Our proprietary mortgage calculator helps you estimate mortgage and refinance expenses. After you enter your location, current interest rate, home price, and down payment, we will provide a monthly expense breakdown.

This mortgage payment calculator also predicts potential savings and calculates an amortization schedule of your mortgage payoff over time. Our research page contains more resources on mortgage expenses.

Woman holding a house
$
$
Use Today's Rate
$
/month
$
/month
$
/month
$
/month
Get Latest Rates

Monthly Expenses Breakdown

Mortgage Payoff Over Time

SHOW PAYOFF SCHEDULE SHOW PAYOFF SCHEDULE

Monthly Payoff Schedule

Principal
Interest
Remaining
$250,000.00
1 $360.20 833.33 $249,639.80
2 $361.41 832.13 $249,278.39
3 $362.61 830.93 $248,915.78
4 $363.82 829.72 $248,551.96
5 $365.03 828.51 $248,186.93
6 $366.25 827.29 $247,820.68
7 $367.47 826.07 $247,453.21
8 $368.69 824.84 $247,084.52
9 $369.92 823.62 $246,714.59
10 $371.16 822.38 $246,343.44
11 $372.39 821.14 $245,971.04
12 $373.63 819.9 $245,597.41
13 $374.88 818.66 $245,222.53
14 $376.13 817.41 $244,846.40
15 $377.38 816.15 $244,469.02
16 $378.64 814.9 $244,090.37
17 $379.90 813.63 $243,710.47
18 $381.17 812.37 $243,329.30
19 $382.44 811.1 $242,946.86
20 $383.72 809.82 $242,563.14
21 $384.99 808.54 $242,178.15
22 $386.28 807.26 $241,791.87
23 $387.57 805.97 $241,404.31
24 $388.86 804.68 $241,015.45
25 $390.15 803.38 $240,625.30
26 $391.45 802.08 $240,233.84
27 $392.76 800.78 $239,841.08
28 $394.07 799.47 $239,447.02
29 $395.38 798.16 $239,051.63
30 $396.70 796.84 $238,654.93
31 $398.02 795.52 $238,256.91
32 $399.35 794.19 $237,857.56
33 $400.68 792.86 $237,456.88
34 $402.02 791.52 $237,054.87
35 $403.36 790.18 $236,651.51
36 $404.70 788.84 $236,246.81
37 $406.05 787.49 $235,840.77
38 $407.40 786.14 $235,433.36
39 $408.76 784.78 $235,024.60
40 $410.12 783.42 $234,614.48
41 $411.49 782.05 $234,202.99
42 $412.86 780.68 $233,790.13
43 $414.24 779.3 $233,375.89
44 $415.62 777.92 $232,960.27
45 $417.00 776.53 $232,543.27
46 $418.39 775.14 $232,124.87
47 $419.79 773.75 $231,705.08
48 $421.19 772.35 $231,283.90
49 $422.59 770.95 $230,861.30
50 $424.00 769.54 $230,437.30
51 $425.41 768.12 $230,011.89
52 $426.83 766.71 $229,585.06
53 $428.25 765.28 $229,156.80
54 $429.68 763.86 $228,727.12
55 $431.11 762.42 $228,296.01
56 $432.55 760.99 $227,863.46
57 $433.99 759.54 $227,429.46
58 $435.44 758.1 $226,994.02
59 $436.89 756.65 $226,557.13
60 $438.35 755.19 $226,118.78
61 $439.81 753.73 $225,678.97
62 $441.27 752.26 $225,237.70
63 $442.75 750.79 $224,794.95
64 $444.22 749.32 $224,350.73
65 $445.70 747.84 $223,905.03
66 $447.19 746.35 $223,457.84
67 $448.68 744.86 $223,009.16
68 $450.17 743.36 $222,558.99
69 $451.67 741.86 $222,107.31
70 $453.18 740.36 $221,654.13
71 $454.69 738.85 $221,199.44
72 $456.21 737.33 $220,743.23
73 $457.73 735.81 $220,285.51
74 $459.25 734.29 $219,826.25
75 $460.78 732.75 $219,365.47
76 $462.32 731.22 $218,903.15
77 $463.86 729.68 $218,439.29
78 $465.41 728.13 $217,973.88
79 $466.96 726.58 $217,506.92
80 $468.52 725.02 $217,038.41
81 $470.08 723.46 $216,568.33
82 $471.64 721.89 $216,096.69
83 $473.22 720.32 $215,623.47
84 $474.79 718.74 $215,148.68
85 $476.38 717.16 $214,672.30
86 $477.96 715.57 $214,194.34
87 $479.56 713.98 $213,714.78
88 $481.16 712.38 $213,233.62
89 $482.76 710.78 $212,750.87
90 $484.37 709.17 $212,266.50
91 $485.98 707.55 $211,780.51
92 $487.60 705.94 $211,292.91
93 $489.23 704.31 $210,803.68
94 $490.86 702.68 $210,312.82
95 $492.50 701.04 $209,820.33
96 $494.14 699.4 $209,326.19
97 $495.78 697.75 $208,830.41
98 $497.44 696.1 $208,332.97
99 $499.10 694.44 $207,833.87
100 $500.76 692.78 $207,333.11
101 $502.43 691.11 $206,830.69
102 $504.10 689.44 $206,326.58
103 $505.78 687.76 $205,820.80
104 $507.47 686.07 $205,313.33
105 $509.16 684.38 $204,804.17
106 $510.86 682.68 $204,293.31
107 $512.56 680.98 $203,780.75
