
Mortgage Loan Details
Enter your purchase price, down payment, interest rate, and loan term to estimate your monthly mortgage payment. Advanced options are available below.
Quick Settings
Home price, down payment, interest rate, and loan term drive your monthly payment estimate.
Principal & Interest alone: $2,075.51/mo
Loan Summary
Where Your Monthly Payment Goes
Monthly Breakdown
Lifetime Cost
133% of original loan amount
P&I ($747,188) + Taxes & Insurance
360 total monthly payments (30 yrs 0 mos)
Over the projected loan term, estimated interest is $427,188.
No PMI estimated. With a 20% or greater down payment, private mortgage insurance is not included in this estimate.
Amortization Schedule
Track how your principal balance decreases and equity builds over time.
| Year | Starting Balance | Principal Paid | Interest Paid | Ending Balance |
|---|---|---|---|---|
| Year 1 (2026) | $320,000 | $3,410 | $21,496 | $316,590 |
| Year 2 (2027) | $316,590 | $3,648 | $21,258 | $312,942 |
| Year 3 (2028) | $312,942 | $3,902 | $21,004 | $309,040 |
| Year 4 (2029) | $309,040 | $4,173 | $20,733 | $304,867 |
| Year 5 (2030) | $304,867 | $4,464 | $20,442 | $300,403 |
| Year 6 (2031) | $300,403 | $4,775 | $20,131 | $295,628 |
| Year 7 (2032) | $295,628 | $5,107 | $19,799 | $290,520 |
| Year 8 (2033) | $290,520 | $5,463 | $19,443 | $285,057 |
| Year 9 (2034) | $285,057 | $5,843 | $19,063 | $279,214 |
| Year 10 (2035) | $279,214 | $6,250 | $18,656 | $272,964 |
| Year 11 (2036) | $272,964 | $6,685 | $18,221 | $266,278 |
| Year 12 (2037) | $266,278 | $7,151 | $17,755 | $259,128 |
| Year 13 (2038) | $259,128 | $7,649 | $17,257 | $251,479 |
| Year 14 (2039) | $251,479 | $8,181 | $16,725 | $243,298 |
| Year 15 (2040) | $243,298 | $8,751 | $16,155 | $234,547 |
| Year 16 (2041) | $234,547 | $9,360 | $15,546 | $225,186 |
| Year 17 (2042) | $225,186 | $10,012 | $14,894 | $215,174 |
| Year 18 (2043) | $215,174 | $10,709 | $14,197 | $204,465 |
| Year 19 (2044) | $204,465 | $11,455 | $13,451 | $193,010 |
| Year 20 (2045) | $193,010 | $12,252 | $12,654 | $180,758 |
| Year 21 (2046) | $180,758 | $13,105 | $11,801 | $167,652 |
| Year 22 (2047) | $167,652 | $14,018 | $10,888 | $153,634 |
| Year 23 (2048) | $153,634 | $14,994 | $9,912 | $138,640 |
| Year 24 (2049) | $138,640 | $16,038 | $8,868 | $122,602 |
| Year 25 (2050) | $122,602 | $17,155 | $7,751 | $105,448 |
| Year 26 (2051) | $105,448 | $18,349 | $6,557 | $87,098 |
| Year 27 (2052) | $87,098 | $19,627 | $5,279 | $67,472 |
| Year 28 (2053) | $67,472 | $20,993 | $3,913 | $46,478 |
| Year 29 (2054) | $46,478 | $22,455 | $2,451 | $24,023 |
| Year 30 (2055) | $24,023 | $24,023 | $888 | $0 |
Not sure whether this payment fits your budget?
Try Mortgage Affordability →Educational purposes only. This Mortgage Calculator is a free informational tool, not financial advice. It estimates your monthly mortgage payment (PITI, PMI, and HOA) and provides amortization schedules based on your inputs. Actual loan terms, interest rates, closing costs, and insurance premiums may vary by lender, credit profile, property type, and jurisdiction. Consult a licensed mortgage loan officer or financial advisor for formal loan estimates and personalized advice.
Mortgage Calculation Methodology
Learn how this calculator estimates your monthly payment (PITI + PMI + HOA) and builds your amortization schedule.
