Mortgage Calculator
Payment Breakdown
| Monthly Principal & Interest | $2,462.87 |
| Monthly Extra Payment | $0.00 |
| PMI | $0.00 |
| Property Taxes | $416.67 |
| Home Insurance | $166.67 |
| HOA Fees | $0.00 |
| Monthly Payment | $3,046.20 |
Total Cost of Mortgage
| Down Payment | $100,000.00 | |
| Extra Payments | $0.00 | |
| Total Principal Paid | $400,000.00 | |
| Total Interest Paid | $486,635.77 | |
| PMI, Taxes, Insurance & HOA | $210,000.00 |
| Total Payments | $1,196,632.77 |
Show Amortization Schedule
Start Date
Estimated Payoff Date
Amortization Schedule
| Payment Date | Payment | Principal | Interest | Total Interest | Balance |