Principal and interest
The monthly payment covers the loan: one portion pays interest and another reduces the outstanding balance.
Real Estate
Estimate a mortgage’s monthly payment, total paid, interest and month-by-month amortization.
Main simulation
Enter the price and down payment, or enter the loan amount directly. Extra payments are optional.
See how much of each payment goes to principal, interest and the outstanding balance. Twelve months are shown per page.
The table will appear after you enter a valid mortgage.
| Month | Payment | Principal | Interest | Outstanding balance |
|---|
The result is a mortgage estimate that helps compare scenarios before speaking with a lender.
The monthly payment covers the loan: one portion pays interest and another reduces the outstanding balance.
Insurance, taxes, appraisals, notary fees, commissions and other charges are not included in this estimate.
If you add a monthly extra payment, the schedule ends when the balance reaches zero and adjusts the final payment.
For a $2,000,000 loan over 20 years at a 9% annual rate, the estimated payment is $17,994.52. The total paid would be approximately $4,318,684.59, of which $2,318,684.59 would be interest.
At first, a larger portion of each payment goes to interest. Over time, the portion reducing principal increases. Extra payments reduce the balance faster and may lower total cost.
A fixed-payment amortization formula is used. The annual rate is divided by 12 and applied to the outstanding balance; each payment covers interest first and then principal.
It is the month-by-month breakdown of each payment: how much goes to interest, how much reduces principal and the remaining balance.
The calculated payment includes loan principal and interest. It excludes insurance, taxes, notary fees, appraisals, bank fees and other purchase costs.
It depends on the lender, property price and borrower profile. This calculator lets you test different percentages or amounts to see how the loan changes.
A shorter term usually reduces total interest but raises the monthly payment. A longer term lowers the monthly payment but normally increases total cost.
The monthly extra payment is applied after the month's interest and directly reduces the balance. This can shorten the term and save interest.
No. It estimates only mortgage principal and interest. Review actual costs with the lender, closing professionals and applicable authorities.