✓ Home Purchase Amortization
Currently viewing
Refinance Calculator
Compare current vs new rates
Purchase Budget Calculator
Find out how much home you can afford
Cash-Out Refinance Calculator
Calculate cash-out refinance scenarios
Calculate your monthly payments and see the complete amortization schedule
20.0% of home price
Total Cash Needed at Closing
$115,000
Down Payment: $100,000 + Closing Costs: $15,000
Principal & Interest
$2528
Property Tax
$500
Home Insurance
$125
Total Monthly Payment
$3153
Interest vs Principal Ratio
You'll pay $510,177.954 in interest
That's 128% more than the loan amount!
First 5 Years Analysis
Only $25,556.09 goes to principal
vs $126,140.235 to interest (17% principal)
Loan Amount
$400,000
P&I Payment
$2528
Total Interest
$510178
Total Payment
$910178
Year | Principal Paid | Interest Paid | Remaining Balance |
---|---|---|---|
1 | $4471 | $25868 | $395529 |
2 | $4770 | $25569 | $390759 |
3 | $5090 | $25249 | $385669 |
4 | $5431 | $24909 | $380238 |
5 | $5794 | $24545 | $374444 |
6 | $6182 | $24157 | $368261 |
7 | $6596 | $23743 | $361665 |
8 | $7038 | $23301 | $354627 |
9 | $7510 | $22830 | $347117 |
10 | $8013 | $22327 | $339105 |
11 | $8549 | $21790 | $330555 |
12 | $9122 | $21218 | $321434 |
13 | $9733 | $20607 | $311701 |
14 | $10384 | $19955 | $301316 |
15 | $11080 | $19259 | $290237 |
16 | $11822 | $18517 | $278415 |
17 | $12614 | $17726 | $265801 |
18 | $13458 | $16881 | $252342 |
19 | $14360 | $15979 | $237983 |
20 | $15322 | $15018 | $222661 |
21 | $16348 | $13992 | $206314 |
22 | $17442 | $12897 | $188871 |
23 | $18611 | $11729 | $170260 |
24 | $19857 | $10482 | $150403 |
25 | $21187 | $9152 | $129217 |
26 | $22606 | $7734 | $106611 |
27 | $24120 | $6220 | $82491 |
28 | $25735 | $4604 | $56756 |
29 | $27459 | $2881 | $29298 |
30 | $29298 | $1042 | $0 |
⚖️ Disclaimer: This calculator is provided for educational and informational purposes only. It does not constitute financial, legal, or professional advice. All calculations are estimates based on the information you provide and should not be considered as guaranteed loan terms or rates.
💼 Consult Professionals: Always consult with a licensed mortgage broker, financial advisor, or lending professional before making any mortgage or home purchase decisions. Actual rates, PMI costs, property taxes, insurance, and closing costs may vary based on your credit score, property location, loan type, and lender requirements.
📊 No Guarantees: MortgageHub does not guarantee the accuracy of calculations and is not responsible for any decisions made based on this tool. All rates, terms, and costs shown are examples only.