
FHA Loan Calculator
Calculate your monthly FHA loan payments instantly. Our free FHA Loan Calculator factors in interest, down payments, and MIP. Estimate your budget today!
FHA Loan
Monthly Payment: $1,668.41
Mortgage Payment: $600,627.60
Property Tax: $135,000.00
Home Insurance: $60,000.00
Annual MIP: $43,425.00
HOA Fee: $15,000.00
Total Out-of-Pocket: $854,052.60
Interest
Principal
Taxes
Insurance
HOA Fee
Annual MIP
0 yr
5 yr
10 yr
15 yr
20 yr
25 yr
30 yr
| # | BEGINNING BALANCE | INTEREST | PRINCIPAL | ENDING BALANCE |
|---|---|---|---|---|
| 1 | $290,222.35 | $16,062.54 | $3,958.38 | $289,884.12 |
| 2 | $286,059.76 | $15,839.26 | $4,181.66 | $285,702.46 |
| 3 | $281,662.38 | $15,603.38 | $4,417.54 | $281,284.92 |
| 4 | $277,016.94 | $15,354.20 | $4,666.72 | $276,618.20 |
| 5 | $272,109.47 | $15,090.96 | $4,929.96 | $271,688.23 |
| 6 | $266,925.18 | $14,812.87 | $5,208.05 | $266,480.18 |
| 7 | $261,448.46 | $14,519.09 | $5,501.83 | $260,978.35 |
| 8 | $255,662.80 | $14,208.75 | $5,812.17 | $255,166.18 |
| 9 | $249,550.79 | $13,880.89 | $6,140.03 | $249,026.15 |
| 10 | $243,094.01 | $13,534.55 | $6,486.37 | $242,539.78 |
| 11 | $236,273.01 | $13,168.67 | $6,852.25 | $235,687.52 |
| 12 | $229,067.27 | $12,782.14 | $7,238.78 | $228,448.75 |
| 13 | $221,455.05 | $12,373.82 | $7,647.10 | $220,801.65 |
| 14 | $213,413.46 | $11,942.46 | $8,078.46 | $212,723.19 |
| 15 | $204,918.25 | $11,486.78 | $8,534.14 | $204,189.05 |
| 16 | $195,943.84 | $11,005.38 | $9,015.54 | $195,173.51 |
| 17 | $186,463.21 | $10,496.84 | $9,524.08 | $185,649.42 |
| 18 | $176,447.80 | $9,959.60 | $10,061.32 | $175,588.11 |
| 19 | $165,867.43 | $9,392.06 | $10,628.86 | $164,959.25 |
| 20 | $154,690.26 | $8,792.51 | $11,228.41 | $153,730.84 |
| 21 | $142,882.60 | $8,159.14 | $11,861.78 | $141,869.07 |
| 22 | $130,408.90 | $7,490.05 | $12,530.87 | $129,338.19 |
| 23 | $117,231.58 | $6,783.21 | $13,237.71 | $116,100.48 |
| 24 | $103,310.96 | $6,036.49 | $13,984.43 | $102,116.05 |
| 25 | $88,605.10 | $5,247.66 | $14,773.26 | $87,342.80 |
| 26 | $73,069.72 | $4,414.34 | $15,606.58 | $71,736.21 |
| 27 | $56,658.02 | $3,534.00 | $16,486.92 | $55,249.29 |
| 28 | $39,320.58 | $2,604.01 | $17,416.91 | $37,832.38 |
| 29 | $21,005.16 | $1,621.56 | $18,399.36 | $19,433.02 |
| 30 | $1,656.61 | $583.69 | $19,437.23 | $-4.21 |
| # | BEGINNING BALANCE | INTEREST | PRINCIPAL | ENDING BALANCE |
|---|---|---|---|---|
| 1 | $293,842.50 | $1,346.78 | $321.63 | $293,520.87 |
| 2 | $293,520.87 | $1,345.30 | $323.11 | $293,197.76 |
| 3 | $293,197.76 | $1,343.82 | $324.59 | $292,873.18 |
| 4 | $292,873.18 | $1,342.34 | $326.07 | $292,547.10 |
| 5 | $292,547.10 | $1,340.84 | $327.57 | $292,219.53 |
| 6 | $292,219.53 | $1,339.34 | $329.07 | $291,890.46 |
| 7 | $291,890.46 | $1,337.83 | $330.58 | $291,559.88 |
| 8 | $291,559.88 | $1,336.32 | $332.09 | $291,227.79 |
| 9 | $291,227.79 | $1,334.79 | $333.62 | $290,894.17 |
| 10 | $290,894.17 | $1,333.26 | $335.15 | $290,559.03 |
| 11 | $290,559.03 | $1,331.73 | $336.68 | $290,222.35 |
| 12 | $290,222.35 | $1,330.19 | $338.22 | $289,884.12 |
| Year 1 End | ||||
