Mortgage Calculator – Monthly Payment with Taxes & PMI
Can you afford this home?
A mortgage is likely the largest financial commitment you'll ever make — and the number a lender quotes you (principal + interest) is never the number you'll actually pay each month. This calculator gives you the full picture: principal, interest, property taxes, homeowner's insurance, PMI if your down payment is under 20%, and any HOA fees. That's your real housing payment. Most first-time buyers are surprised by the gap. On a $400,000 home with 10% down at 7%, the P&I payment is $2,394/month. Add $400/month in property taxes, $120 in insurance, and $175 in PMI and you're at $3,089 — nearly 30% higher than the headline number. Use this before making an offer, when comparing home prices, and when deciding whether to put 20% down to eliminate PMI. The amortization schedule shows how each payment splits between interest and principal — in the first year of a 30-year mortgage at 7%, over 80% of every payment is interest. That context changes how you think about extra principal payments and loan term choices. This tool is also essential for refinancing decisions: swap in the new rate and term to see whether the monthly savings justify the closing costs and how long the break-even takes.
- ·Assumes a fixed interest rate for the full loan term (not an adjustable-rate mortgage)
- ·Property tax is calculated as an annual percentage of the purchase price, divided by 12
- ·PMI is estimated at 0.5–1.0% of the loan amount annually; actual rate varies by lender and credit score
- ·Does not account for tax deductibility of mortgage interest (consult a tax advisor)
- ·Closing costs are not included in the payment estimate
Monthly P&I uses the standard amortization formula: M = P × [r(1+r)^n] / [(1+r)^n – 1] Where: M = monthly payment · P = loan principal (purchase price minus down payment) · r = monthly interest rate (annual rate ÷ 12) · n = total payments (term in years × 12). Example: $360,000 loan at 7% over 30 years → r = 0.005833, n = 360 → M = $2,395/month P&I. Total monthly payment = P&I + (annual property tax ÷ 12) + (annual insurance ÷ 12) + PMI (if down < 20%) + HOA. PMI is typically 0.5%–1.0% of the loan amount per year, required until you reach 20% equity.
- →Before making an offer — know your true monthly obligation, not just P&I
- →Comparing a 15-year vs. 30-year mortgage — see the total interest difference side by side
- →Deciding whether to put 20% down to eliminate PMI vs. invest the difference
- →Evaluating a refinance — plug in the new rate to see actual monthly savings and break-even
- →Stress-testing your budget: what happens if your income drops 15%?
Example 1: First-time buyer with 10% down
Inputs: Home: $375,000 · Down: $37,500 (10%) · Loan: $337,500 · Rate: 7.0% · Term: 30 yr · Tax: 1.2%/yr · Insurance: $1,440/yr · PMI: 0.7%
Result: P&I: $2,246 · Tax: $375 · Insurance: $120 · PMI: $197 · Total: $2,938/month · Total interest (30 yr): $471,000
The real payment is 31% higher than the P&I alone. The $197/month PMI disappears once you reach 20% equity — roughly 9 years at minimum payments — freeing up cash to redirect toward principal or savings.
Example 2: 20% down to eliminate PMI
Inputs: Home: $375,000 · Down: $75,000 (20%) · Loan: $300,000 · Rate: 7.0% · Term: 30 yr · Tax: 1.2%/yr · Insurance: $1,440/yr
Result: P&I: $1,996 · Tax: $375 · Insurance: $120 · PMI: $0 · Total: $2,491/month · Total interest: $418,560
The extra $37,500 down saves $197/month in PMI and $52,440 in total interest. The break-even on the additional down payment via PMI savings alone is about 16 years — but the lower payment also improves your debt-to-income ratio for future borrowing.
🏠 Mortgage Calculator
Monthly Payment · PITI Breakdown · Amortization · Rate & Term Scenarios
Results update in real time. Includes principal, interest, taxes, insurance, PMI, and HOA.
Only applies if down payment < 20%
For affordability ratio
About This Calculator
This mortgage calculator computes monthly payment and amortization in real time from 9 inputs. Formula: monthlyPI = loan × (r × (1+r)^n) / ((1+r)^n − 1) where r = rate/12, n = term×12. Monthly PITI = PI + (price × taxRate/100)/12 + insurance/12 + PMI (if down < 20%) + HOA. Full amortization schedule: month i, interest = balance × r, principal = payment − interest, balance = max(0, prev − principal). Affordability score (0-100): housing ratio component (max 40pts, 28% threshold) + down payment component (max 35pts, 20% threshold) + rate component (max 25pts). Tiers: Comfortably Affordable (75+), Affordable (55+), Borderline (38+), Stretching (25+), Overextended. Equity assumes 3%/yr appreciation. All 9 inputs update in real time.
The Overview tab renders a donut PieChart of PITI components (P&I in tier accent, tax amber, insurance indigo, PMI red, HOA violet) with side legend showing % and $/mo, then a dual AreaChart of home equity (solid tier accent, gradient fill) vs remaining balance (dashed indigo) over the loan term assuming 3% annual appreciation, then 4 key insights (affordability summary, total interest + rate/term alternatives, PMI analysis, rate sensitivity). The Breakdown tab renders a BarChart of monthly payment at 5 interest rates (±2%, current highlighted in tier accent, lower rates green, higher rates red, LabelList top labels, ReferenceLine at current payment) then a down payment scenarios table (6 rows: 3.5-25%). The Scenarios tab renders a BarChart of monthly payment at 4 loan terms (15/20/25/30-yr, current highlighted, Legend) plus rate and term comparison tables with vs-yours column. The Schedule tab shows year-by-year amortization with show-all toggle.
Related Calculators
Loan Calculator
How much will this loan cost you?
FHA Loan Calculator
Can you qualify for an FHA loan?
Mortgage Delinquency Timeline Calculator
How long until delinquency becomes foreclosure?
Simple Interest Calculator
How much interest will you earn?
Debt Consolidation Calculator
Is consolidating your debt worth it?
Loan Modification Calculator
How much would a loan modification lower your payment?
Get this result by email
We'll send you this summary so you can revisit it anytime — useful when making a final decision.
🔒 We'll only send your result. No spam, no noise.
- ✕Budgeting only for P&I and being blindsided by taxes, insurance, and PMI at closing — the real payment is often 20–35% higher
- ✕Assuming PMI cancels automatically — you typically must request removal from your lender once you hit 20% equity
- ✕Ignoring HOA fees when comparing homes in different neighborhoods — they can add $200–$800/month
- ✕Using the lender's pre-approval amount as your budget target rather than as a ceiling
- ✕Not shopping for homeowner's insurance — rates vary by 40%+ for identical coverage in the same ZIP code