Back to Financial Calculators
FHA Loan Calculator
Estimate FHA mortgage payments including upfront and annual MIP.
%
Include Optionals Below
%
$
$
$
Monthly Payment
$4,032.58
Payoff Date: Apr 2056
Payment Breakdown
| Monthly | Total | |
|---|---|---|
| Mortgage Payment (P&I) | $3,103.10 | $1,117,115.44 |
| Property Tax | $500.00 | $180,000.00 |
| Home Insurance | $208.33 | $75,000.00 |
| Annual MIP | $221.15 | $79,612.50 |
| Total Out-of-Pocket | $4,032.58 | $1,451,727.94 |
House Price
$500,000.00
Down Payment
$17,500.00
Upfront MIP
$8,443.75
Loan Amount (w/ MIP)
$490,943.75
Total of 360 Payments
$1,117,115.44
Total Interest
$626,171.69
Cost Breakdown
Interest — 65%
Property Tax — 19%
Annual MIP — 8%
Home Insurance — 8%
Amortization Schedule
| Month | Date | Interest | Principal | Balance |
|---|---|---|---|---|
| 1 | May 2026 | $2,659.28 | $443.82 | $490,499.93 |
| 2 | Jun 2026 | $2,656.87 | $446.22 | $490,053.71 |
| 3 | Jul 2026 | $2,654.46 | $448.64 | $489,605.07 |
| 4 | Aug 2026 | $2,652.03 | $451.07 | $489,153.99 |
| 5 | Sep 2026 | $2,649.58 | $453.51 | $488,700.48 |
| 6 | Oct 2026 | $2,647.13 | $455.97 | $488,244.51 |
| 7 | Nov 2026 | $2,644.66 | $458.44 | $487,786.07 |
| 8 | Dec 2026 | $2,642.17 | $460.92 | $487,325.14 |
| 9 | Jan 2027 | $2,639.68 | $463.42 | $486,861.72 |
| 10 | Feb 2027 | $2,637.17 | $465.93 | $486,395.79 |
| 11 | Mar 2027 | $2,634.64 | $468.45 | $485,927.34 |
| 12 | Apr 2027 | $2,632.11 | $470.99 | $485,456.35 |
| 13 | May 2027 | $2,629.56 | $473.54 | $484,982.80 |
| 14 | Jun 2027 | $2,626.99 | $476.11 | $484,506.70 |
| 15 | Jul 2027 | $2,624.41 | $478.69 | $484,028.01 |
| 16 | Aug 2027 | $2,621.82 | $481.28 | $483,546.73 |
| 17 | Sep 2027 | $2,619.21 | $483.89 | $483,062.84 |
| 18 | Oct 2027 | $2,616.59 | $486.51 | $482,576.33 |
| 19 | Nov 2027 | $2,613.96 | $489.14 | $482,087.19 |
| 20 | Dec 2027 | $2,611.31 | $491.79 | $481,595.40 |
| 21 | Jan 2028 | $2,608.64 | $494.46 | $481,100.94 |
| 22 | Feb 2028 | $2,605.96 | $497.14 | $480,603.80 |
| 23 | Mar 2028 | $2,603.27 | $499.83 | $480,103.98 |
| 24 | Apr 2028 | $2,600.56 | $502.54 | $479,601.44 |
| 25 | May 2028 | $2,597.84 | $505.26 | $479,096.18 |
| 26 | Jun 2028 | $2,595.10 | $507.99 | $478,588.19 |
| 27 | Jul 2028 | $2,592.35 | $510.75 | $478,077.44 |
| 28 | Aug 2028 | $2,589.59 | $513.51 | $477,563.93 |
| 29 | Sep 2028 | $2,586.80 | $516.29 | $477,047.64 |
| 30 | Oct 2028 | $2,584.01 | $519.09 | $476,528.55 |