| 13 | $289,884.12 | $1,328.64 | $339.77 | $289,544.35 |
| 14 | $289,544.35 | $1,327.08 | $341.33 | $289,203.02 |
| 15 | $289,203.02 | $1,325.51 | $342.90 | $288,860.12 |
| 16 | $288,860.12 | $1,323.94 | $344.47 | $288,515.65 |
| 17 | $288,515.65 | $1,322.36 | $346.05 | $288,169.61 |
| 18 | $288,169.61 | $1,320.78 | $347.63 | $287,821.97 |
| 19 | $287,821.97 | $1,319.18 | $349.23 | $287,472.75 |
| 20 | $287,472.75 | $1,317.58 | $350.83 | $287,121.92 |
| 21 | $287,121.92 | $1,315.98 | $352.43 | $286,769.49 |
| 22 | $286,769.49 | $1,314.36 | $354.05 | $286,415.44 |
| 23 | $286,415.44 | $1,312.74 | $355.67 | $286,059.76 |
| 24 | $286,059.76 | $1,311.11 | $357.30 | $285,702.46 |
| Year 2 End | ||||
| 25 | $285,702.46 | $1,309.47 | $358.94 | $285,343.52 |
| 26 | $285,343.52 | $1,307.82 | $360.59 | $284,982.93 |
| 27 | $284,982.93 | $1,306.17 | $362.24 | $284,620.70 |
| 28 | $284,620.70 | $1,304.51 | $363.90 | $284,256.80 |
| 29 | $284,256.80 | $1,302.84 | $365.57 | $283,891.23 |
| 30 | $283,891.23 | $1,301.17 | $367.24 | $283,523.99 |
| 31 | $283,523.99 | $1,299.48 | $368.93 | $283,155.06 |
| 32 | $283,155.06 | $1,297.79 | $370.62 | $282,784.45 |
| 33 | $282,784.45 | $1,296.10 | $372.31 | $282,412.13 |
| 34 | $282,412.13 | $1,294.39 | $374.02 | $282,038.11 |
| 35 | $282,038.11 | $1,292.67 | $375.74 | $281,662.38 |
| 36 | $281,662.38 | $1,290.95 | $377.46 | $281,284.92 |
| Year 3 End | ||||
| 37 | $281,284.92 | $1,289.22 | $379.19 | $280,905.73 |
| 38 | $280,905.73 | $1,287.48 | $380.93 | $280,524.81 |
| 39 | $280,524.81 | $1,285.74 | $382.67 | $280,142.14 |
| 40 | $280,142.14 | $1,283.98 | $384.43 | $279,757.71 |
| 41 | $279,757.71 | $1,282.22 | $386.19 | $279,371.52 |
| 42 | $279,371.52 | $1,280.45 | $387.96 | $278,983.57 |
| 43 | $278,983.57 | $1,278.67 | $389.74 | $278,593.83 |
| 44 | $278,593.83 | $1,276.89 | $391.52 | $278,202.31 |
| 45 | $278,202.31 | $1,275.09 | $393.32 | $277,808.99 |
| 46 | $277,808.99 | $1,273.29 | $395.12 | $277,413.87 |
| 47 | $277,413.87 | $1,271.48 | $396.93 | $277,016.94 |
| 48 | $277,016.94 | $1,269.66 | $398.75 | $276,618.20 |
| Year 4 End | ||||
| 49 | $276,618.20 | $1,267.83 | $400.58 | $276,217.62 |
| 50 | $276,217.62 | $1,266.00 | $402.41 | $275,815.21 |
| 51 | $275,815.21 | $1,264.15 | $404.26 | $275,410.95 |
| 52 | $275,410.95 | $1,262.30 | $406.11 | $275,004.84 |
| 53 | $275,004.84 | $1,260.44 | $407.97 | $274,596.87 |
| 54 | $274,596.87 | $1,258.57 | $409.84 | $274,187.03 |
| 55 | $274,187.03 | $1,256.69 | $411.72 | $273,775.31 |
| 56 | $273,775.31 | $1,254.80 | $413.61 | $273,361.70 |
| 57 | $273,361.70 | $1,252.91 | $415.50 | $272,946.20 |
| 58 | $272,946.20 | $1,251.00 | $417.41 | $272,528.79 |
| 59 | $272,528.79 | $1,249.09 | $419.32 | $272,109.47 |
| 60 | $272,109.47 | $1,247.17 | $421.24 | $271,688.23 |
| Year 5 End | ||||
| 61 | $271,688.23 | $1,245.24 | $423.17 | $271,265.06 |
| 62 | $271,265.06 | $1,243.30 | $425.11 | $270,839.95 |
| 63 | $270,839.95 | $1,241.35 | $427.06 | $270,412.89 |
| 64 | $270,412.89 | $1,239.39 | $429.02 | $269,983.87 |
| 65 | $269,983.87 | $1,237.43 | $430.98 | $269,552.89 |