108 $514.27 679.27 $203,266.48
109 $515.98 677.55 $202,750.50
110 $517.70 675.84 $202,232.80
111 $519.43 674.11 $201,713.37
112 $521.16 672.38 $201,192.21
113 $522.90 670.64 $200,669.31
114 $524.64 668.9 $200,144.67
115 $526.39 667.15 $199,618.28
116 $528.14 665.39 $199,090.14
117 $529.90 663.63 $198,560.23
118 $531.67 661.87 $198,028.56
119 $533.44 660.1 $197,495.12
120 $535.22 658.32 $196,959.90
121 $537.01 656.53 $196,422.89
122 $538.80 654.74 $195,884.10
123 $540.59 652.95 $195,343.51
124 $542.39 651.15 $194,801.11
125 $544.20 649.34 $194,256.91
126 $546.02 647.52 $193,710.90
127 $547.84 645.7 $193,163.06
128 $549.66 643.88 $192,613.40
129 $551.49 642.04 $192,061.91
130 $553.33 640.21 $191,508.57
131 $555.18 638.36 $190,953.40
132 $557.03 636.51 $190,396.37
133 $558.88 634.65 $189,837.49
134 $560.75 632.79 $189,276.74
135 $562.62 630.92 $188,714.13
136 $564.49 629.05 $188,149.63
137 $566.37 627.17 $187,583.26
138 $568.26 625.28 $187,015.00
139 $570.15 623.38 $186,444.85
140 $572.06 621.48 $185,872.79
141 $573.96 619.58 $185,298.83
142 $575.88 617.66 $184,722.95
143 $577.80 615.74 $184,145.16
144 $579.72 613.82 $183,565.44
145 $581.65 611.88 $182,983.78
146 $583.59 609.95 $182,400.19
147 $585.54 608.0 $181,814.65
148 $587.49 606.05 $181,227.16
149 $589.45 604.09 $180,637.72
150 $591.41 602.13 $180,046.30
151 $593.38 600.15 $179,452.92
152 $595.36 598.18 $178,857.56
153 $597.35 596.19 $178,260.21
154 $599.34 594.2 $177,660.87
155 $601.34 592.2 $177,059.54
156 $603.34 590.2 $176,456.20
157 $605.35 588.19 $175,850.85
158 $607.37 586.17 $175,243.48
159 $609.39 584.14 $174,634.09
160 $611.42 582.11 $174,022.66
161 $613.46 580.08 $173,409.20
162 $615.51 578.03 $172,793.69
163 $617.56 575.98 $172,176.13
164 $619.62 573.92 $171,556.51
165 $621.68 571.86 $170,934.83
166 $623.76 569.78 $170,311.08
167 $625.83 567.7 $169,685.24
168 $627.92 565.62 $169,057.32
169 $630.01 563.52 $168,427.31
170 $632.11 561.42 $167,795.19
171 $634.22 559.32 $167,160.97
172 $636.34 557.2 $166,524.64
173 $638.46 555.08 $165,886.18
174 $640.58 552.95 $165,245.60
175 $642.72 550.82 $164,602.88
176 $644.86 548.68 $163,958.01
177 $647.01 546.53 $163,311.00
178 $649.17 544.37 $162,661.83
179 $651.33 542.21 $162,010.50
180 $653.50 540.04 $161,357.00
181 $655.68 537.86 $160,701.32
182 $657.87 535.67 $160,043.45
183 $660.06 533.48 $159,383.39
184 $662.26 531.28 $158,721.13
185 $664.47 529.07 $158,056.66
186 $666.68 526.86 $157,389.98
187 $668.90 524.63 $156,721.07
188 $671.13 522.4 $156,049.94
189 $673.37 520.17 $155,376.57
190 $675.62 517.92 $154,700.95
191 $677.87 515.67 $154,023.08
192 $680.13 513.41 $153,342.96
193 $682.40 511.14 $152,660.56
194 $684.67 508.87 $151,975.89
195 $686.95 506.59 $151,288.94
196 $689.24 504.3 $150,599.70
197 $691.54 502.0 $149,908.16
198 $693.84 499.69 $149,214.31
199 $696.16 497.38 $148,518.16
200 $698.48 495.06 $147,819.68
201 $700.81 492.73 $147,118.87
202 $703.14 490.4 $146,415.73
203 $705.49 488.05 $145,710.24
204 $707.84 485.7 $145,002.41
205 $710.20 483.34 $144,292.21
206 $712.56 480.97 $143,579.65
207 $714.94 478.6 $142,864.71
208 $717.32 476.22 $142,147.38
209 $719.71 473.82 $141,427.67
210 $722.11 471.43 $140,705.56
211 $724.52 469.02 $139,981.04
212 $726.93 466.6 $139,254.10
213 $729.36 464.18 $138,524.75
214 $731.79 461.75 $137,792.96
215 $734.23 459.31 $137,058.73
216 $736.68 456.86 $136,322.05
217 $739.13 454.41 $135,582.92
218 $741.60 451.94 $134,841.33
219 $744.07 449.47 $134,097.26
220 $746.55 446.99 $133,350.71
221 $749.04 444.5 $132,601.68
222 $751.53 442.01 $131,850.14
223 $754.04 439.5 $131,096.10
224 $756.55 436.99 $130,339.55
225 $759.07 434.47 $129,580.48
226 $761.60 431.93 $128,818.88
227 $764.14 429.4 $128,054.74
228 $766.69 426.85 $127,288.05
229 $769.24 424.29 $126,518.80
230 $771.81 421.73 $125,746.99
231 $774.38 419.16 $124,972.61
232 $776.96 416.58 $124,195.65
233 $779.55 413.99 $123,416.10
