Most US mortgages are fixed-rate 30- or 15-year loans repaid in equal monthly payments.

$
%
years
months

Months at the start when you pay interest only (0 if none)

Result

$1,896.20 a month

The same amount every month for 360 months

Loan amount
$300,000
Total interest
$382,633
Total repaid
$682,633
Highest monthly payment
$1,896.20
Show the yearly repayment schedule
YearPaidPrincipalInterestRemaining balance
Year 1$22,754$3,353$19,401$296,647
Year 2$22,754$3,578$19,177$293,069
Year 3$22,754$3,817$18,937$289,252
Year 4$22,754$4,073$18,681$285,179
Year 5$22,754$4,346$18,409$280,833
Year 6$22,754$4,637$18,118$276,196
Year 7$22,754$4,947$17,807$271,249
Year 8$22,754$5,279$17,476$265,970
Year 9$22,754$5,632$17,122$260,338
Year 10$22,754$6,009$16,745$254,328
Year 11$22,754$6,412$16,343$247,916
Year 12$22,754$6,841$15,913$241,075
Year 13$22,754$7,299$15,455$233,776
Year 14$22,754$7,788$14,966$225,987
Year 15$22,754$8,310$14,445$217,677
Year 16$22,754$8,866$13,888$208,811
Year 17$22,754$9,460$13,294$199,351
Year 18$22,754$10,094$12,661$189,257
Year 19$22,754$10,770$11,985$178,487
Year 20$22,754$11,491$11,263$166,996
Year 21$22,754$12,261$10,494$154,735
Year 22$22,754$13,082$9,673$141,653
Year 23$22,754$13,958$8,797$127,695
Year 24$22,754$14,893$7,862$112,803
Year 25$22,754$15,890$6,864$96,912
Year 26$22,754$16,954$5,800$79,958
Year 27$22,754$18,090$4,665$61,868
Year 28$22,754$19,301$3,453$42,567
Year 29$22,754$20,594$2,161$21,973
Year 30$22,754$21,973$781$0

Assumes the rate never changes. Variable rates, fees, guarantee and insurance costs, and prepayments are not included.

How it is calculated

With a standard amortizing loan you pay the same amount every month. The interest part is the remaining balance times the monthly rate, and the rest goes to principal, so early payments are mostly interest and later ones mostly principal.

Monthly rate r = annual rate ÷ 12 Number of payments n = years × 12 Monthly payment = loan amount × r ÷ (1 − (1 + r)^(−n)) Interest this month = remaining balance × r Principal this month = monthly payment − interest this month

Example: $300,000 at 6.5%

Of the first $1,896.20 payment on the 30-year loan, $1,625.00 is interest and $271.20 is principal. Not until year 20 does the principal portion of each payment exceed the interest.

LoanMonthly payment (P&I)Total interest
30-year fixed, 6.5%$1,896.20$382,633
15-year fixed, 6.5%$2,613.32$170,398
30-year + $200 extra a month$2,096.20$279,185 (paid off in 277 months)

15-year loans usually carry lower rates than 30-year loans, so the real gap is often wider. The extra-payment row isn’t something this calculator models; it was worked out separately with the same formula.

Mortgage terms to know

What isn’t included

FAQ

Does the monthly payment include taxes and insurance?

No — the result is principal and interest (P&I) only. If you have an escrow account, property taxes and homeowners insurance are added to your payment; divide the yearly amounts by 12 and add them.

How much do extra payments save?

Paying principal early cuts the interest that would have accrued on it. Adding $200 a month to a $300,000, 6.5%, 30-year loan pays it off in about 23 years and 1 month and saves about $103,000 in interest. Confirm with your servicer that extra payments go to principal.

Why is the APR higher than the interest rate?

APR includes costs such as points and origination fees on top of the interest, expressed as a yearly rate. Two loans with the same rate can have different APRs if their fees differ.

Should I pick a 15-year or a 30-year loan?

There’s no single answer. A 15-year loan costs less interest but has a bigger monthly payment; a 30-year loan keeps the payment lower and leaves more room in your budget. Compare both in the calculator.

Basis and sources

Related pages