AmortMapWhat a given loan amount actually costs per month, and over its life.

Monthly payment on a $525k mortgage at 5.75%

$525k at 5.75%
$3,064per month
principal and interest only over 30 years — the real bill is $3,453–$4,590
$525k at 5.75% — monthly$3,06430 yr P&I$4,590with escrow$4,36015 yr P&Isolid = principal and interest · shaded = tax, insurance and PMI
Principal & interest, 30 yr$3,064
Realistic total paymentadds property tax, insurance and PMI — the range is mostly state tax$3,453–$4,590
Total interest over 30 yrmore than the amount borrowed$577,953
20-year payment$3,686
15-year payment$1,296 more a month, $318,215 less interest$4,360
First payment: interest$2,516
First payment: principalonly 18% of the payment touches the debt$548
Per $1,000 borrowedscales linearly at 5.75% over 30 years$5.84

Notes

  • The quoted payment is not the bill. $3,064 is principal and interest. Property tax, homeowner's insurance and — under 20% down — private mortgage insurance are collected alongside it, and on this loan they add roughly $389 to $1,526 a month.
  • Property tax is the biggest variable and it is geographic. Effective rates run from about 0.3% of value in the lowest states to over 2% in the highest — a factor of six on the same house. That single line moves the monthly bill here by roughly $875, which is more than a full percentage point of interest rate.
  • Where the money goes early on. The first payment is $2,516 interest and $548 principal — 18% of it reduces the debt. The crossover, where principal first exceeds interest within a single payment, arrives around year 17 at this rate. That asymmetry is why an extra payment in year two is worth many times the same payment in year twenty.
  • Fifteen years costs $1,296 more a month and saves $318,215 in interest. Whether that is a good trade depends on what the extra $1,296 would otherwise do — which is a different question from which loan is cheaper.
  • Payment scales linearly with the amount at a fixed rate: $5.84 per $1,000 borrowed at 5.75% over 30 years. That shortcut works for any figure, not just the round ones.

The short answer

A $525k mortgage at 5.75% over 30 years costs $3,064 a month in principal and interest.

The actual bill is closer to $3,453–$4,590, and the gap is made of three things a rate table cannot know.

What the calculator leaves out

Line On this loan
Principal & interest $3,064
Property tax varies six-fold by state
Homeowner's insurance roughly 0.5% of value a year
PMI, if under 20% down roughly 0.6% of the loan a year

Property tax is the biggest variable and it is geographic. Effective rates run from about 0.3% of value in the lowest states to over 2% in the highest. On this loan that single line moves the monthly bill by more than a full percentage point of interest rate would.

PMI disappears at around 20% equity. Tax and insurance do not.

Where the money goes early on

The first payment is $2,516 interest and $548 principal — only 18% of it reduces the debt.

Interest is charged on the outstanding balance, which is largest at the beginning. That asymmetry is why an extra payment made in year two removes far more total interest than the same payment in year twenty, and it is the whole argument for paying early rather than paying more.

Term changes the shape completely

Term Monthly Total interest
30 years $3,064 $577,953
20 years $3,686
15 years $4,360 $259,738

Fifteen years costs $1,296 more a month and saves $318,215 in interest.

Whether that is a good trade depends on what the extra $1,296 would otherwise do. It is a question about your other options, not about which loan is cheaper — the shorter loan is always cheaper.

The shortcut for any other amount

At 5.75% over 30 years, each $1,000 borrowed costs $5.84 a month.

Payment scales linearly with the amount at a fixed rate, so that figure answers any loan size without another calculation.

What actually moves the payment

Rate and term, in that order. A quarter-point of rate is worth more on a large loan than most people expect, and it is the reason shopping more than one lender is the highest-return hour available in the whole process.

Points — paying 1% of the loan up front to lower the rate by roughly a quarter point — pay for themselves in about five years. Whether that is worth it depends on how long the loan will actually be held, and the median is closer to a decade than to thirty years.

Nearby sizes

Read more