| Loan | Early Payoff | Extra Payments | Biweekly Payment | Balloon Payment | Interest Only | Comparison |
FHA Loan Calculator
Use the FHA loan calculator to calculate the costs of getting a FHA home loan. The FHA mortgage calculator is useful for homebuyers who are seeking to finance a home with a FHA loan.
FHA Mortgage Calculator |
||||||
| Home Value: | $430,000.00 | |||||
| Mortgage Amount: | $416,455.00 | |||||
| Monthly Principal & Interest: | $2,235.62 | |||||
| Monthly Extra Payment: | $0.00 | |||||
| Monthly Property Tax: | $183.33 | |||||
| Monthly Home Insurance: | $71.67 | |||||
| Monthly MIP: | $256.79 | |||||
| Monthly HOA Fees: | $0.00 | |||||
Total Monthly Payment: |
$2,747.41 |
|||||
| Total # Of Payments: | 360 | |||||
| Start Date: | Apr, 2025 | |||||
| Payoff Date: | Mar, 2055 | |||||
| Down Payment: | $91,375.00 | |||||
| Principal (includes UFMIP): | $416,455.00 | |||||
| Total Extra Payment: | $0.00 | |||||
| Total Interest Paid: | $388,368.38 | |||||
| Total Tax, Insurance, MIP and Fees: | $184,244.62 | |||||
Total of all Payments: |
$1,080,443.00 |
|||||
Mortgage Amortization Schedule |
||||||
| Payment Date | Payment # | Interest | Principal | Tax, Insurance, MIP & Fees | Total Payment | Balance |
|---|---|---|---|---|---|---|
| Apr, 2025 | 1 | $1,735.23 | $500.39 | $511.79 | $2,747.41 | $415,954.61 |
| May, 2025 | 2 | $1,733.14 | $502.48 | $511.79 | $2,747.41 | $415,452.13 |
| Jun, 2025 | 3 | $1,731.05 | $504.57 | $511.79 | $2,747.41 | $414,947.56 |
| Jul, 2025 | 4 | $1,728.95 | $506.67 | $511.79 | $2,747.41 | $414,440.89 |
| Aug, 2025 | 5 | $1,726.84 | $508.78 | $511.79 | $2,747.41 | $413,932.11 |
| Sep, 2025 | 6 | $1,724.72 | $510.90 | $511.79 | $2,747.41 | $413,421.20 |
| Oct, 2025 | 7 | $1,722.59 | $513.03 | $511.79 | $2,747.41 | $412,908.17 |
| Nov, 2025 | 8 | $1,720.45 | $515.17 | $511.79 | $2,747.41 | $412,393.00 |
| Dec, 2025 | 9 | $1,718.30 | $517.32 | $511.79 | $2,747.41 | $411,875.69 |
| Jan, 2026 | 10 | $1,716.15 | $519.47 | $511.79 | $2,747.41 | $411,356.21 |
| Feb, 2026 | 11 | $1,713.98 | $521.64 | $511.79 | $2,747.41 | $410,834.58 |
| Mar, 2026 | 12 | $1,711.81 | $523.81 | $511.79 | $2,747.41 | $410,310.77 |
| Apr, 2026 | 13 | $1,709.63 | $525.99 | $511.79 | $2,747.41 | $409,784.77 |
| May, 2026 | 14 | $1,707.44 | $528.18 | $511.79 | $2,747.41 | $409,256.59 |
| Jun, 2026 | 15 | $1,705.24 | $530.38 | $511.79 | $2,747.41 | $408,726.21 |
| Jul, 2026 | 16 | $1,703.03 | $532.59 | $511.79 | $2,747.41 | $408,193.61 |
| Aug, 2026 | 17 | $1,700.81 | $534.81 | $511.79 | $2,747.41 | $407,658.80 |
| Sep, 2026 | 18 | $1,698.58 | $537.04 | $511.79 | $2,747.41 | $407,121.76 |
| Oct, 2026 | 19 | $1,696.34 | $539.28 | $511.79 | $2,747.41 | $406,582.48 |
| Nov, 2026 | 20 | $1,694.09 | $541.53 | $511.79 | $2,747.41 | $406,040.95 |
| Dec, 2026 | 21 | $1,691.84 | $543.78 | $511.79 | $2,747.41 | $405,497.17 |
| Jan, 2027 | 22 | $1,689.57 | $546.05 | $511.79 | $2,747.41 | $404,951.12 |
| Feb, 2027 | 23 | $1,687.30 | $548.32 | $511.79 | $2,747.41 | $404,402.79 |
| Mar, 2027 | 24 | $1,685.01 | $550.61 | $511.79 | $2,747.41 | $403,852.18 |
| Apr, 2027 | 25 | $1,682.72 | $552.90 | $511.79 | $2,747.41 | $403,299.28 |
| May, 2027 | 26 | $1,680.41 | $555.21 | $511.79 | $2,747.41 | $402,744.07 |
| Jun, 2027 | 27 | $1,678.10 | $557.52 | $511.79 | $2,747.41 | $402,186.55 |
| Jul, 2027 | 28 | $1,675.78 | $559.84 | $511.79 | $2,747.41 | $401,626.71 |
| Aug, 2027 | 29 | $1,673.44 | $562.18 | $511.79 | $2,747.41 | $401,064.53 |
| Sep, 2027 | 30 | $1,671.10 | $564.52 | $511.79 | $2,747.41 | $400,500.02 |
| Oct, 2027 | 31 | $1,668.75 | $566.87 | $511.79 | $2,747.41 | $399,933.15 |
| Nov, 2027 | 32 | $1,666.39 | $569.23 | $511.79 | $2,747.41 | $399,363.91 |
| Dec, 2027 | 33 | $1,664.02 | $571.60 | $511.79 | $2,747.41 | $398,792.31 |
| Jan, 2028 | 34 | $1,661.63 | $573.99 | $511.79 | $2,747.41 | $398,218.32 |
