WalletGrower
Tools ยท Home
Home ยท mortgages

Mortgage payment calculator

The full monthly check โ€” principal, interest, taxes, insurance, PMI, and HOA. We show each line so you can see where the payment actually goes.

Loan details

$450,000
10% ยท $45,000
6.43%
30 yr

Ownership costs

1.10%
$1,800/yr
$0/mo
PMI is included. Down payments under 20% trigger private mortgage insurance โ€” typically 0.5%/yr of the loan. You can usually drop it at 78% LTV.

Monthly payment ยท PITI

$3,273

Loan of $405,000 ยท down payment $45,000 ยท lifetime interest $509,853

Principal & interest

$2,541

Property taxes

$413

1.10% of home value / yr

Homeowners insurance

$150

$1,800 / yr

PMI (mortgage insurance)

$169

Drops at 78% LTV

Show the mathExpand โ†’

Monthly P&I uses the standard amortization formula:

M = L ยท r(1 + r)n / ((1 + r)n โˆ’ 1)

L = loan amount ยท r = monthly rate (annual รท 12) ยท n = total months (years ร— 12).

Taxes = price ร— property-tax-rate รท 12. Insurance = annual รท 12. PMI applies when down payment is under 20%, estimated at 0.5%/yr of the loan.

Real quotes include title, escrow, and origination fees we don't model here โ€” shop 3 lenders and compare the Loan Estimate line-by-line.

Quick answer

What's the real monthly payment on a $450,000 home?

With 10% down and a 30-year loan at 6.43% (the Freddie Mac national average for the week of July 2, 2026), the $405,000 mortgage costs $2,541 a month in principal and interest. Add property tax (~$413 at a 1.1% rate), homeowners insurance (~$150), and PMI (~$169 because the down payment is under 20%) and the realistic PITI payment is about $3,273 a month โ€” plus roughly $509,853 of lifetime interest if you keep the loan full term.

$2,541/mo

P&I payment

~$3,273/mo

Full PITI

$509,853

Lifetime interest

6.43% (PMMS 7/2/26)

Rate used

Frequently asked questions

How we built this tool

How this calculator runs the math

Step 1

Full PITI, not just P&I

Most calculators stop at principal & interest. We add property taxes, homeowners insurance, PMI (when applicable), and HOA so the monthly number reflects real life.

Step 2

PMI fires below 20% down

Standard conforming loans. PMI is estimated at 0.5% of the loan / year and drops automatically at 78% LTV under federal law.

Step 3

Doesn't include closing costs

Title, escrow, origination, and appraisal are one-time โ€” they belong in the refinance break-even calculator, not the monthly payment.