Amortization Calculator — Free, No Sign-Up

Your loan

Home price

Down payment % of price

Interest rate %

Term years

The rest of the payment

Property tax %/yr

Insurance + HOA $/mo

PMI %/yr of loan · auto until 20% equity

Show me yearyear 5

$3,465

Your full monthly payment

Year 5: $69,761 total equity · $380,239 left on the loan · this year’s payments: 18% principal · mostly principal from year 21.

P&I: $2,630
Taxes: $413
Insurance / HOA: $220
PMI: $203 · to yr 9

Where each year’s payments go

Principal (builds equity)Interest (cost of the loan)Crossover

At year 5

	This year	Since day one
Principal (equity built)	$5,641	$24,761
Interest paid	$25,913	$133,010
Loan balance left	$380,239
Total equity (incl. down payment)	$69,761

Amortization front-loads interest: early payments are mostly loan cost, later ones mostly equity. Extra principal payments pull the crossover earlier and cut total interest. PMI drops automatically once the balance falls below 80% of the price. Estimates only — not financial advice.

The payment is the real price of a home. Check what payment fits your life before you fall for a listing price.