Mortgage Calculator
Estimate your monthly payment including principal, interest, taxes, insurance, and PMI. Adjust any input to explore scenarios — every configuration is saved as a shareable URL.
Estimate your monthly payment including principal, interest, taxes, insurance, and PMI. Adjust any input to explore scenarios — every configuration is saved as a shareable URL.
Estimated Monthly Payment
$3,087/mo
Monthly Payment Composition
Balance, Equity & Interest
Loan Amount
$400,000
Total Interest
$510,178
128% of loan
Total Cost
$1,111,178
Payoff
360 months
30 years
Monthly Breakdown
Amortization Schedule
| Month | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $361.61 | $2,166.67 | $399,638.39 |
| 2 | $363.56 | $2,164.71 | $399,274.83 |
| 3 | $365.53 | $2,162.74 | $398,909.30 |
| 4 | $367.51 | $2,160.76 | $398,541.78 |
| 5 | $369.50 | $2,158.77 | $398,172.28 |
| 6 | $371.51 | $2,156.77 | $397,800.77 |
| 7 | $373.52 | $2,154.75 | $397,427.26 |
| 8 | $375.54 | $2,152.73 | $397,051.71 |
| 9 | $377.58 | $2,150.70 | $396,674.14 |
| 10 | $379.62 | $2,148.65 | $396,294.52 |
| 11 | $381.68 | $2,146.60 | $395,912.84 |
| 12 | $383.74 | $2,144.53 | $395,529.10 |