Money
Mortgage Payment Calculator
Estimate principal and interest for a fixed-rate mortgage.
Mortgage Payment Calculator result
● ToolEnter your information below
Loan amount$320,000.00Required principal and interest$2,022.62Required housing payment before extra$2,602.62Housing payment with extra principal$2,602.62Total mortgage interest$408,142.36Interest saved with extra$0.00
Mortgage amortization — every monthly payment · 360 months
| Payment month | Payment | Principal | Interest | Balance |
|---|---|---|---|---|
| 1 | $2,022.62 | $289.28 | $1,733.33 | $319,710.72 |
| 2 | $2,022.62 | $290.85 | $1,731.77 | $319,419.86 |
| 3 | $2,022.62 | $292.43 | $1,730.19 | $319,127.44 |
| 4 | $2,022.62 | $294.01 | $1,728.61 | $318,833.43 |
| 5 | $2,022.62 | $295.60 | $1,727.01 | $318,537.82 |
| 6 | $2,022.62 | $297.20 | $1,725.41 | $318,240.62 |
| 7 | $2,022.62 | $298.81 | $1,723.80 | $317,941.80 |
| 8 | $2,022.62 | $300.43 | $1,722.18 | $317,641.37 |
| 9 | $2,022.62 | $302.06 | $1,720.56 | $317,339.31 |
| 10 | $2,022.62 | $303.70 | $1,718.92 | $317,035.62 |
| 11 | $2,022.62 | $305.34 | $1,717.28 | $316,730.27 |
| 12 | $2,022.62 | $307.00 | $1,715.62 | $316,423.28 |
| 13 | $2,022.62 | $308.66 | $1,713.96 | $316,114.62 |
| 14 | $2,022.62 | $310.33 | $1,712.29 | $315,804.29 |
| 15 | $2,022.62 | $312.01 | $1,710.61 | $315,492.28 |
| 16 | $2,022.62 | $313.70 | $1,708.92 | $315,178.58 |
| 17 | $2,022.62 | $315.40 | $1,707.22 | $314,863.18 |
| 18 | $2,022.62 | $317.11 | $1,705.51 | $314,546.07 |
| 19 | $2,022.62 | $318.83 | $1,703.79 | $314,227.24 |
| 20 | $2,022.62 | $320.55 | $1,702.06 | $313,906.69 |
| 21 | $2,022.62 | $322.29 | $1,700.33 | $313,584.40 |
| 22 | $2,022.62 | $324.04 | $1,698.58 | $313,260.36 |
| 23 | $2,022.62 | $325.79 | $1,696.83 | $312,934.57 |
| 24 | $2,022.62 | $327.56 | $1,695.06 | $312,607.02 |
Taxes, insurance, HOA and PMI are held constant and are not principal. Actual escrow, closing costs, maintenance and lender rounding can differ.
Save or exportOptional
No project folder exists yet. Create a project folder first.
How this tool works
Principal and interest use fixed-rate monthly amortization. Entered property tax, insurance, HOA, and PMI form the required housing estimate while voluntary extra principal is reported separately.
Limits to know
The amortization assumes a fixed rate and scheduled payments. Closing costs, escrow changes, variable rates, recasting, late fees, prepayment rules, and lender rounding may change actual payments.