| Feb, 2028 | 35 | $1,659.24 | $576.38 | $511.79 | $2,747.41 | $397,641.95 |
| Mar, 2028 | 36 | $1,656.84 | $578.78 | $511.79 | $2,747.41 | $397,063.17 |
| Apr, 2028 | 37 | $1,654.43 | $581.19 | $511.79 | $2,747.41 | $396,481.98 |
| May, 2028 | 38 | $1,652.01 | $583.61 | $511.79 | $2,747.41 | $395,898.36 |
| Jun, 2028 | 39 | $1,649.58 | $586.04 | $511.79 | $2,747.41 | $395,312.32 |
| Jul, 2028 | 40 | $1,647.13 | $588.49 | $511.79 | $2,747.41 | $394,723.83 |
| Aug, 2028 | 41 | $1,644.68 | $590.94 | $511.79 | $2,747.41 | $394,132.90 |
| Sep, 2028 | 42 | $1,642.22 | $593.40 | $511.79 | $2,747.41 | $393,539.50 |
| Oct, 2028 | 43 | $1,639.75 | $595.87 | $511.79 | $2,747.41 | $392,943.62 |
| Nov, 2028 | 44 | $1,637.27 | $598.36 | $511.79 | $2,747.41 | $392,345.27 |
| Dec, 2028 | 45 | $1,634.77 | $600.85 | $511.79 | $2,747.41 | $391,744.42 |
| Jan, 2029 | 46 | $1,632.27 | $603.35 | $511.79 | $2,747.41 | $391,141.07 |
| Feb, 2029 | 47 | $1,629.75 | $605.87 | $511.79 | $2,747.41 | $390,535.20 |
| Mar, 2029 | 48 | $1,627.23 | $608.39 | $511.79 | $2,747.41 | $389,926.81 |
| Apr, 2029 | 49 | $1,624.70 | $610.93 | $511.79 | $2,747.41 | $389,315.89 |
| May, 2029 | 50 | $1,622.15 | $613.47 | $511.79 | $2,747.41 | $388,702.42 |
| Jun, 2029 | 51 | $1,619.59 | $616.03 | $511.79 | $2,747.41 | $388,086.39 |
| Jul, 2029 | 52 | $1,617.03 | $618.59 | $511.79 | $2,747.41 | $387,467.79 |
| Aug, 2029 | 53 | $1,614.45 | $621.17 | $511.79 | $2,747.41 | $386,846.62 |
| Sep, 2029 | 54 | $1,611.86 | $623.76 | $511.79 | $2,747.41 | $386,222.86 |
| Oct, 2029 | 55 | $1,609.26 | $626.36 | $511.79 | $2,747.41 | $385,596.50 |
| Nov, 2029 | 56 | $1,606.65 | $628.97 | $511.79 | $2,747.41 | $384,967.54 |
| Dec, 2029 | 57 | $1,604.03 | $631.59 | $511.79 | $2,747.41 | $384,335.95 |
| Jan, 2030 | 58 | $1,601.40 | $634.22 | $511.79 | $2,747.41 | $383,701.73 |
| Feb, 2030 | 59 | $1,598.76 | $636.86 | $511.79 | $2,747.41 | $383,064.86 |
| Mar, 2030 | 60 | $1,596.10 | $639.52 | $511.79 | $2,747.41 | $382,425.35 |
| Apr, 2030 | 61 | $1,593.44 | $642.18 | $511.79 | $2,747.41 | $381,783.16 |
| May, 2030 | 62 | $1,590.76 | $644.86 | $511.79 | $2,747.41 | $381,138.31 |
| Jun, 2030 | 63 | $1,588.08 | $647.54 | $511.79 | $2,747.41 | $380,490.76 |
| Jul, 2030 | 64 | $1,585.38 | $650.24 | $511.79 | $2,747.41 | $379,840.52 |
| Aug, 2030 | 65 | $1,582.67 | $652.95 | $511.79 | $2,747.41 | $379,187.57 |
| Sep, 2030 | 66 | $1,579.95 | $655.67 | $511.79 | $2,747.41 | $378,531.90 |
| Oct, 2030 | 67 | $1,577.22 | $658.40 | $511.79 | $2,747.41 | $377,873.49 |
| Nov, 2030 | 68 | $1,574.47 | $661.15 | $511.79 | $2,747.41 | $377,212.35 |
| Dec, 2030 | 69 | $1,571.72 | $663.90 | $511.79 | $2,747.41 | $376,548.44 |
| Jan, 2031 | 70 | $1,568.95 | $666.67 | $511.79 | $2,747.41 | $375,881.77 |
| Feb, 2031 | 71 | $1,566.17 | $669.45 | $511.79 | $2,747.41 | $375,212.33 |
| Mar, 2031 | 72 | $1,563.38 | $672.24 | $511.79 | $2,747.41 | $374,540.09 |
| Apr, 2031 | 73 | $1,560.58 | $675.04 | $511.79 | $2,747.41 | $373,865.06 |
| May, 2031 | 74 | $1,557.77 | $677.85 | $511.79 | $2,747.41 | $373,187.21 |
| Jun, 2031 | 75 | $1,554.95 | $680.67 | $511.79 | $2,747.41 | $372,506.53 |
| Jul, 2031 | 76 | $1,552.11 | $683.51 | $511.79 | $2,747.41 | $371,823.02 |
| Aug, 2031 | 77 | $1,549.26 | $686.36 | $511.79 | $2,747.41 | $371,136.66 |
| Sep, 2031 | 78 | $1,546.40 | $689.22 | $511.79 | $2,747.41 | $370,447.45 |
| Oct, 2031 | 79 | $1,543.53 | $692.09 | $511.79 | $2,747.41 | $369,755.36 |
| Nov, 2031 | 80 | $1,540.65 | $694.97 | $511.79 | $2,747.41 | $369,060.38 |
| Dec, 2031 | 81 | $1,537.75 | $697.87 | $511.79 | $2,747.41 | $368,362.51 |
| Jan, 2032 | 82 | $1,534.84 | $700.78 | $511.79 | $2,747.41 | $367,661.74 |
| Feb, 2032 | 83 | $1,531.92 | $703.70 | $511.79 | $2,747.41 | $366,958.04 |
| Mar, 2032 | 84 | $1,528.99 | $706.63 | $511.79 | $2,747.41 | $366,251.41 |
| Apr, 2032 | 85 | $1,526.05 | $709.57 | $511.79 | $2,747.41 | $365,541.84 |
