Monthly Payment Breakdown
US-style PITI estimate with optional PMI and HOA dues.
Amortization Schedule
Shows the first year, then annual checkpoints for quick review.
| Month | Date | Payment | Principal | Interest | Balance |
|---|---|---|---|---|---|
| 1 | May 2026 | $2,205.23 | $292.73 | $1,912.50 | $339,707.27 |
| 2 | Jun 2026 | $2,205.23 | $294.38 | $1,910.85 | $339,412.89 |
| 3 | Jul 2026 | $2,205.23 | $296.04 | $1,909.20 | $339,116.85 |
| 4 | Aug 2026 | $2,205.23 | $297.70 | $1,907.53 | $338,819.15 |
| 5 | Sep 2026 | $2,205.23 | $299.38 | $1,905.86 | $338,519.77 |
| 6 | Oct 2026 | $2,205.23 | $301.06 | $1,904.17 | $338,218.71 |
| 7 | Nov 2026 | $2,205.23 | $302.75 | $1,902.48 | $337,915.96 |
| 8 | Dec 2026 | $2,205.23 | $304.46 | $1,900.78 | $337,611.50 |
| 9 | Jan 2027 | $2,205.23 | $306.17 | $1,899.06 | $337,305.34 |
| 10 | Feb 2027 | $2,205.23 | $307.89 | $1,897.34 | $336,997.44 |
| 11 | Mar 2027 | $2,205.23 | $309.62 | $1,895.61 | $336,687.82 |
| 12 | Apr 2027 | $2,205.23 | $311.36 | $1,893.87 | $336,376.46 |
| 24 | Apr 2028 | $2,205.23 | $333.04 | $1,872.19 | $332,500.61 |
| 36 | Apr 2029 | $2,205.23 | $356.23 | $1,849.00 | $328,354.90 |
| 48 | Apr 2030 | $2,205.23 | $381.04 | $1,824.20 | $323,920.54 |
| 60 | Apr 2031 | $2,205.23 | $407.57 | $1,797.67 | $319,177.41 |
| 72 | Apr 2032 | $2,205.23 | $435.95 | $1,769.29 | $314,104.04 |
| 84 | Apr 2033 | $2,205.23 | $466.30 | $1,738.93 | $308,677.41 |
| 96 | Apr 2034 | $2,205.23 | $498.77 | $1,706.47 | $302,872.94 |
| 108 | Apr 2035 | $2,205.23 | $533.50 | $1,671.74 | $296,664.31 |
| 120 | Apr 2036 | $2,205.23 | $570.64 | $1,634.59 | $290,023.40 |
| 132 | Apr 2037 | $2,205.23 | $610.37 | $1,594.86 | $282,920.09 |
| 144 | Apr 2038 | $2,205.23 | $652.87 | $1,552.36 | $275,322.19 |
| 156 | Apr 2039 | $2,205.23 | $698.33 | $1,506.90 | $267,195.26 |
| 168 | Apr 2040 | $2,205.23 | $746.96 | $1,458.28 | $258,502.47 |
| 180 | Apr 2041 | $2,205.23 | $798.96 | $1,406.27 | $249,204.42 |
| 192 | Apr 2042 | $2,205.23 | $854.59 | $1,350.64 | $239,258.97 |
| 204 | Apr 2043 | $2,205.23 | $914.10 | $1,291.14 | $228,621.04 |
| 216 | Apr 2044 | $2,205.23 | $977.75 | $1,227.49 | $217,242.41 |
| 228 | Apr 2045 | $2,205.23 | $1,045.82 | $1,159.41 | $205,071.51 |
| 240 | Apr 2046 | $2,205.23 | $1,118.64 | $1,086.59 | $192,053.17 |
| 252 | Apr 2047 | $2,205.23 | $1,196.53 | $1,008.70 | $178,128.40 |
| 264 | Apr 2048 | $2,205.23 | $1,279.84 | $925.39 | $163,234.07 |
| 276 | Apr 2049 | $2,205.23 | $1,368.96 | $836.28 | $147,302.68 |
| 288 | Apr 2050 | $2,205.23 | $1,464.27 | $740.96 | $130,262.01 |
| 300 | Apr 2051 | $2,205.23 | $1,566.23 | $639.01 | $112,034.85 |
| 312 | Apr 2052 | $2,205.23 | $1,675.28 | $529.95 | $92,538.56 |
| 324 | Apr 2053 | $2,205.23 | $1,791.93 | $413.31 | $71,684.79 |
| 336 | Apr 2054 | $2,205.23 | $1,916.70 | $288.54 | $49,379.01 |
| 348 | Apr 2055 | $2,205.23 | $2,050.15 | $155.08 | $25,520.13 |
| 360 | Apr 2056 | $2,205.23 | $2,192.90 | $12.34 | $0.00 |
You Might Also Like
Mortgage Calculator USA - Monthly Payment, PITI, PMI & Amortization Schedule
About this tool
Free US Mortgage Calculator for Monthly Home Loan Payments
This free mortgage calculator for US home buyers estimates the monthly cost of a home loan with the pieces people actually pay for: principal, interest, property tax, homeowners insurance, PMI, and HOA dues. Many simple house payment calculators show only principal and interest, which can make a home look more affordable than it really is. This calculator focuses on the full US payment picture so buyers can compare realistic scenarios before talking to a lender or making an offer.
Use it as a monthly mortgage payment calculator with taxes and insurance by entering the home price, down payment, interest rate, loan term, annual property tax, insurance premium, PMI assumption, and monthly HOA dues. You can enter down payment as a dollar amount or a percentage of purchase price, property tax as a percent or annual dollar amount, and insurance as monthly or annual cost. If your down payment is below 20%, the calculator automatically includes PMI and estimates when the loan balance reaches 80% of the original home price.
