Mathematical Model: Fixed & ARM Amortization

Mortgage Calculator

Calculate precise monthly payments including principal, amortized interest, local property taxes, homeowner's insurance, and PMI. Client-side evaluation with a full amortization schedule.

Zero Data Collected
Formula Verified Sep 2026

Loan Parameters

$
$100kStandard US Median: $412,000$1.5M
$
Loan Term & Structure
%
Monthly rate: 0.5625%30Y national benchmark: 6.50%
$~0.93%
$/yr
$/mo
$Waived (20% Down)
% of loan / yr
$/mo
Total Monthly ObligationFixed Escrow
—/ month
Principal & InterestTaxes & Insurance
Principal & Interest—
Property Taxes—
Homeowner Insurance—
HOA & PMI Fees—
Total 30-Yr Payments
—
Total Interest Cost
—
Est. Payoff Date
—
Loan-to-Value (LTV)
—
Embed Widget

Amortization Schedule

Yearly progression of loan reduction, capital equity accrual, and diminishing interest load.

—

Mathematical Formula & Methodology

Standard residential amortization uses an ordinary annuity present value model where the periodic payment is calibrated so the remaining debt equals exactly zero at term maturity:

M = P · [ r(1 + r)n ] / [ (1 + r)n − 1 ]
M: Monthly Payment
P: Principal Amount
r: Periodic Rate (Rate/12)
n: Total Months (Term × 12)

Lender disclosures are governed by the Truth in Lending Act (Regulation Z, 12 CFR Part 1026) and will include fees this estimate leaves out. Escrow amounts are held constant; real property tax and insurance bills usually rise over time.

How this calculator works

This calculator uses the standard fixed-rate amortization formula for principal and interest, then adds property tax, home insurance, HOA dues and PMI so you see the full housing cost — not only the loan payment. The loan amount is the home price minus your down payment. PMI is estimated at your chosen rate (0.50% of the loan per year by default) only when you put down less than 20%, and it drops off automatically once the balance reaches 78% of the original home value. Extra principal payments are applied every month and shorten the loan.

By Suhaib Hassan · Formula verified 24 Sep 2026 · How CalculatePilot verifies formulas →

What goes into a monthly mortgage payment

Most lenders quote PITI: principal, interest, taxes, and insurance.

  • Principal — the portion of each payment that reduces the outstanding balance.
  • Interest — the cost of borrowing. Early payments on a 30-year loan are mostly interest.
  • Property tax — county assessments, usually collected monthly into escrow.
  • Homeowners insurance — hazard coverage, often escrowed with taxes.
  • PMI — required on conventional loans below 20% down, typically 0.3–1.5% of the loan per year.
  • HOA dues — set by the association, not the lender.

Biweekly payment power: 26 half-payments a year equal 13 full payments and can shorten a 30-year loan by about 4–6 years. You can model the same effect by entering one-twelfth of a payment as extra principal.

Frequently asked questions

How is a monthly mortgage payment calculated?

Fixed-rate amortization for principal and interest, then monthly tax and insurance. Estimate only — not a lender quote.

Does this include PMI, HOA fees, or closing costs?

HOA is optional. Estimated PMI appears below 20% down. Closing costs are not included.

How much house can I afford?

A common starting point is 28–36% of gross income. Use the House Affordability Calculator.

Should I choose a 15-year or 30-year mortgage?

15-year usually costs less interest and more per month. 30-year keeps the payment lower. The 15-Year Fixed card above shows how much interest you'd save at your inputs.

Does a larger down payment lower my monthly payment?

Yes. It reduces the loan amount and often removes PMI at 20% down.

Are these figures a formal loan offer?

No. Confirm rates and fees with a lender quote.

Should I pay extra on my mortgage or invest that money instead?

On a $400,000 loan at 7%, $300/month extra saves $168,391 in interest and pays off 7.8 years early — a guaranteed 7% return. Investing the same $300/month at 8% would grow to ~$450,389 over the same period. See the full extra-payments-vs-investing breakdown for the math.

When exactly does PMI come off my loan?

By federal law, PMI automatically ends at 78% of your home's original value; you can request removal yourself at 80%. This calculator drops PMI at the 78% point, and extra payments bring that date forward.

Next calculation, in order

1. Affordability · 2. Down payment · 3. Amortization · 4. Refinance · UK repayment · Extra payments vs investing

MONTHLY PITI
—
Amortization
YearPrincipalInterestBalance
For website owners

Want this calculator on your own website?

Embed it in one line of code. Keep it free with a small CalculatePilot attribution link, or go white-label: your brand, no attribution, one license for all your domains.

  • All 159 calculators, unlimited embeds
  • Works on WordPress, Webflow, Squarespace, Wix and plain HTML
  • Runs in your visitor's browser, so nothing is sent to a server
  • License key emailed automatically after checkout, cancel anytime
$7.99 / month
or $89.99 / year · white-label Pro
Get the white-label license Embed free with attribution