| May, 2032 | 86 | $1,523.09 | $712.53 | $511.79 | $2,747.41 | $364,829.31 |
| Jun, 2032 | 87 | $1,520.12 | $715.50 | $511.79 | $2,747.41 | $364,113.81 |
| Jul, 2032 | 88 | $1,517.14 | $718.48 | $511.79 | $2,747.41 | $363,395.33 |
| Aug, 2032 | 89 | $1,514.15 | $721.47 | $511.79 | $2,747.41 | $362,673.86 |
| Sep, 2032 | 90 | $1,511.14 | $724.48 | $511.79 | $2,747.41 | $361,949.38 |
| Oct, 2032 | 91 | $1,508.12 | $727.50 | $511.79 | $2,747.41 | $361,221.88 |
| Nov, 2032 | 92 | $1,505.09 | $730.53 | $511.79 | $2,747.41 | $360,491.35 |
| Dec, 2032 | 93 | $1,502.05 | $733.57 | $511.79 | $2,747.41 | $359,757.78 |
| Jan, 2033 | 94 | $1,498.99 | $736.63 | $511.79 | $2,747.41 | $359,021.15 |
| Feb, 2033 | 95 | $1,495.92 | $739.70 | $511.79 | $2,747.41 | $358,281.45 |
| Mar, 2033 | 96 | $1,492.84 | $742.78 | $511.79 | $2,747.41 | $357,538.67 |
| Apr, 2033 | 97 | $1,489.74 | $745.88 | $511.79 | $2,747.41 | $356,792.79 |
| May, 2033 | 98 | $1,486.64 | $748.98 | $511.79 | $2,747.41 | $356,043.81 |
| Jun, 2033 | 99 | $1,483.52 | $752.10 | $511.79 | $2,747.41 | $355,291.70 |
| Jul, 2033 | 100 | $1,480.38 | $755.24 | $511.79 | $2,747.41 | $354,536.47 |
| Aug, 2033 | 101 | $1,477.24 | $758.39 | $511.79 | $2,747.41 | $353,778.08 |
| Sep, 2033 | 102 | $1,474.08 | $761.55 | $511.79 | $2,747.41 | $353,016.54 |
| Oct, 2033 | 103 | $1,470.90 | $764.72 | $511.79 | $2,747.41 | $352,251.82 |
| Nov, 2033 | 104 | $1,467.72 | $767.90 | $511.79 | $2,747.41 | $351,483.91 |
| Dec, 2033 | 105 | $1,464.52 | $771.10 | $511.79 | $2,747.41 | $350,712.81 |
| Jan, 2034 | 106 | $1,461.30 | $774.32 | $511.79 | $2,747.41 | $349,938.49 |
| Feb, 2034 | 107 | $1,458.08 | $777.54 | $511.79 | $2,747.41 | $349,160.95 |
| Mar, 2034 | 108 | $1,454.84 | $780.78 | $511.79 | $2,747.41 | $348,380.17 |
| Apr, 2034 | 109 | $1,451.58 | $784.04 | $511.79 | $2,747.41 | $347,596.13 |
| May, 2034 | 110 | $1,448.32 | $787.30 | $511.79 | $2,747.41 | $346,808.83 |
| Jun, 2034 | 111 | $1,445.04 | $790.58 | $511.79 | $2,747.41 | $346,018.24 |
| Jul, 2034 | 112 | $1,441.74 | $793.88 | $511.79 | $2,747.41 | $345,224.36 |
| Aug, 2034 | 113 | $1,438.43 | $797.19 | $511.79 | $2,747.41 | $344,427.18 |
| Sep, 2034 | 114 | $1,435.11 | $800.51 | $511.79 | $2,747.41 | $343,626.67 |
| Oct, 2034 | 115 | $1,431.78 | $803.84 | $511.79 | $2,747.41 | $342,822.83 |
| Nov, 2034 | 116 | $1,428.43 | $807.19 | $511.79 | $2,747.41 | $342,015.64 |
| Dec, 2034 | 117 | $1,425.07 | $810.56 | $511.79 | $2,747.41 | $341,205.08 |
| Jan, 2035 | 118 | $1,421.69 | $813.93 | $511.79 | $2,747.41 | $340,391.15 |
| Feb, 2035 | 119 | $1,418.30 | $817.32 | $511.79 | $2,747.41 | $339,573.82 |
| Mar, 2035 | 120 | $1,414.89 | $820.73 | $511.79 | $2,747.41 | $338,753.09 |
| Apr, 2035 | 121 | $1,411.47 | $824.15 | $511.79 | $2,747.41 | $337,928.95 |
| May, 2035 | 122 | $1,408.04 | $827.58 | $511.79 | $2,747.41 | $337,101.36 |
| Jun, 2035 | 123 | $1,404.59 | $831.03 | $511.79 | $2,747.41 | $336,270.33 |
| Jul, 2035 | 124 | $1,401.13 | $834.49 | $511.79 | $2,747.41 | $335,435.84 |
| Aug, 2035 | 125 | $1,397.65 | $837.97 | $511.79 | $2,747.41 | $334,597.87 |
| Sep, 2035 | 126 | $1,394.16 | $841.46 | $511.79 | $2,747.41 | $333,756.40 |
| Oct, 2035 | 127 | $1,390.65 | $844.97 | $511.79 | $2,747.41 | $332,911.43 |
| Nov, 2035 | 128 | $1,387.13 | $848.49 | $511.79 | $2,747.41 | $332,062.94 |
| Dec, 2035 | 129 | $1,383.60 | $852.02 | $511.79 | $2,747.41 | $331,210.92 |
| Jan, 2036 | 130 | $1,380.05 | $855.57 | $511.79 | $2,747.41 | $330,355.34 |
| Feb, 2036 | 131 | $1,376.48 | $859.14 | $511.79 | $2,747.41 | $329,496.20 |
| Mar, 2036 | 132 | $1,372.90 | $862.72 | $511.79 | $2,747.41 | $328,633.48 |
| Apr, 2036 | 133 | $1,369.31 | $866.31 | $511.79 | $2,747.41 | $327,767.17 |
| May, 2036 | 134 | $1,365.70 | $869.92 | $511.79 | $2,747.41 | $326,897.25 |
| Jun, 2036 | 135 | $1,362.07 | $873.55 | $511.79 | $2,747.41 | $326,023.70 |
| Jul, 2036 | 136 | $1,358.43 | $877.19 | $511.79 | $2,747.41 | $325,146.51 |