| 31 | Nov 2028 | $2,581.20 | $521.90 | $476,006.65 |
| 32 | Dec 2028 | $2,578.37 | $524.73 | $475,481.92 |
| 33 | Jan 2029 | $2,575.53 | $527.57 | $474,954.35 |
| 34 | Feb 2029 | $2,572.67 | $530.43 | $474,423.92 |
| 35 | Mar 2029 | $2,569.80 | $533.30 | $473,890.61 |
| 36 | Apr 2029 | $2,566.91 | $536.19 | $473,354.42 |
| 37 | May 2029 | $2,564.00 | $539.10 | $472,815.33 |
| 38 | Jun 2029 | $2,561.08 | $542.02 | $472,273.31 |
| 39 | Jul 2029 | $2,558.15 | $544.95 | $471,728.36 |
| 40 | Aug 2029 | $2,555.20 | $547.90 | $471,180.46 |
| 41 | Sep 2029 | $2,552.23 | $550.87 | $470,629.59 |
| 42 | Oct 2029 | $2,549.24 | $553.85 | $470,075.73 |
| 43 | Nov 2029 | $2,546.24 | $556.85 | $469,518.88 |
| 44 | Dec 2029 | $2,543.23 | $559.87 | $468,959.01 |
| 45 | Jan 2030 | $2,540.19 | $562.90 | $468,396.10 |
| 46 | Feb 2030 | $2,537.15 | $565.95 | $467,830.15 |
| 47 | Mar 2030 | $2,534.08 | $569.02 | $467,261.13 |
| 48 | Apr 2030 | $2,531.00 | $572.10 | $466,689.03 |
| 49 | May 2030 | $2,527.90 | $575.20 | $466,113.83 |
| 50 | Jun 2030 | $2,524.78 | $578.32 | $465,535.52 |
| 51 | Jul 2030 | $2,521.65 | $581.45 | $464,954.07 |
| 52 | Aug 2030 | $2,518.50 | $584.60 | $464,369.47 |
| 53 | Sep 2030 | $2,515.33 | $587.76 | $463,781.71 |
| 54 | Oct 2030 | $2,512.15 | $590.95 | $463,190.76 |
| 55 | Nov 2030 | $2,508.95 | $594.15 | $462,596.61 |
| 56 | Dec 2030 | $2,505.73 | $597.37 | $461,999.24 |
| 57 | Jan 2031 | $2,502.50 | $600.60 | $461,398.64 |
| 58 | Feb 2031 | $2,499.24 | $603.86 | $460,794.79 |
| 59 | Mar 2031 | $2,495.97 | $607.13 | $460,187.66 |
| 60 | Apr 2031 | $2,492.68 | $610.42 | $459,577.24 |
| 61 | May 2031 | $2,489.38 | $613.72 | $458,963.52 |
| 62 | Jun 2031 | $2,486.05 | $617.05 | $458,346.48 |
| 63 | Jul 2031 | $2,482.71 | $620.39 | $457,726.09 |
| 64 | Aug 2031 | $2,479.35 | $623.75 | $457,102.34 |
| 65 | Sep 2031 | $2,475.97 | $627.13 | $456,475.21 |
| 66 | Oct 2031 | $2,472.57 | $630.52 | $455,844.69 |
| 67 | Nov 2031 | $2,469.16 | $633.94 | $455,210.75 |
| 68 | Dec 2031 | $2,465.72 | $637.37 | $454,573.37 |
| 69 | Jan 2032 | $2,462.27 | $640.83 | $453,932.55 |
| 70 | Feb 2032 | $2,458.80 | $644.30 | $453,288.25 |
| 71 | Mar 2032 | $2,455.31 | $647.79 | $452,640.46 |
| 72 | Apr 2032 | $2,451.80 | $651.30 | $451,989.17 |
| 73 | May 2032 | $2,448.27 | $654.82 | $451,334.34 |
| 74 | Jun 2032 | $2,444.73 | $658.37 | $450,675.97 |
| 75 | Jul 2032 | $2,441.16 | $661.94 | $450,014.04 |
| 76 | Aug 2032 | $2,437.58 | $665.52 | $449,348.51 |
