LIVE TOOL

Money

Mortgage Payment & Affordability Calculator

Estimate a fixed-rate mortgage payment, the full monthly housing cost, or a home-price budget.

Formula shown Browser calculation No sign-in

General tools / money

Mortgage payment and affordability

Separate principal and interest from taxes, insurance, HOA, and PMI—then inspect the complete payoff schedule.

PLANNING MODELFixed-rate monthly mortgageUser-entered costs and ratios
01
Mortgage scenario

Choose what to estimate

Calculation mode

Runs locally. Costs, rates, and ratios are your assumptions—not a loan offer or approval.

02
Calculated result

Estimated monthly housing cost

$2,799.03

$340,000.00 financed after $85,000.00 down. Principal and interest are $2,149.03 per month.

Principal & interest$2,149.03
Property tax$500.00
Insurance$150.00
HOA$0.00
PMI$0.00
Total housing payment$2,799.03
Down payment$85,000.00
Total interest$433,651.26
Actual payoff30 years
First-year principal$3,800.27
ASSUMPTIONS

Taxes, insurance, HOA, and PMI remain constant and do not reduce principal. Closing costs and lender rules are not included.

03 / payment schedule

Mortgage principal over time

360 monthly rows
Remaining mortgage principal$340,000.00$0.00
100%50%0%Start30 years

Annual summary

Mortgage principal and interest only
YearPrincipal this yearInterest this yearTotal paid to dateEnding balance
Year 1$3,800.27$21,988.11$25,788.38$336,199.73
Year 2$4,054.78$21,733.60$51,576.75$332,144.96
Year 3$4,326.33$21,462.04$77,365.13$327,818.62
Year 4$4,616.08$21,172.30$103,153.50$323,202.55
Year 5$4,925.22$20,863.15$128,941.88$318,277.32
Year 6$5,255.07$20,533.30$154,730.25$313,022.25
Year 7$5,607.02$20,181.36$180,518.63$307,415.23
Year 8$5,982.53$19,805.85$206,307.00$301,432.70
Year 9$6,383.19$19,405.19$232,095.38$295,049.51
Year 10$6,810.68$18,977.69$257,883.75$288,238.83
Year 11$7,266.81$18,521.57$283,672.13$280,972.02
Year 12$7,753.48$18,034.90$309,460.50$273,218.54
Year 13$8,272.74$17,515.63$335,248.88$264,945.80
Year 14$8,826.79$16,961.59$361,037.26$256,119.01
Year 15$9,417.93$16,370.44$386,825.63$246,701.08
Year 16$10,048.67$15,739.71$412,614.01$236,652.41
Year 17$10,721.65$15,066.73$438,402.38$225,930.77
Year 18$11,439.69$14,348.68$464,190.76$214,491.07
Year 19$12,205.83$13,582.54$489,979.13$202,285.24
Year 20$13,023.28$12,765.10$515,767.51$189,261.96
Year 21$13,895.47$11,892.90$541,555.88$175,366.49
Year 22$14,826.08$10,962.30$567,344.26$160,540.41
Year 23$15,819.01$9,969.37$593,132.63$144,721.40
Year 24$16,878.44$8,909.94$618,921.01$127,842.97
Year 25$18,008.82$7,779.56$644,709.38$109,834.15
Year 26$19,214.90$6,573.48$670,497.76$90,619.25
Year 27$20,501.76$5,286.62$696,286.13$70,117.49
Year 28$21,874.80$3,913.58$722,074.51$48,242.70
Year 29$23,339.79$2,448.58$747,862.89$24,902.90
Year 30$24,902.90$885.47$773,651.26$0.00
Monthly amortization rowsPage 1 of 15
PeriodPaymentPrincipalInterestExtraBalance
Month 1$2,149.03$307.36$1,841.67$0.00$339,692.64
Month 2$2,149.03$309.03$1,840.00$0.00$339,383.61
Month 3$2,149.03$310.70$1,838.33$0.00$339,072.90
Month 4$2,149.03$312.39$1,836.64$0.00$338,760.52
Month 5$2,149.03$314.08$1,834.95$0.00$338,446.44
Month 6$2,149.03$315.78$1,833.25$0.00$338,130.66
Month 7$2,149.03$317.49$1,831.54$0.00$337,813.17
Month 8$2,149.03$319.21$1,829.82$0.00$337,493.96
Month 9$2,149.03$320.94$1,828.09$0.00$337,173.02
Month 10$2,149.03$322.68$1,826.35$0.00$336,850.34
Month 11$2,149.03$324.43$1,824.61$0.00$336,525.92
Month 12$2,149.03$326.18$1,822.85$0.00$336,199.73
Month 13$2,149.03$327.95$1,821.08$0.00$335,871.78
Month 14$2,149.03$329.73$1,819.31$0.00$335,542.06
Month 15$2,149.03$331.51$1,817.52$0.00$335,210.55
Month 16$2,149.03$333.31$1,815.72$0.00$334,877.24
Month 17$2,149.03$335.11$1,813.92$0.00$334,542.13
Month 18$2,149.03$336.93$1,812.10$0.00$334,205.20
Month 19$2,149.03$338.75$1,810.28$0.00$333,866.44
Month 20$2,149.03$340.59$1,808.44$0.00$333,525.86
Month 21$2,149.03$342.43$1,806.60$0.00$333,183.42
Month 22$2,149.03$344.29$1,804.74$0.00$332,839.14
Month 23$2,149.03$346.15$1,802.88$0.00$332,492.98
Month 24$2,149.03$348.03$1,801.00$0.00$332,144.96
Rows 124 of 360