| Aug, 2036 | 137 | $1,354.78 | $880.84 | $511.79 | $2,747.41 | $324,265.67 |
| Sep, 2036 | 138 | $1,351.11 | $884.51 | $511.79 | $2,747.41 | $323,381.15 |
| Oct, 2036 | 139 | $1,347.42 | $888.20 | $511.79 | $2,747.41 | $322,492.95 |
| Nov, 2036 | 140 | $1,343.72 | $891.90 | $511.79 | $2,747.41 | $321,601.05 |
| Dec, 2036 | 141 | $1,340.00 | $895.62 | $511.79 | $2,747.41 | $320,705.44 |
| Jan, 2037 | 142 | $1,336.27 | $899.35 | $511.79 | $2,747.41 | $319,806.09 |
| Feb, 2037 | 143 | $1,332.53 | $903.10 | $511.79 | $2,747.41 | $318,902.99 |
| Mar, 2037 | 144 | $1,328.76 | $906.86 | $511.79 | $2,747.41 | $317,996.14 |
| Apr, 2037 | 145 | $1,324.98 | $910.64 | $511.79 | $2,747.41 | $317,085.50 |
| May, 2037 | 146 | $1,321.19 | $914.43 | $511.79 | $2,747.41 | $316,171.07 |
| Jun, 2037 | 147 | $1,317.38 | $918.24 | $511.79 | $2,747.41 | $315,252.83 |
| Jul, 2037 | 148 | $1,313.55 | $922.07 | $511.79 | $2,747.41 | $314,330.76 |
| Aug, 2037 | 149 | $1,309.71 | $925.91 | $511.79 | $2,747.41 | $313,404.85 |
| Sep, 2037 | 150 | $1,305.85 | $929.77 | $511.79 | $2,747.41 | $312,475.09 |
| Oct, 2037 | 151 | $1,301.98 | $933.64 | $511.79 | $2,747.41 | $311,541.44 |
| Nov, 2037 | 152 | $1,298.09 | $937.53 | $511.79 | $2,747.41 | $310,603.91 |
| Dec, 2037 | 153 | $1,294.18 | $941.44 | $511.79 | $2,747.41 | $309,662.48 |
| Jan, 2038 | 154 | $1,290.26 | $945.36 | $511.79 | $2,747.41 | $308,717.12 |
| Feb, 2038 | 155 | $1,286.32 | $949.30 | $511.79 | $2,747.41 | $307,767.82 |
| Mar, 2038 | 156 | $1,282.37 | $953.25 | $511.79 | $2,747.41 | $306,814.56 |
| Apr, 2038 | 157 | $1,278.39 | $957.23 | $511.79 | $2,747.41 | $305,857.34 |
| May, 2038 | 158 | $1,274.41 | $961.21 | $511.79 | $2,747.41 | $304,896.12 |
| Jun, 2038 | 159 | $1,270.40 | $965.22 | $511.79 | $2,747.41 | $303,930.90 |
| Jul, 2038 | 160 | $1,266.38 | $969.24 | $511.79 | $2,747.41 | $302,961.66 |
| Aug, 2038 | 161 | $1,262.34 | $973.28 | $511.79 | $2,747.41 | $301,988.38 |
| Sep, 2038 | 162 | $1,258.28 | $977.34 | $511.79 | $2,747.41 | $301,011.04 |
| Oct, 2038 | 163 | $1,254.21 | $981.41 | $511.79 | $2,747.41 | $300,029.64 |
| Nov, 2038 | 164 | $1,250.12 | $985.50 | $511.79 | $2,747.41 | $299,044.14 |
| Dec, 2038 | 165 | $1,246.02 | $989.60 | $511.79 | $2,747.41 | $298,054.53 |
| Jan, 2039 | 166 | $1,241.89 | $993.73 | $511.79 | $2,747.41 | $297,060.81 |
| Feb, 2039 | 167 | $1,237.75 | $997.87 | $511.79 | $2,747.41 | $296,062.94 |
| Mar, 2039 | 168 | $1,233.60 | $1,002.02 | $511.79 | $2,747.41 | $295,060.92 |
| Apr, 2039 | 169 | $1,229.42 | $1,006.20 | $511.79 | $2,747.41 | $294,054.72 |
| May, 2039 | 170 | $1,225.23 | $1,010.39 | $511.79 | $2,747.41 | $293,044.32 |
| Jun, 2039 | 171 | $1,221.02 | $1,014.60 | $511.79 | $2,747.41 | $292,029.72 |
| Jul, 2039 | 172 | $1,216.79 | $1,018.83 | $511.79 | $2,747.41 | $291,010.89 |
| Aug, 2039 | 173 | $1,212.55 | $1,023.08 | $511.79 | $2,747.41 | $289,987.82 |
| Sep, 2039 | 174 | $1,208.28 | $1,027.34 | $511.79 | $2,747.41 | $288,960.48 |
| Oct, 2039 | 175 | $1,204.00 | $1,031.62 | $511.79 | $2,747.41 | $287,928.86 |
| Nov, 2039 | 176 | $1,199.70 | $1,035.92 | $511.79 | $2,747.41 | $286,892.94 |
| Dec, 2039 | 177 | $1,195.39 | $1,040.23 | $511.79 | $2,747.41 | $285,852.71 |
| Jan, 2040 | 178 | $1,191.05 | $1,044.57 | $511.79 | $2,747.41 | $284,808.14 |
| Feb, 2040 | 179 | $1,186.70 | $1,048.92 | $511.79 | $2,747.41 | $283,759.22 |
| Mar, 2040 | 180 | $1,182.33 | $1,053.29 | $511.79 | $2,747.41 | $282,705.93 |
| Apr, 2040 | 181 | $1,177.94 | $1,057.68 | $511.79 | $2,747.41 | $281,648.25 |
| May, 2040 | 182 | $1,173.53 | $1,062.09 | $511.79 | $2,747.41 | $280,586.17 |
| Jun, 2040 | 183 | $1,169.11 | $1,066.51 | $511.79 | $2,747.41 | $279,519.66 |
| Jul, 2040 | 184 | $1,164.67 | $1,070.96 | $511.79 | $2,747.41 | $278,448.70 |
| Aug, 2040 | 185 | $1,160.20 | $1,075.42 | $511.79 | $2,747.41 | $277,373.28 |