1 What Is PITI? (Principal, Interest, Taxes & Insurance)
Your monthly housing payment consists of four core elements, commonly abbreviated as PITI:
- Principal (P): The portion of the payment that pays down your original loan balance.
- Interest (I): The cost of borrowing money paid to the lender, based on your annual percentage rate (APR).
- Taxes (T): Property taxes levied by your county and municipality, typically collected monthly into an escrow account.
- Insurance (I): Homeowner's hazard insurance protecting the property against fire and structural damage.
2 The Standard Amortization Formula
The base monthly Principal and Interest (P&I) is calculated using the standard fixed-rate mortgage amortization equation:
Where M = monthly payment, P = loan principal, r = monthly interest rate (annual rate ÷ 12), and n = total number of months (years × 12).
3 PMI Rules & Automatic Cancellation (HPA 1998)
If your down payment is under 20%, lenders require Private Mortgage Insurance (PMI) to protect against default. Under the federal Homeowners Protection Act of 1998 (HPA):
- Borrower-Requested Cancellation: You can request PMI cancellation once your principal balance reaches 80% of original value.
- Automatic Termination: The lender must automatically terminate PMI once your loan balance reaches 78% of the original home purchase price.
4 How Extra Principal Payments Accelerate Payoff
Every extra dollar paid specifically toward principal immediately reduces your outstanding loan balance. Because subsequent monthly interest charges are calculated on the lower balance, extra payments compound into massive lifetime interest savings and shorten your payoff schedule by years.
5 Worked Example: Standard 30-Year PITI Payment Breakdown
Suppose you purchase a $400,000 home with a 10% down payment ($40,000), borrowing $360,000 on a 30-year fixed loan at 6.50%:
- Standard monthly amortization compounding with constant interest rate over 360 or 180 months.
- PMI automatically terminates at 78% LTV pursuant to the Homeowners Protection Act of 1998.
- Escrow property taxes and hazard insurance are divided equally into 12 monthly installments.
- Does not calculate government loan guarantee fees (e.g. FHA upfront/annual MIP or VA funding fees).
- Excludes title search, recording fees, and closing transfer costs (see Closing Cost Calculator).
- Does not adjust for future local property tax reassessments or insurance rate inflation.
How Mortgage Payments and Amortization Work
Buying a home is the single largest financial transaction most people ever undertake. A comprehensive mortgage payment calculator is essential for understanding not just the headline price of a property, but the real month-to-month carrying cost of homeownership. Many first-time buyers mistakenly look only at the loan's base principal and interest, overlooking property taxes, homeowners insurance, private mortgage insurance (PMI), and HOA dues. This PITI calculator provides a complete, accurate estimate of your true housing payment.
Before committing to a purchase, use this tool in tandem with our Mortgage Affordability Calculator to ensure your target housing payment comfortably satisfies conventional debt-to-income (DTI) thresholds.
Understanding the Four Elements of PITI
Lenders calculate your monthly mortgage payment as a composite figure called PITI:
- Principal: The money that directly repays your loan balance. Early in your mortgage, only a small fraction of your payment goes toward principal; over time, this reverses as equity builds.
- Interest: The fee charged by the lender for borrowing funds, determined by your loan rate. According to IRS Topic 504, mortgage interest on primary homes may be tax-deductible for itemizers.
- Taxes: Real estate property taxes assessed by your municipal and county tax authorities. Your mortgage servicer collects 1/12th of this estimated annual tax bill each month in an escrow account.
- Insurance: Hazard and homeowners insurance protecting the physical structure. Like taxes, this is held in escrow and paid out annually by your lender.
The Mechanics of Loan Amortization: Why Interest is Front-Loaded
Fixed-rate mortgages use an amortization schedule designed to keep your total monthly Principal and Interest payment exactly the same for all 360 months (on a 30-year loan). However, the internal distribution between principal and interest shifts constantly:
Because interest is calculated as a percentage of your remaining unpaid balance, the interest charge is highest in Month 1 when your loan balance is largest. On a $320,000 mortgage at 6.75%, your first monthly P&I payment of $2,075 includes approximately $1,800 in interest and only $275 in principal.