| 77 | Sep 2032 | $2,433.97 | $669.13 | $448,679.39 |
| 78 | Oct 2032 | $2,430.35 | $672.75 | $448,006.63 |
| 79 | Nov 2032 | $2,426.70 | $676.40 | $447,330.24 |
| 80 | Dec 2032 | $2,423.04 | $680.06 | $446,650.18 |
| 81 | Jan 2033 | $2,419.36 | $683.74 | $445,966.43 |
| 82 | Feb 2033 | $2,415.65 | $687.45 | $445,278.99 |
| 83 | Mar 2033 | $2,411.93 | $691.17 | $444,587.82 |
| 84 | Apr 2033 | $2,408.18 | $694.91 | $443,892.90 |
| 85 | May 2033 | $2,404.42 | $698.68 | $443,194.22 |
| 86 | Jun 2033 | $2,400.64 | $702.46 | $442,491.76 |
| 87 | Jul 2033 | $2,396.83 | $706.27 | $441,785.49 |
| 88 | Aug 2033 | $2,393.00 | $710.09 | $441,075.40 |
| 89 | Sep 2033 | $2,389.16 | $713.94 | $440,361.46 |
| 90 | Oct 2033 | $2,385.29 | $717.81 | $439,643.65 |
| 91 | Nov 2033 | $2,381.40 | $721.70 | $438,921.96 |
| 92 | Dec 2033 | $2,377.49 | $725.60 | $438,196.35 |
| 93 | Jan 2034 | $2,373.56 | $729.53 | $437,466.82 |
| 94 | Feb 2034 | $2,369.61 | $733.49 | $436,733.33 |
| 95 | Mar 2034 | $2,365.64 | $737.46 | $435,995.87 |
| 96 | Apr 2034 | $2,361.64 | $741.45 | $435,254.42 |
| 97 | May 2034 | $2,357.63 | $745.47 | $434,508.95 |
| 98 | Jun 2034 | $2,353.59 | $749.51 | $433,759.44 |
| 99 | Jul 2034 | $2,349.53 | $753.57 | $433,005.87 |
| 100 | Aug 2034 | $2,345.45 | $757.65 | $432,248.22 |
| 101 | Sep 2034 | $2,341.34 | $761.75 | $431,486.47 |
| 102 | Oct 2034 | $2,337.22 | $765.88 | $430,720.59 |
| 103 | Nov 2034 | $2,333.07 | $770.03 | $429,950.56 |
| 104 | Dec 2034 | $2,328.90 | $774.20 | $429,176.36 |
| 105 | Jan 2035 | $2,324.71 | $778.39 | $428,397.96 |
| 106 | Feb 2035 | $2,320.49 | $782.61 | $427,615.36 |
| 107 | Mar 2035 | $2,316.25 | $786.85 | $426,828.51 |
| 108 | Apr 2035 | $2,311.99 | $791.11 | $426,037.40 |
| 109 | May 2035 | $2,307.70 | $795.40 | $425,242.00 |
| 110 | Jun 2035 | $2,303.39 | $799.70 | $424,442.30 |
| 111 | Jul 2035 | $2,299.06 | $804.04 | $423,638.26 |
| 112 | Aug 2035 | $2,294.71 | $808.39 | $422,829.87 |
| 113 | Sep 2035 | $2,290.33 | $812.77 | $422,017.10 |
| 114 | Oct 2035 | $2,285.93 | $817.17 | $421,199.93 |
| 115 | Nov 2035 | $2,281.50 | $821.60 | $420,378.33 |
| 116 | Dec 2035 | $2,277.05 | $826.05 | $419,552.28 |
| 117 | Jan 2036 | $2,272.57 | $830.52 | $418,721.75 |
| 118 | Feb 2036 | $2,268.08 | $835.02 | $417,886.73 |
| 119 | Mar 2036 | $2,263.55 | $839.55 | $417,047.19 |
| 120 | Apr 2036 | $2,259.01 | $844.09 | $416,203.09 |
| ... 240 more months | ||||