| Sep, 2040 | 186 | $1,155.72 | $1,079.90 | $511.79 | $2,747.41 | $276,293.38 |
| Oct, 2040 | 187 | $1,151.22 | $1,084.40 | $511.79 | $2,747.41 | $275,208.99 |
| Nov, 2040 | 188 | $1,146.70 | $1,088.92 | $511.79 | $2,747.41 | $274,120.07 |
| Dec, 2040 | 189 | $1,142.17 | $1,093.45 | $511.79 | $2,747.41 | $273,026.62 |
| Jan, 2041 | 190 | $1,137.61 | $1,098.01 | $511.79 | $2,747.41 | $271,928.61 |
| Feb, 2041 | 191 | $1,133.04 | $1,102.58 | $511.79 | $2,747.41 | $270,826.02 |
| Mar, 2041 | 192 | $1,128.44 | $1,107.18 | $511.79 | $2,747.41 | $269,718.84 |
| Apr, 2041 | 193 | $1,123.83 | $1,111.79 | $511.79 | $2,747.41 | $268,607.05 |
| May, 2041 | 194 | $1,119.20 | $1,116.42 | $511.79 | $2,747.41 | $267,490.63 |
| Jun, 2041 | 195 | $1,114.54 | $1,121.08 | $511.79 | $2,747.41 | $266,369.55 |
| Jul, 2041 | 196 | $1,109.87 | $1,125.75 | $511.79 | $2,747.41 | $265,243.80 |
| Aug, 2041 | 197 | $1,105.18 | $1,130.44 | $511.79 | $2,747.41 | $264,113.36 |
| Sep, 2041 | 198 | $1,100.47 | $1,135.15 | $511.79 | $2,747.41 | $262,978.22 |
| Oct, 2041 | 199 | $1,095.74 | $1,139.88 | $511.79 | $2,747.41 | $261,838.34 |
| Nov, 2041 | 200 | $1,090.99 | $1,144.63 | $511.79 | $2,747.41 | $260,693.71 |
| Dec, 2041 | 201 | $1,086.22 | $1,149.40 | $511.79 | $2,747.41 | $259,544.31 |
| Jan, 2042 | 202 | $1,081.43 | $1,154.19 | $511.79 | $2,747.41 | $258,390.13 |
| Feb, 2042 | 203 | $1,076.63 | $1,158.99 | $511.79 | $2,747.41 | $257,231.13 |
| Mar, 2042 | 204 | $1,071.80 | $1,163.82 | $511.79 | $2,747.41 | $256,067.31 |
| Apr, 2042 | 205 | $1,066.95 | $1,168.67 | $511.79 | $2,747.41 | $254,898.64 |
| May, 2042 | 206 | $1,062.08 | $1,173.54 | $511.79 | $2,747.41 | $253,725.09 |
| Jun, 2042 | 207 | $1,057.19 | $1,178.43 | $511.79 | $2,747.41 | $252,546.66 |
| Jul, 2042 | 208 | $1,052.28 | $1,183.34 | $511.79 | $2,747.41 | $251,363.32 |
| Aug, 2042 | 209 | $1,047.35 | $1,188.27 | $511.79 | $2,747.41 | $250,175.04 |
| Sep, 2042 | 210 | $1,042.40 | $1,193.22 | $511.79 | $2,747.41 | $248,981.82 |
| Oct, 2042 | 211 | $1,037.42 | $1,198.20 | $511.79 | $2,747.41 | $247,783.62 |
| Nov, 2042 | 212 | $1,032.43 | $1,203.19 | $511.79 | $2,747.41 | $246,580.44 |
| Dec, 2042 | 213 | $1,027.42 | $1,208.20 | $511.79 | $2,747.41 | $245,372.23 |
| Jan, 2043 | 214 | $1,022.38 | $1,213.24 | $511.79 | $2,747.41 | $244,159.00 |
| Feb, 2043 | 215 | $1,017.33 | $1,218.29 | $511.79 | $2,747.41 | $242,940.71 |
| Mar, 2043 | 216 | $1,012.25 | $1,223.37 | $511.79 | $2,747.41 | $241,717.34 |
| Apr, 2043 | 217 | $1,007.16 | $1,228.46 | $511.79 | $2,747.41 | $240,488.87 |
| May, 2043 | 218 | $1,002.04 | $1,233.58 | $511.79 | $2,747.41 | $239,255.29 |
| Jun, 2043 | 219 | $996.90 | $1,238.72 | $511.79 | $2,747.41 | $238,016.57 |
| Jul, 2043 | 220 | $991.74 | $1,243.88 | $511.79 | $2,747.41 | $236,772.68 |
| Aug, 2043 | 221 | $986.55 | $1,249.07 | $511.79 | $2,747.41 | $235,523.61 |
| Sep, 2043 | 222 | $981.35 | $1,254.27 | $511.79 | $2,747.41 | $234,269.34 |
| Oct, 2043 | 223 | $976.12 | $1,259.50 | $511.79 | $2,747.41 | $233,009.84 |
| Nov, 2043 | 224 | $970.87 | $1,264.75 | $511.79 | $2,747.41 | $231,745.10 |
| Dec, 2043 | 225 | $965.60 | $1,270.02 | $511.79 | $2,747.41 | $230,475.08 |
| Jan, 2044 | 226 | $960.31 | $1,275.31 | $511.79 | $2,747.41 | $229,199.77 |
| Feb, 2044 | 227 | $955.00 | $1,280.62 | $511.79 | $2,747.41 | $227,919.15 |
| Mar, 2044 | 228 | $949.66 | $1,285.96 | $511.79 | $2,747.41 | $226,633.20 |
| Apr, 2044 | 229 | $944.30 | $1,291.32 | $511.79 | $2,747.41 | $225,341.88 |
| May, 2044 | 230 | $938.92 | $1,296.70 | $511.79 | $2,747.41 | $224,045.18 |
| Jun, 2044 | 231 | $933.52 | $1,302.10 | $511.79 | $2,747.41 | $222,743.08 |
| Jul, 2044 | 232 | $928.10 | $1,307.52 | $511.79 | $2,747.41 | $221,435.56 |
| Aug, 2044 | 233 | $922.65 | $1,312.97 | $511.79 | $2,747.41 | $220,122.59 |
| Sep, 2044 | 234 | $917.18 | $1,318.44 | $511.79 | $2,747.41 | $218,804.15 |
| Oct, 2044 | 235 | $911.68 | $1,323.94 | $511.79 | $2,747.41 | $217,480.21 |