By Year 15, the split becomes roughly 50/50. By Year 25, the vast majority of your monthly payment goes toward eliminating principal. This mathematical reality is why making even small extra principal payments during the first five years yields such extraordinary long-term savings.
How PMI Works and When It Automatically Drops Off
When buying a home with less than 20% down, conventional lenders require Private Mortgage Insurance (PMI). PMI protects the lender in case you default on the loan. It typically costs between 0.5% and 1.5% of your original loan amount annually ($125–$375/month on a $300,000 loan).
Under the federal Homeowners Protection Act of 1998:
- At 80% Loan-to-Value (LTV): You have the legal right to submit a written request to your lender to cancel PMI once your regular payments bring your principal down to 80% of original value.
- At 78% LTV: The lender is legally required to automatically terminate PMI, provided your payments are current.
Our calculator projects your exact PMI drop-off month and date so you know precisely when to expect this monthly expense to disappear.
15-Year vs. 30-Year Mortgages: The Lifetime Cost Tradeoff
Choosing between a 15-year and a 30-year fixed loan is a balance between monthly cash-flow flexibility and total interest expense:
- 30-Year Mortgage: Lower required monthly payments give you breathing room to fund retirement accounts via a 401(k) or Roth IRA and invest for long-term growth. However, total interest paid often exceeds the original home loan itself.
- 15-Year Mortgage: Higher monthly payments build equity at rapid speed, offer lower interest rates (typically 0.5%–0.75% lower), and save $150,000–$250,000 in total interest on an average loan.
A popular middle ground is securing a 30-year mortgage for cash-flow safety, while voluntarily paying extra principal each month whenever your budget allows.
The Power of Extra Principal Payments
Because mortgage interest is charged monthly on your outstanding balance, prepaying principal delivers an immediate, risk-free return equal to your mortgage rate.
For example, adding $250 per month to a $320,000 30-year loan at 6.75% eliminates nearly 7 years of payments and saves over $100,000 in total interest. Use the "Extra Monthly Principal" input above to simulate custom payoff schedules. If you are comparing your existing mortgage to new market rates, evaluate refinancing options with our Refinance Calculator.
Common Mortgage Pitfalls to Avoid
- Ignoring Property Tax Increases: Property taxes can rise after purchase when the local municipality reassesses the home at its new purchase price.
- Overlooking HOA Special Assessments: In condominium and planned communities, HOA dues can increase, and unexpected capital repairs may result in lump-sum assessments.
- Draining All Savings on the Down Payment: Keep at least 3 to 6 months of living expenses in an emergency fund rather than putting every dollar toward the down payment.
- Not Shopping Multiple Lenders: The CFPB reports that obtaining loan estimates from at least three different lenders saves borrowers an average of $3,000 in upfront costs and thousands in interest.
Frequently Asked Questions
How is a monthly mortgage payment calculated?
What is included in a PITI mortgage payment?
How much is Private Mortgage Insurance (PMI) and when does it go away?
What is the difference between a 15-year and a 30-year mortgage?
How do extra principal payments affect my mortgage payoff?
How do property taxes and homeowners insurance affect my monthly payment?
What are closing costs and are they included in the monthly payment?
How does interest rate affect my purchasing power?
Is my financial data kept private on this website?
Explore Related Financial Calculators
Integrate your home purchase into your broader financial plan. Model affordability, explore refinancing, pay off high-interest debt, and track net worth.
Find out the maximum home price you can afford based on income, debts, and 28/36 DTI rules.
See how your down payment affects loan size, monthly payment, PMI removal, and cash to close.
Estimate buyer closing costs, settlement fees, transfer taxes, and total cash to close by state.
Compare the total cost of renting vs. buying a home, find your break-even point, and model opportunity costs.
Calculate rental property capitalization rates, analyze net operating income, or solve for property value.
Compare your current mortgage vs. refinancing to calculate break-even and lifetime interest savings.
Compare snowball vs. avalanche strategies to pay off non-mortgage debt faster.
Model early retirement scenarios and see how housing expenses impact your financial independence date.
Track home equity, mortgage liability, and total net worth over time.
See how savings grow with compound interest and compare investing vs. paying off your mortgage early.
Optimize retirement contributions alongside your monthly mortgage obligations.
Project tax-free investment growth for wealth building alongside real estate equity.