Enter the home
Type the home price and the down payment as a percent or an amount.
Enter the home price, down payment, rate and term to see the monthly payment with property tax and insurance.
See the total interest, try extra payments and download the full amortization schedule.
| Year | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $3,576.76 | $20,694.68 | $316,423.24 |
| 2 | $3,816.28 | $20,455.16 | $312,606.96 |
| 3 | $4,071.88 | $20,199.56 | $308,535.08 |
| 4 | $4,344.57 | $19,926.87 | $304,190.51 |
| 5 | $4,635.54 | $19,635.90 | $299,554.97 |
| 6 | $4,946.00 | $19,325.44 | $294,608.97 |
| 7 | $5,277.22 | $18,994.22 | $289,331.75 |
| 8 | $5,630.65 | $18,640.79 | $283,701.10 |
| 9 | $6,007.75 | $18,263.69 | $277,693.35 |
| 10 | $6,410.11 | $17,861.33 | $271,283.24 |
| 11 | $6,839.41 | $17,432.03 | $264,443.83 |
| 12 | $7,297.46 | $16,973.98 | $257,146.37 |
| 13 | $7,786.17 | $16,485.27 | $249,360.20 |
| 14 | $8,307.62 | $15,963.82 | $241,052.58 |
| 15 | $8,864.02 | $15,407.42 | $232,188.56 |
| 16 | $9,457.63 | $14,813.81 | $222,730.93 |
| 17 | $10,091.05 | $14,180.39 | $212,639.88 |
| 18 | $10,766.86 | $13,504.58 | $201,873.02 |
| 19 | $11,487.93 | $12,783.51 | $190,385.09 |
| 20 | $12,257.30 | $12,014.14 | $178,127.79 |
| 21 | $13,078.20 | $11,193.24 | $165,049.59 |
| 22 | $13,954.06 | $10,317.38 | $151,095.53 |
| 23 | $14,888.61 | $9,382.83 | $136,206.92 |
| 24 | $15,885.71 | $8,385.73 | $120,321.21 |
| 25 | $16,949.60 | $7,321.84 | $103,371.61 |
| 26 | $18,084.76 | $6,186.68 | $85,286.85 |
| 27 | $19,295.92 | $4,975.52 | $65,990.93 |
| 28 | $20,588.22 | $3,683.22 | $45,402.71 |
| 29 | $21,967.04 | $2,304.40 | $23,435.67 |
| 30 | $23,435.67 | $833.21 | $0.00 |
| Total | $320,000.00 | $408,140.64 | $0.00 |
Interest is worked out on the balance at each payment and rounded to the cent, so the last payment can differ by a few cents. Your lender's figures may differ slightly if it counts interest by the day.
Type the home price and the down payment as a percent or an amount.
Enter the interest rate, the term and your property tax and insurance.
Read the monthly payment, the interest over the loan and the schedule. Download it as CSV.
When the numbers are done, WaveSpeed AI turns a short prompt into images, videos and 3D models.
Make pictures for a property listing, a report or a slide.
Turn a photo of a home into a short video tour.
Turn a picture into a 3D model.
$1 in free credits for eligible new accounts. No card needed. Generators have separate account and credit requirements. The loan calculator is free.
Principal and interest, plus one twelfth of the yearly property tax and home insurance. Mortgage insurance (PMI) and HOA fees are not included; add them to the insurance amount if you pay them monthly.
Enter any amount or percent. A larger down payment means a smaller loan, a lower payment and less interest. Many lenders ask for mortgage insurance below 20% down.
Every extra amount goes straight to the principal, so less interest builds up and the loan ends sooner. The calculator shows the interest saved and how much sooner you finish.
Yes. See it by year or by payment, with dates, principal, interest and balance, and download it as a CSV file for a spreadsheet.
Yes. No sign-up, and it calculates in your browser.
Tax & insurance · Extra payments · Amortization schedule