| Nov, 2044 | 236 | $906.17 | $1,329.45 | $511.79 | $2,747.41 | $216,150.76 |
| Dec, 2044 | 237 | $900.63 | $1,334.99 | $511.79 | $2,747.41 | $214,815.76 |
| Jan, 2045 | 238 | $895.07 | $1,340.55 | $511.79 | $2,747.41 | $213,475.21 |
| Feb, 2045 | 239 | $889.48 | $1,346.14 | $511.79 | $2,747.41 | $212,129.07 |
| Mar, 2045 | 240 | $883.87 | $1,351.75 | $511.79 | $2,747.41 | $210,777.32 |
| Apr, 2045 | 241 | $878.24 | $1,357.38 | $511.79 | $2,747.41 | $209,419.94 |
| May, 2045 | 242 | $872.58 | $1,363.04 | $511.79 | $2,747.41 | $208,056.90 |
| Jun, 2045 | 243 | $866.90 | $1,368.72 | $511.79 | $2,747.41 | $206,688.18 |
| Jul, 2045 | 244 | $861.20 | $1,374.42 | $511.79 | $2,747.41 | $205,313.76 |
| Aug, 2045 | 245 | $855.47 | $1,380.15 | $511.79 | $2,747.41 | $203,933.62 |
| Sep, 2045 | 246 | $849.72 | $1,385.90 | $511.79 | $2,747.41 | $202,547.72 |
| Oct, 2045 | 247 | $843.95 | $1,391.67 | $511.79 | $2,747.41 | $201,156.05 |
| Nov, 2045 | 248 | $838.15 | $1,397.47 | $511.79 | $2,747.41 | $199,758.58 |
| Dec, 2045 | 249 | $832.33 | $1,403.29 | $511.79 | $2,747.41 | $198,355.28 |
| Jan, 2046 | 250 | $826.48 | $1,409.14 | $511.79 | $2,747.41 | $196,946.14 |
| Feb, 2046 | 251 | $820.61 | $1,415.01 | $511.79 | $2,747.41 | $195,531.13 |
| Mar, 2046 | 252 | $814.71 | $1,420.91 | $511.79 | $2,747.41 | $194,110.23 |
| Apr, 2046 | 253 | $808.79 | $1,426.83 | $511.79 | $2,747.41 | $192,683.40 |
| May, 2046 | 254 | $802.85 | $1,432.77 | $511.79 | $2,747.41 | $191,250.62 |
| Jun, 2046 | 255 | $796.88 | $1,438.74 | $511.79 | $2,747.41 | $189,811.88 |
| Jul, 2046 | 256 | $790.88 | $1,444.74 | $511.79 | $2,747.41 | $188,367.14 |
| Aug, 2046 | 257 | $784.86 | $1,450.76 | $511.79 | $2,747.41 | $186,916.39 |
| Sep, 2046 | 258 | $778.82 | $1,456.80 | $511.79 | $2,747.41 | $185,459.58 |
| Oct, 2046 | 259 | $772.75 | $1,462.87 | $511.79 | $2,747.41 | $183,996.71 |
| Nov, 2046 | 260 | $766.65 | $1,468.97 | $511.79 | $2,747.41 | $182,527.74 |
| Dec, 2046 | 261 | $760.53 | $1,475.09 | $511.79 | $2,747.41 | $181,052.66 |
| Jan, 2047 | 262 | $754.39 | $1,481.23 | $511.79 | $2,747.41 | $179,571.42 |
| Feb, 2047 | 263 | $748.21 | $1,487.41 | $511.79 | $2,747.41 | $178,084.02 |
| Mar, 2047 | 264 | $742.02 | $1,493.60 | $511.79 | $2,747.41 | $176,590.41 |
| Apr, 2047 | 265 | $735.79 | $1,499.83 | $511.79 | $2,747.41 | $175,090.58 |
| May, 2047 | 266 | $729.54 | $1,506.08 | $511.79 | $2,747.41 | $173,584.51 |
| Jun, 2047 | 267 | $723.27 | $1,512.35 | $511.79 | $2,747.41 | $172,072.16 |
| Jul, 2047 | 268 | $716.97 | $1,518.65 | $511.79 | $2,747.41 | $170,553.50 |
| Aug, 2047 | 269 | $710.64 | $1,524.98 | $511.79 | $2,747.41 | $169,028.52 |
| Sep, 2047 | 270 | $704.29 | $1,531.33 | $511.79 | $2,747.41 | $167,497.19 |
| Oct, 2047 | 271 | $697.90 | $1,537.72 | $511.79 | $2,747.41 | $165,959.47 |
| Nov, 2047 | 272 | $691.50 | $1,544.12 | $511.79 | $2,747.41 | $164,415.35 |
| Dec, 2047 | 273 | $685.06 | $1,550.56 | $511.79 | $2,747.41 | $162,864.79 |
| Jan, 2048 | 274 | $678.60 | $1,557.02 | $511.79 | $2,747.41 | $161,307.78 |
| Feb, 2048 | 275 | $672.12 | $1,563.50 | $511.79 | $2,747.41 | $159,744.27 |
| Mar, 2048 | 276 | $665.60 | $1,570.02 | $511.79 | $2,747.41 | $158,174.25 |
| Apr, 2048 | 277 | $659.06 | $1,576.56 | $511.79 | $2,747.41 | $156,597.69 |
| May, 2048 | 278 | $652.49 | $1,583.13 | $511.79 | $2,747.41 | $155,014.56 |
| Jun, 2048 | 279 | $645.89 | $1,589.73 | $511.79 | $2,747.41 | $153,424.83 |
| Jul, 2048 | 280 | $639.27 | $1,596.35 | $511.79 | $2,747.41 | $151,828.48 |
| Aug, 2048 | 281 | $632.62 | $1,603.00 | $511.79 | $2,747.41 | $150,225.48 |
| Sep, 2048 | 282 | $625.94 | $1,609.68 | $511.79 | $2,747.41 | $148,615.80 |
| Oct, 2048 | 283 | $619.23 | $1,616.39 | $511.79 | $2,747.41 | $146,999.41 |
| Nov, 2048 | 284 | $612.50 | $1,623.12 | $511.79 | $2,747.41 | $145,376.29 |
| Dec, 2048 | 285 | $605.73 | $1,629.89 | $511.79 | $2,747.41 | $143,746.40 |
