Calculate your monthly mortgage payment, total interest, and view a full yearly amortization schedule.
Monthly P&I
$1,516.96
Total Monthly (PITI)
$1,516.96
Total Interest
$306,106.77
Total Cost
$546,106.77
Advertisement
| Year | Starting Balance | Principal Paid | Interest Paid | Ending Balance |
|---|---|---|---|---|
| 1 | $240,000 | $2,682.54 | $15,521.02 | $237,317.46 |
| 2 | $237,317.46 | $2,862.2 | $15,341.36 | $234,455.26 |
| 3 | $234,455.26 | $3,053.88 | $15,149.68 | $231,401.38 |
| 4 | $231,401.38 | $3,258.41 | $14,945.15 | $228,142.97 |
| 5 | $228,142.97 | $3,476.63 | $14,726.93 | $224,666.35 |
| 6 | $224,666.35 | $3,709.46 | $14,494.09 | $220,956.88 |
| 7 | $220,956.88 | $3,957.89 | $14,245.67 | $216,998.99 |
| 8 | $216,998.99 | $4,222.96 | $13,980.6 | $212,776.03 |
| 9 | $212,776.03 | $4,505.78 | $13,697.78 | $208,270.24 |
| 10 | $208,270.24 | $4,807.54 | $13,396.02 | $203,462.7 |
| 11 | $203,462.7 | $5,129.51 | $13,074.05 | $198,333.19 |
| 12 | $198,333.19 | $5,473.04 | $12,730.51 | $192,860.15 |
| 13 | $192,860.15 | $5,839.58 | $12,363.97 | $187,020.56 |
| 14 | $187,020.56 | $6,230.67 | $11,972.89 | $180,789.89 |
| 15 | $180,789.89 | $6,647.95 | $11,555.61 | $174,141.94 |
| 16 | $174,141.94 | $7,093.18 | $11,110.38 | $167,048.76 |
| 17 | $167,048.76 | $7,568.22 | $10,635.34 | $159,480.54 |
| 18 | $159,480.54 | $8,075.08 | $10,128.48 | $151,405.46 |
| 19 | $151,405.46 | $8,615.88 | $9,587.68 | $142,789.58 |
| 20 | $142,789.58 | $9,192.9 | $9,010.66 | $133,596.68 |
| 21 | $133,596.68 | $9,808.57 | $8,394.99 | $123,788.11 |
| 22 | $123,788.11 | $10,465.47 | $7,738.09 | $113,322.64 |
| 23 | $113,322.64 | $11,166.36 | $7,037.2 | $102,156.28 |
| 24 | $102,156.28 | $11,914.19 | $6,289.37 | $90,242.09 |
| 25 | $90,242.09 | $12,712.11 | $5,491.45 | $77,529.99 |
| 26 | $77,529.99 | $13,563.46 | $4,640.1 | $63,966.53 |
| 27 | $63,966.53 | $14,471.83 | $3,731.73 | $49,494.7 |
| 28 | $49,494.7 | $15,441.03 | $2,762.53 | $34,053.67 |
| 29 | $34,053.67 | $16,475.15 | $1,728.41 | $17,578.52 |
| 30 | $17,578.52 | $17,578.52 | $625.04 | $0 |
These partners help keep Calcora free. We may earn a small commission when you click a link — it never affects your results and you're never charged extra.
| Partner | Why it's a fit | Learn more |
|---|---|---|
| Better | Compare mortgage rates with fees and terms disclosed upfront. | Visit |
| Rocket Mortgage | Get a mortgage or refinance quote online with transparent rates. | Visit |
| Policygenius | Compare quotes for mortgage, life, and specialty insurance from top carriers. | Visit |
Ad disclosure: partners pay for placement. Check official sites for current terms, rates and eligibility before applying.
Results are estimates only and should not be considered financial advice. Always consult a qualified professional before making financial decisions.
Most people expect the payment to be principal and interest. On a typical loan it is not - and the difference is why the true cost of housing is higher than the headline figure suggests.
Taxes and insurance typically add 15-30% on top of principal and interest, and they rise over time even when your loan payment does not. A fixed-rate loan fixes the loan portion only.
Amortisation front-loads the interest. Because the charge each month is calculated on the remaining balance, and the balance is largest at the start, the first years of a long loan go mostly to the lender.
| Point in the loan | Balance remaining | Interest in that month | Share of payment to interest |
|---|---|---|---|
| Payment 1 | $299,963.80 | $1,625.00 | 85.7% |
| Payment 60 (year 5) | $279,410 | $1,516 | 79.9% |
| Payment 180 (year 15) | $199,400 | $1,080 | 57.0% |
| Payment 300 (year 25) | $86,300 | $467 | 24.6% |
Total interest over the full 30 years is $382,632 - more than the amount borrowed. Over the first five years you will have paid about $111,000 and reduced the balance by only about $20,600.
Note. This is not a flaw in the calculation. It is arithmetic: interest is charged on what you still owe, and you owe the most at the beginning.
| Down payment | Loan amount | P&I payment | Total interest |
|---|---|---|---|
| 10% ($30,000) | $270,000 | $1,706.58 | $344,369 |
| 20% ($60,000) | $240,000 | $1,517.07 | $306,146 |
| 30% ($90,000) | $210,000 | $1,327.34 | $267,842 |
The payment falls by roughly $190 for each $30,000 of additional down payment. Whether that is the best use of $30,000 depends on what the money would earn elsewhere, and on whether the alternative return beats 6.5% after tax.
Note. An ARM only wins if rates do not rise, or if you leave before they do. Model the payment at the worst case your cap allows, not at the teaser rate.
Because extra money reduces the balance, it removes future interest on that amount - and the effect compounds for the rest of the term.
| Strategy | Payoff time | Total interest | Interest saved vs minimum |
|---|---|---|---|
| Minimum only | 30 years | $382,632 | - |
| Extra $100 a month | 25 years 3 months | $318,066 | $64,566 |
| Extra $300 a month | 21 years 4 months | $266,457 | $116,175 |
| One extra payment a year | 25 years 8 months | $323,400 | $59,232 |
Confirm your lender applies the excess to principal rather than to future payments. Some loans allow a curtailment; others quietly hold the overpayment as prepaid interest. Ask specifically how a payment above the minimum is applied before you start sending them.
This calculator shows the cost of owning. It does not show the cost of buying - which includes closing costs of 2-5% of the loan, moving, inspections, and the ongoing obligations a renter does not carry.
The honest comparison is not "mortgage versus rent" but the total monthly cost of owning including taxes, insurance, maintenance (budget 1% of the home value a year), and the opportunity cost of the down payment - against the rent of an equivalent property, with both sides adjusted for how long you expect to stay.
Explore practical books related to Loans & Mortgage. As an Amazon Associate, Calcora earns from qualifying purchases — at no extra cost to you.