234 $782.15 411.39 $122,633.94
235 $784.76 408.78 $121,849.19
236 $787.37 406.16 $121,061.81
237 $790.00 403.54 $120,271.81
238 $792.63 400.91 $119,479.18
239 $795.27 398.26 $118,683.91
240 $797.93 395.61 $117,885.98
241 $800.58 392.95 $117,085.40
242 $803.25 390.28 $116,282.14
243 $805.93 387.61 $115,476.21
244 $808.62 384.92 $114,667.59
245 $811.31 382.23 $113,856.28
246 $814.02 379.52 $113,042.26
247 $816.73 376.81 $112,225.53
248 $819.45 374.09 $111,406.08
249 $822.18 371.35 $110,583.89
250 $824.93 368.61 $109,758.97
251 $827.68 365.86 $108,931.29
252 $830.43 363.1 $108,100.86
253 $833.20 360.34 $107,267.66
254 $835.98 357.56 $106,431.68
255 $838.77 354.77 $105,592.91
256 $841.56 351.98 $104,751.35
257 $844.37 349.17 $103,906.98
258 $847.18 346.36 $103,059.80
259 $850.01 343.53 $102,209.80
260 $852.84 340.7 $101,356.96
261 $855.68 337.86 $100,501.28
262 $858.53 335.0 $99,642.74
263 $861.40 332.14 $98,781.35
264 $864.27 329.27 $97,917.08
265 $867.15 326.39 $97,049.93
266 $870.04 323.5 $96,179.89
267 $872.94 320.6 $95,306.95
268 $875.85 317.69 $94,431.11
269 $878.77 314.77 $93,552.34
270 $881.70 311.84 $92,670.64
271 $884.64 308.9 $91,786.00
272 $887.58 305.95 $90,898.42
273 $890.54 302.99 $90,007.88
274 $893.51 300.03 $89,114.36
275 $896.49 297.05 $88,217.87
276 $899.48 294.06 $87,318.40
277 $902.48 291.06 $86,415.92
278 $905.49 288.05 $85,510.43
279 $908.50 285.03 $84,601.93
280 $911.53 282.01 $83,690.40
281 $914.57 278.97 $82,775.83
282 $917.62 275.92 $81,858.21
283 $920.68 272.86 $80,937.53
284 $923.75 269.79 $80,013.79
285 $926.83 266.71 $79,086.96
286 $929.92 263.62 $78,157.04
287 $933.01 260.52 $77,224.03
288 $936.12 257.41 $76,287.90
289 $939.25 254.29 $75,348.66
290 $942.38 251.16 $74,406.28
291 $945.52 248.02 $73,460.77
292 $948.67 244.87 $72,512.10
293 $951.83 241.71 $71,560.27
294 $955.00 238.53 $70,605.26
295 $958.19 235.35 $69,647.07
296 $961.38 232.16 $68,685.69
297 $964.59 228.95 $67,721.11
298 $967.80 225.74 $66,753.31
299 $971.03 222.51 $65,782.28
300 $974.26 219.27 $64,808.02
301 $977.51 216.03 $63,830.50
302 $980.77 212.77 $62,849.73
303 $984.04 209.5 $61,865.69
304 $987.32 206.22 $60,878.38
305 $990.61 202.93 $59,887.76
306 $993.91 199.63 $58,893.85
307 $997.23 196.31 $57,896.63
308 $1,000.55 192.99 $56,896.08
309 $1,003.88 189.65 $55,892.19
310 $1,007.23 186.31 $54,884.96
311 $1,010.59 182.95 $53,874.37
312 $1,013.96 179.58 $52,860.42
313 $1,017.34 176.2 $51,843.08
314 $1,020.73 172.81 $50,822.35
315 $1,024.13 169.41 $49,798.22
316 $1,027.54 165.99 $48,770.68
317 $1,030.97 162.57 $47,739.71
318 $1,034.41 159.13 $46,705.30
319 $1,037.85 155.68 $45,667.45
320 $1,041.31 152.22 $44,626.13
321 $1,044.78 148.75 $43,581.35
322 $1,048.27 145.27 $42,533.08
323 $1,051.76 141.78 $41,481.32
324 $1,055.27 138.27 $40,426.05
325 $1,058.78 134.75 $39,367.27
326 $1,062.31 131.22 $38,304.96
327 $1,065.86 127.68 $37,239.10
328 $1,069.41 124.13 $36,169.69
329 $1,072.97 120.57 $35,096.72
330 $1,076.55 116.99 $34,020.17
331 $1,080.14 113.4 $32,940.03
332 $1,083.74 109.8 $31,856.30
333 $1,087.35 106.19 $30,768.95
334 $1,090.98 102.56 $29,677.97
335 $1,094.61 98.93 $28,583.36
336 $1,098.26 95.28 $27,485.10
337 $1,101.92 91.62 $26,383.18
338 $1,105.59 87.94 $25,277.58
339 $1,109.28 84.26 $24,168.30
340 $1,112.98 80.56 $23,055.33
341 $1,116.69 76.85 $21,938.64
342 $1,120.41 73.13 $20,818.23
343 $1,124.14 69.39 $19,694.08
344 $1,127.89 65.65 $18,566.19
345 $1,131.65 61.89 $17,434.54
346 $1,135.42 58.12 $16,299.12
347 $1,139.21 54.33 $15,159.91
348 $1,143.01 50.53 $14,016.91
349 $1,146.82 46.72 $12,870.09
350 $1,150.64 42.9 $11,719.45
351 $1,154.47 39.06 $10,564.98
352 $1,158.32 35.22 $9,406.66
353 $1,162.18 31.36 $8,244.48
354 $1,166.06 27.48 $7,078.42
355 $1,169.94 23.59 $5,908.48
356 $1,173.84 19.69 $4,734.63
357 $1,177.76 15.78 $3,556.88
358 $1,181.68 11.86 $2,375.19
359 $1,185.62 7.92 $1,189.57
360 $1,189.57 3.97 $0.00