| Jan, 2049 | 286 | $598.94 | $1,636.68 | $511.79 | $2,747.41 | $142,109.73 |
| Feb, 2049 | 287 | $592.12 | $1,643.50 | $511.79 | $2,747.41 | $140,466.23 |
| Mar, 2049 | 288 | $585.28 | $1,650.34 | $511.79 | $2,747.41 | $138,815.89 |
| Apr, 2049 | 289 | $578.40 | $1,657.22 | $511.79 | $2,747.41 | $137,158.66 |
| May, 2049 | 290 | $571.49 | $1,664.13 | $511.79 | $2,747.41 | $135,494.54 |
| Jun, 2049 | 291 | $564.56 | $1,671.06 | $511.79 | $2,747.41 | $133,823.48 |
| Jul, 2049 | 292 | $557.60 | $1,678.02 | $511.79 | $2,747.41 | $132,145.46 |
| Aug, 2049 | 293 | $550.61 | $1,685.01 | $511.79 | $2,747.41 | $130,460.44 |
| Sep, 2049 | 294 | $543.59 | $1,692.04 | $511.79 | $2,747.41 | $128,768.41 |
| Oct, 2049 | 295 | $536.54 | $1,699.09 | $511.79 | $2,747.41 | $127,069.32 |
| Nov, 2049 | 296 | $529.46 | $1,706.16 | $511.79 | $2,747.41 | $125,363.16 |
| Dec, 2049 | 297 | $522.35 | $1,713.27 | $511.79 | $2,747.41 | $123,649.88 |
| Jan, 2050 | 298 | $515.21 | $1,720.41 | $511.79 | $2,747.41 | $121,929.47 |
| Feb, 2050 | 299 | $508.04 | $1,727.58 | $511.79 | $2,747.41 | $120,201.89 |
| Mar, 2050 | 300 | $500.84 | $1,734.78 | $511.79 | $2,747.41 | $118,467.11 |
| Apr, 2050 | 301 | $493.61 | $1,742.01 | $511.79 | $2,747.41 | $116,725.10 |
| May, 2050 | 302 | $486.35 | $1,749.27 | $511.79 | $2,747.41 | $114,975.84 |
| Jun, 2050 | 303 | $479.07 | $1,756.55 | $511.79 | $2,747.41 | $113,219.28 |
| Jul, 2050 | 304 | $471.75 | $1,763.87 | $511.79 | $2,747.41 | $111,455.41 |
| Aug, 2050 | 305 | $464.40 | $1,771.22 | $511.79 | $2,747.41 | $109,684.18 |
| Sep, 2050 | 306 | $457.02 | $1,778.60 | $511.79 | $2,747.41 | $107,905.58 |
| Oct, 2050 | 307 | $449.61 | $1,786.01 | $511.79 | $2,747.41 | $106,119.57 |
| Nov, 2050 | 308 | $442.16 | $1,793.46 | $511.79 | $2,747.41 | $104,326.11 |
| Dec, 2050 | 309 | $434.69 | $1,800.93 | $511.79 | $2,747.41 | $102,525.18 |
| Jan, 2051 | 310 | $427.19 | $1,808.43 | $511.79 | $2,747.41 | $100,716.75 |
| Feb, 2051 | 311 | $419.65 | $1,815.97 | $511.79 | $2,747.41 | $98,900.78 |
| Mar, 2051 | 312 | $412.09 | $1,823.53 | $511.79 | $2,747.41 | $97,077.25 |
| Apr, 2051 | 313 | $404.49 | $1,831.13 | $511.79 | $2,747.41 | $95,246.12 |
| May, 2051 | 314 | $396.86 | $1,838.76 | $511.79 | $2,747.41 | $93,407.36 |
| Jun, 2051 | 315 | $389.20 | $1,846.42 | $511.79 | $2,747.41 | $91,560.93 |
| Jul, 2051 | 316 | $381.50 | $1,854.12 | $511.79 | $2,747.41 | $89,706.82 |
| Aug, 2051 | 317 | $373.78 | $1,861.84 | $511.79 | $2,747.41 | $87,844.97 |
| Sep, 2051 | 318 | $366.02 | $1,869.60 | $511.79 | $2,747.41 | $85,975.37 |
| Oct, 2051 | 319 | $358.23 | $1,877.39 | $511.79 | $2,747.41 | $84,097.99 |
| Nov, 2051 | 320 | $350.41 | $1,885.21 | $511.79 | $2,747.41 | $82,212.77 |
| Dec, 2051 | 321 | $342.55 | $1,893.07 | $511.79 | $2,747.41 | $80,319.71 |
| Jan, 2052 | 322 | $334.67 | $1,900.96 | $511.79 | $2,747.41 | $78,418.75 |
| Feb, 2052 | 323 | $326.74 | $1,908.88 | $511.79 | $2,747.41 | $76,509.87 |
| Mar, 2052 | 324 | $318.79 | $1,916.83 | $511.79 | $2,747.41 | $74,593.05 |
| Apr, 2052 | 325 | $310.80 | $1,924.82 | $511.79 | $2,747.41 | $72,668.23 |
| May, 2052 | 326 | $302.78 | $1,932.84 | $511.79 | $2,747.41 | $70,735.39 |
| Jun, 2052 | 327 | $294.73 | $1,940.89 | $511.79 | $2,747.41 | $68,794.50 |
| Jul, 2052 | 328 | $286.64 | $1,948.98 | $511.79 | $2,747.41 | $66,845.53 |
| Aug, 2052 | 329 | $278.52 | $1,957.10 | $511.79 | $2,747.41 | $64,888.43 |
| Sep, 2052 | 330 | $270.37 | $1,965.25 | $511.79 | $2,747.41 | $62,923.18 |
| Oct, 2052 | 331 | $262.18 | $1,973.44 | $511.79 | $2,747.41 | $60,949.74 |
| Nov, 2052 | 332 | $253.96 | $1,981.66 | $511.79 | $2,747.41 | $58,968.07 |
| Dec, 2052 | 333 | $245.70 | $1,989.92 | $511.79 | $2,747.41 | $56,978.15 |
| Jan, 2053 | 334 | $237.41 | $1,998.21 | $511.79 | $2,747.41 | $54,979.94 |
| Feb, 2053 | 335 | $229.08 | $2,006.54 | $511.79 | $2,747.41 | $52,973.40 |
| Mar, 2053 | 336 | $220.72 | $2,014.90 | $511.79 | $2,747.41 | $50,958.51 |
