Mortgage planning
Total Mortgage Payment
Estimate your full monthly payment with taxes, insurance, HOA, and mortgage insurance. These are estimates and may change over time.
Your assumptions
Choose a loan program, then update the numbers to see an immediate estimate.
$7,200 annually · $600 monthly
Texas property taxes vary by location, assessed value, and exemptions.
Applied to the outstanding balance while loan-to-value is above 80%.
Estimated payment
Estimated total monthly payment
$3,135
First month; includes active PMI where applicable.
Principal & interest
$2,335
Property taxes
$600
Insurance
$200
HOA
$0
Initial PMI
$0
Loan amount
$360,000
P&I$2,335
Taxes$600
Insurance$200
Loan Balance Over Time
Remaining balance throughout the loan term.
Amortization: first 12 months
Estimated Interest Over Full Loan Term: $480,583
| Month | P&I | Principal | Interest | PMI | Taxes | Insurance | HOA | Balance |
|---|---|---|---|---|---|---|---|---|
| 1 | $2,335 | $310 | $2,025 | $0 | $600 | $200 | $0 | $359,690 |
| 2 | $2,335 | $312 | $2,023 | $0 | $600 | $200 | $0 | $359,378 |
| 3 | $2,335 | $313 | $2,022 | $0 | $600 | $200 | $0 | $359,065 |
| 4 | $2,335 | $315 | $2,020 | $0 | $600 | $200 | $0 | $358,750 |
| 5 | $2,335 | $317 | $2,018 | $0 | $600 | $200 | $0 | $358,433 |
| 6 | $2,335 | $319 | $2,016 | $0 | $600 | $200 | $0 | $358,114 |
| 7 | $2,335 | $321 | $2,014 | $0 | $600 | $200 | $0 | $357,793 |
| 8 | $2,335 | $322 | $2,013 | $0 | $600 | $200 | $0 | $357,471 |
| 9 | $2,335 | $324 | $2,011 | $0 | $600 | $200 | $0 | $357,147 |
| 10 | $2,335 | $326 | $2,009 | $0 | $600 | $200 | $0 | $356,821 |
| 11 | $2,335 | $328 | $2,007 | $0 | $600 | $200 | $0 | $356,493 |
| 12 | $2,335 | $330 | $2,005 | $0 | $600 | $200 | $0 | $356,163 |
Taxes, insurance, and HOA are held constant for this estimate. Actual amounts and mortgage-insurance rules can differ.
Ready to Take the Next Step?
Get personal guidance for your financing options when you are ready.