The amortization section shows how each payment is split between principal and interest. You can review the first year directly on the page, scan annual checkpoints, or download the complete month-by-month CSV schedule for spreadsheet planning. If you are comparing loan scenarios, pair this tool with the Freelance Invoice Generator for income documentation planning, the Daily Focus Log for move or closing tasks, or the Mini Kanban to track lender paperwork.
Features
- Calculate monthly mortgage payment for a US fixed-rate home loan in seconds
- Estimate full PITI payment with principal, interest, property tax, and homeowners insurance
- Add PMI automatically when the down payment is below 20 percent
- Include monthly HOA dues for condos, townhomes, and planned communities
- Enter down payment as either a dollar amount or percent of purchase price
- Use property tax as a yearly percent or annual dollar estimate
- Switch homeowners insurance between annual premium and monthly cost
- Compare 30-year, 20-year, 15-year, and 10-year mortgage terms
- See loan amount, down payment percentage, loan-to-value, and payoff date
- Download a full mortgage amortization schedule as CSV for spreadsheet review
- Copy a clean mortgage payment summary for notes, emails, or lender conversations
- Runs in the browser with no sign-up and no server-side storage
How to Use This US Mortgage Payment Calculator
- 1Enter the home price and down paymentStart with the expected purchase price. Then enter the down payment as a dollar amount or switch the mode to percent if you want to test 3%, 5%, 10%, or 20% down scenarios. The calculator updates the loan amount and loan-to-value immediately.
- 2Add the mortgage rate and loan termEnter the fixed mortgage interest rate from your lender quote or a realistic planning estimate. Choose a 30-year, 20-year, 15-year, or 10-year term. A shorter term usually raises the monthly payment but lowers total interest over the life of the loan.
- 3Estimate property taxesFor a mortgage calculator with property tax, enter your expected annual property tax rate, such as 1.1%, or switch the mode to annual dollars if you already have a county tax estimate. Property taxes vary widely across US counties, so local numbers matter.
- 4Add homeowners insurance and HOA duesEnter the homeowners insurance premium as an annual or monthly amount. If the property has HOA dues, add the monthly fee too. These costs are not part of principal and interest, but they are part of the real monthly housing budget.
- 5Review PMIIf the down payment is below 20%, the calculator includes PMI using the annual percentage or monthly amount you enter. PMI is a planning estimate, not a quote. Conventional loans, FHA loans, VA loans, and USDA loans can use different insurance or funding fee rules.
- 6Read the payment breakdownThe result card shows the estimated monthly payment. The breakdown bars separate principal and interest, property tax, homeowners insurance, PMI, and HOA. This makes it easier to spot which cost is driving the payment.
- 7Use the amortization scheduleThe table shows how the first year and later annual checkpoints split between principal and interest. Download the full CSV if you want to compare scenarios, make extra-payment models in a spreadsheet, or share the schedule with a partner.
Common Mortgage Planning Use Cases
Frequently Asked Questions
Enter the home price, down payment, mortgage interest rate, and loan term. The calculator uses the standard fixed-rate mortgage formula to estimate principal and interest, then adds property tax, homeowners insurance, PMI, and HOA dues to show a US-style monthly housing payment. This gives you a more realistic PITI estimate than a principal-and-interest-only calculator.
PITI stands for principal, interest, taxes, and insurance. Principal is the amount that reduces your loan balance, interest is the lender charge, property tax is usually collected through escrow, and homeowners insurance protects the property. Many US borrowers also need to include PMI if the down payment is below 20%, plus HOA dues if the home is in a community association.
A useful first estimate is to compare the full monthly housing payment against your monthly gross income and other debt payments. Lenders often look at debt-to-income ratios, but the exact limit depends on your credit, loan program, savings, and risk profile. Use the calculator to test different home prices, down payments, and rates so you can see how taxes, insurance, PMI, and HOA fees change the total payment.
Use the property tax field for either the annual tax rate as a percent of home value or a yearly dollar amount from a county tax estimate. Add homeowners insurance as an annual or monthly amount. The calculator converts those costs to monthly amounts and adds them to principal and interest. This is closer to the escrow payment many US homeowners make each month.
Private mortgage insurance is commonly required on conventional loans when the down payment is less than 20%, meaning the loan-to-value ratio is above 80%. This calculator automatically includes PMI only when the calculated loan-to-value is above 80%. It also estimates the month when the balance reaches 80% of the original home price, which is a common reference point for PMI removal discussions.
The principal and interest math works for any fixed-rate loan, but government-backed loans may include different mortgage insurance, funding fees, or guarantee fees. FHA loans use mortgage insurance premiums, VA loans may include a funding fee, and USDA loans may include upfront and annual guarantee fees. For those loans, use the PMI field as a rough monthly add-on or confirm the exact number with a lender.
The amortization schedule breaks each monthly principal-and-interest payment into interest paid and principal paid. Early in the loan, more of the payment goes to interest because the balance is high. Over time, the interest portion falls and the principal portion rises. The calculator shows the first year and annual checkpoints in the table, and you can download the full month-by-month schedule as a CSV file.
Use the rate from a current lender quote or preapproval if you have one. If you are still shopping, use a realistic market estimate for your credit profile, loan type, down payment, and location. Mortgage rates change frequently and can vary by points, fees, and lender, so the calculator is best used for planning scenarios rather than as a rate quote.
The calculator runs in your browser and does not send your home price, income assumptions, or loan information to a server. It stores the latest inputs in local browser storage so the page can remember your scenario if you refresh. Use Reset to clear the saved scenario from this browser.