Rent vs Buy Calculator for Investment Returns

Benefits of Buying a House:

Purchasing a home is a better long-term financial decision than renting. Over the lifetime of ownership, the difference between purchasing and renting a home is $1,334,042.41 based on the breakdown below.

Rent
Buy
Initial Costs -1,479.64 -57,401.00 Initial Costs
Rent Security Deposit -1,183.71 -50,000.00 Down Payment
-295.93 -7,401.00 Cost of Buying House
Recurring Costs -899,474.82 -734,291.78 Recurring Costs
Total Monthly Rents -893,849.82 -429,673.77 Morgage Payment
Renter's Insurance -5,625.00 -72,000.00 Property Taxes
-28,380.00 Home Insurance
-2,500.00 PMI Insurance
0.00 HOA Dues
-201,738.01 The Returns for Investment
Closing Costs 0.00 -9,000.00 Closing Costs
-9,000.00 Cost of Selling House
Proceeds from Moving 1,479.64 1,235,260.37 Proceeds from sale
Return of the rental security deposit 1,479.64 1,235,260.37 Home Value
Total -899,474.82 434,567.59 Total

Real Estate Analysis of Home Ownership Affordability

Based on the strong historical housing growth in the entire United States and Virginia Beach, VA, buying a house is a highly profitable investment compared to renting with an estimated ROI of 10.42% based on the down payment principal.

VA and Nationwide Home Price

Source: Freddie Mac House Price Index (FMHPI)

The home price in California grew by an average of 26.5% over every 5 years, 56.6% over every 10 years, and 284% over every 30 years. In each corresponding period, the nationwide average growth rate in home prices were 26.9% , 53.5% and 262%, respectively.