| Apr, 2053 | 337 | $212.33 | $2,023.29 | $511.79 | $2,747.41 | $48,935.21 |
| May, 2053 | 338 | $203.90 | $2,031.72 | $511.79 | $2,747.41 | $46,903.49 |
| Jun, 2053 | 339 | $195.43 | $2,040.19 | $511.79 | $2,747.41 | $44,863.30 |
| Jul, 2053 | 340 | $186.93 | $2,048.69 | $511.79 | $2,747.41 | $42,814.61 |
| Aug, 2053 | 341 | $178.39 | $2,057.23 | $511.79 | $2,747.41 | $40,757.38 |
| Sep, 2053 | 342 | $169.82 | $2,065.80 | $511.79 | $2,747.41 | $38,691.59 |
| Oct, 2053 | 343 | $161.21 | $2,074.41 | $511.79 | $2,747.41 | $36,617.18 |
| Nov, 2053 | 344 | $152.57 | $2,083.05 | $511.79 | $2,747.41 | $34,534.13 |
| Dec, 2053 | 345 | $143.89 | $2,091.73 | $511.79 | $2,747.41 | $32,442.40 |
| Jan, 2054 | 346 | $135.18 | $2,100.44 | $511.79 | $2,747.41 | $30,341.96 |
| Feb, 2054 | 347 | $126.42 | $2,109.20 | $511.79 | $2,747.41 | $28,232.76 |
| Mar, 2054 | 348 | $117.64 | $2,117.98 | $511.79 | $2,747.41 | $26,114.78 |
| Apr, 2054 | 349 | $108.81 | $2,126.81 | $511.79 | $2,747.41 | $23,987.97 |
| May, 2054 | 350 | $99.95 | $2,135.67 | $511.79 | $2,747.41 | $21,852.30 |
| Jun, 2054 | 351 | $91.05 | $2,144.57 | $511.79 | $2,747.41 | $19,707.73 |
| Jul, 2054 | 352 | $82.12 | $2,153.50 | $511.79 | $2,747.41 | $17,554.23 |
| Aug, 2054 | 353 | $73.14 | $2,162.48 | $511.79 | $2,747.41 | $15,391.75 |
| Sep, 2054 | 354 | $64.13 | $2,171.49 | $511.79 | $2,747.41 | $13,220.26 |
| Oct, 2054 | 355 | $55.08 | $2,180.54 | $511.79 | $2,747.41 | $11,039.72 |
| Nov, 2054 | 356 | $46.00 | $2,189.62 | $511.79 | $2,747.41 | $8,850.10 |
| Dec, 2054 | 357 | $36.88 | $2,198.75 | $511.79 | $2,747.41 | $6,651.36 |
| Jan, 2055 | 358 | $27.71 | $2,207.91 | $511.79 | $2,747.41 | $4,443.45 |
| Feb, 2055 | 359 | $18.51 | $2,217.11 | $511.79 | $2,747.41 | $2,226.34 |
| Mar, 2055 | 360 | $9.28 | $2,226.34 | $511.79 | $2,747.41 | $0.00 |
Compare Monthly vs. Bi-weekly |
||||||
| Payment Frequency | Monthly | Bi-weekly | ||||
| Payments / Year | 12 | 26 | ||||
| Each Payment | $2,747.41 | $1,354.02 | ||||
| Total Extra Payments | $0.00 | $0.00 | ||||
| Total Interest | $388,368.38 | $316,888.17 | ||||
| Total Tax, Insurance, MIP & Fees | $184,244.62 | $154,718.24 | ||||
| Total Payment | $1,080,443.00 | $979,436.42 | Total Savings | $0 | $101,006.58 | |
| Payoff Date | Mar, 2055 | Jun, 2050 | ||||
What is an FHA loan?
An FHA Loan is a government-backed mortgage to help first time homebuyers who don't have a large down payment, and not so good credit score.
Why choose an FHA loan?
One of the main benefits of an FHA loan is a lower down payment than a traditional mortgage. The down payment requirement for an FHA loan is as low as 3.5%. Another benefit of FHA loan is it has a lower requirement for credit score. While traditional mortgages require higher credit scores, FHA loans can be applied with credit scores as low as 580. FHA loans also have competitive interest rates than traditional mortgages, that means borrowers pay less interest over the course of the loan.
How does an FHA loan work?
FHA loan has loan limit based on county and local housing costs. FHA loans require upfront and annual mortgage insurance premium or MIP which protect the lender in case the borrower default. FHA loans can be either fixed-rate or adjustable mortgages (ARMs), with loan terms ranging from 15 to 30 years. There are property requirements to qualify for an FHA loan, such as safety and habitability standards that are set by the FHA.
Loan Comparison Calculator
VA Loan Calculator
FHA Loan Calculator
USDA Loan Calculator
Car Loan Calculator
RV Loan Calculator
Bridge Loan Calculator
Commercial Loan Calculator
Jumbo Loan Calculator
Hard Money Loan Calculator
Personal Loan Calculator
RV Loan Calculator
Business Loan Calculator
SBA Loan Calculator
Student Loan Calculator
Mobile Home Loan Calculator
Home Equity Loan Calculator
Construction Loan Calculator
Mortgage Recast Calculator