Real Estate & Property Investment Tools
100% Client-Side 100% Client-Side. Your financial data and loan details never leave your browser.

Mortgage Calculator & Amortization Schedule

Calculate monthly PITI payments, property taxes, PMI, HOA, and amortization schedules

🏢

Mortgage & Home Financing Studio

PITI Payments & Amortization Schedule • DTI Mortgage Affordability • LTV & PMI • 30-Year Rent vs Buy

Loan & Property Specs

Total Monthly PITI Payment
$2,942/month
Loan Amount: $360,000 (80% LTV) • Down Payment: $90,000
Principal & Interest: $2,275
Property Taxes: $450
Home Insurance: $117
HOA Fees: $100

Amortization Schedule

YearPrincipal PaidInterest PaidRemaining Balance
Year 1$4,024$23,282$355,976
Year 2$4,293$23,012$351,683
Year 3$4,581$22,725$347,102
Year 4$4,888$22,418$342,214
Year 5$5,215$22,090$337,000
Year 6$5,564$21,741$331,435
Year 7$5,937$21,368$325,498
Year 8$6,334$20,971$319,164
Year 9$6,759$20,547$312,405
Year 10$7,211$20,094$305,194
Year 11$7,694$19,611$297,500
Year 12$8,210$19,096$289,290
Year 13$8,759$18,546$280,531
Year 14$9,346$17,959$271,185
Year 15$9,972$17,333$261,213
Year 16$10,640$16,666$250,573
Year 17$11,352$15,953$239,221
Year 18$12,113$15,193$227,108
Year 19$12,924$14,382$214,184
Year 20$13,789$13,516$200,395
Year 21$14,713$12,592$185,682
Year 22$15,698$11,607$169,984
Year 23$16,750$10,556$153,234
Year 24$17,871$9,434$135,363
Year 25$19,068$8,237$116,295
Year 26$20,345$6,960$95,950
Year 27$21,708$5,598$74,242
Year 28$23,162$4,144$51,081
Year 29$24,713$2,593$26,368
Year 30$26,368$938$0

About Mortgage Calculator & Amortization Schedule

Comprehensive home mortgage loan calculator with complete Principal, Interest, Taxes, Insurance (PITI), and HOA dues breakdown. Generates full 30-year month-by-month and annual amortization schedules with extra payment payoff acceleration and 1-click CSV export.

Key Capabilities & Features

  • Accurate monthly PITI computation: Principal, Interest, Property Taxes, Home Insurance, PMI, and HOA
  • Full month-by-month and annual amortization schedule with remaining balance tracking
  • Payoff accelerator: calculate exact years shaved off and interest saved with extra monthly principal payments
  • Dynamic Loan-to-Value (LTV) evaluation with automated Private Mortgage Insurance (PMI) estimation
  • One-click amortization schedule CSV export for Excel, Google Sheets, or personal records

How to Use Mortgage Calculator & Amortization Schedule

1

Enter Home Price & Down Payment

Input the property purchase price and your planned down payment percentage or dollar amount.

2

Set Interest Rate & Term

Choose your mortgage term (15, 20, or 30 years) and current annual interest rate.

3

Customize Taxes & Escrow

Adjust annual property tax rate, homeowners insurance, and monthly HOA fees.

4

Inspect Payment & Amortization

View total monthly PITI, test extra principal payments, and download the amortization table.

Privacy & In-Browser Execution Guarantee

100% Client-Side. Your financial data and loan details never leave your browser.

Frequently Asked Questions

What components make up a PITI mortgage payment?

PITI stands for Principal (loan repayment), Interest (lender charge), Taxes (county property taxes), and Insurance (homeowners hazard insurance plus PMI if down payment is under 20%).

How do extra principal payments shorten a mortgage?

Every dollar paid directly toward loan principal reduces the remaining balance, thereby decreasing future compounded monthly interest and accelerating total payoff date.