Method / assumptions / examples

How this calculation works

The result is deterministic: the same measurements always return the same estimate. Here is the relationship and where real-world results can differ.

01

Formula

Housing cost = principal and interest + taxes + insurance + HOA + PMI

The principal-and-interest payment uses M = P x i x (1 + i)^n / ((1 + i)^n - 1), where P is the purchase price minus the down payment, i is the annual rate divided by 12, and n is the number of monthly payments. Affordability starts with the smaller of the front-end housing budget and the back-end debt budget, subtracts taxes, insurance, HOA, and PMI, then solves the same payment formula backward for principal.

02

Worked example

Examples

$100,000 at 4% for 30 years

The fixed principal-and-interest payment is approximately $477.42 per month before taxes, insurance, HOA dues, or PMI.

$425,000 home with 20% down

A $85,000 down payment leaves a $340,000 mortgage. At 6.5% for 30 years, principal and interest are about $2,149.48 per month.

Affordability budget

The calculator applies both the front-end housing ratio and the back-end total-debt ratio, then shows which one limits the estimated price.

03

Common mistakes

What to check before using the result

  • Keep the principal-and-interest result separate from taxes, insurance, HOA dues, and PMI so you can see which assumption changes the total.
  • Use the affordability tab as a budget stress test, not as a preapproval. Lenders can use different income, debt, credit, reserve, and loan-program rules.
  • Enter PMI only when it applies. This model keeps PMI constant and does not predict when a servicer may cancel it.
  • Compare the cash down payment with closing costs and emergency reserves before treating the maximum price as a target.
04

FAQ

Frequently asked questions

Why is the total payment higher than principal and interest?

A typical housing payment can also include property taxes, homeowners insurance, HOA dues, and mortgage insurance. The breakdown keeps those estimates visible.

Does this calculate an adjustable-rate mortgage?

No. The schedule assumes the entered rate stays fixed for the full term. It does not model rate resets, interest-only periods, or balloon payments.

Will PMI disappear automatically in the schedule?

No. PMI is held constant because cancellation timing depends on the loan and servicing rules. Set it to zero when comparing a scenario without PMI.

Is the affordable price a lender approval?

No. It is a planning estimate based only on the income, debt, ratio, and cost assumptions shown. A lender may calculate qualifying income and debts differently.

05