| 66 | $269,552.89 | $1,235.45 | $432.96 | $269,119.93 |
| 67 | $269,119.93 | $1,233.47 | $434.94 | $268,684.98 |
| 68 | $268,684.98 | $1,231.47 | $436.94 | $268,248.05 |
| 69 | $268,248.05 | $1,229.47 | $438.94 | $267,809.11 |
| 70 | $267,809.11 | $1,227.46 | $440.95 | $267,368.15 |
| 71 | $267,368.15 | $1,225.44 | $442.97 | $266,925.18 |
| 72 | $266,925.18 | $1,223.41 | $445.00 | $266,480.18 |
| Year 6 End | ||||
| 73 | $266,480.18 | $1,221.37 | $447.04 | $266,033.14 |
| 74 | $266,033.14 | $1,219.32 | $449.09 | $265,584.04 |
| 75 | $265,584.04 | $1,217.26 | $451.15 | $265,132.90 |
| 76 | $265,132.90 | $1,215.19 | $453.22 | $264,679.68 |
| 77 | $264,679.68 | $1,213.12 | $455.29 | $264,224.38 |
| 78 | $264,224.38 | $1,211.03 | $457.38 | $263,767.00 |
| 79 | $263,767.00 | $1,208.93 | $459.48 | $263,307.52 |
| 80 | $263,307.52 | $1,206.83 | $461.58 | $262,845.94 |
| 81 | $262,845.94 | $1,204.71 | $463.70 | $262,382.24 |
| 82 | $262,382.24 | $1,202.59 | $465.82 | $261,916.42 |
| 83 | $261,916.42 | $1,200.45 | $467.96 | $261,448.46 |
| 84 | $261,448.46 | $1,198.31 | $470.10 | $260,978.35 |
| Year 7 End | ||||
| 85 | $260,978.35 | $1,196.15 | $472.26 | $260,506.09 |
| 86 | $260,506.09 | $1,193.99 | $474.42 | $260,031.67 |
| 87 | $260,031.67 | $1,191.81 | $476.60 | $259,555.07 |
| 88 | $259,555.07 | $1,189.63 | $478.78 | $259,076.29 |
| 89 | $259,076.29 | $1,187.43 | $480.98 | $258,595.31 |
| 90 | $258,595.31 | $1,185.23 | $483.18 | $258,112.13 |
| 91 | $258,112.13 | $1,183.01 | $485.40 | $257,626.73 |
| 92 | $257,626.73 | $1,180.79 | $487.62 | $257,139.11 |
| 93 | $257,139.11 | $1,178.55 | $489.86 | $256,649.26 |
| 94 | $256,649.26 | $1,176.31 | $492.10 | $256,157.16 |
| 95 | $256,157.16 | $1,174.05 | $494.36 | $255,662.80 |
| 96 | $255,662.80 | $1,171.79 | $496.62 | $255,166.18 |
| Year 8 End | ||||
| 97 | $255,166.18 | $1,169.51 | $498.90 | $254,667.28 |
| 98 | $254,667.28 | $1,167.23 | $501.18 | $254,166.09 |
| 99 | $254,166.09 | $1,164.93 | $503.48 | $253,662.61 |
| 100 | $253,662.61 | $1,162.62 | $505.79 | $253,156.82 |
| 101 | $253,156.82 | $1,160.30 | $508.11 | $252,648.71 |
| 102 | $252,648.71 | $1,157.97 | $510.44 | $252,138.28 |
| 103 | $252,138.28 | $1,155.63 | $512.78 | $251,625.50 |
| 104 | $251,625.50 | $1,153.28 | $515.13 | $251,110.37 |
| 105 | $251,110.37 | $1,150.92 | $517.49 | $250,592.89 |
| 106 | $250,592.89 | $1,148.55 | $519.86 | $250,073.03 |
| 107 | $250,073.03 | $1,146.17 | $522.24 | $249,550.79 |
| 108 | $249,550.79 | $1,143.77 | $524.64 | $249,026.15 |
| Year 9 End | ||||
| 109 | $249,026.15 | $1,141.37 | $527.04 | $248,499.11 |
| 110 | $248,499.11 | $1,138.95 | $529.46 | $247,969.65 |
| 111 | $247,969.65 | $1,136.53 | $531.88 | $247,437.77 |
| 112 | $247,437.77 | $1,134.09 | $534.32 | $246,903.45 |
| 113 | $246,903.45 | $1,131.64 | $536.77 | $246,366.68 |
| 114 | $246,366.68 | $1,129.18 | $539.23 | $245,827.45 |
| 115 | $245,827.45 | $1,126.71 | $541.70 | $245,285.75 |
| 116 | $245,285.75 | $1,124.23 | $544.18 | $244,741.57 |
| 117 | $244,741.57 | $1,121.73 | $546.68 | $244,194.89 |
| 118 | $244,194.89 | $1,119.23 | $549.18 | $243,645.71 |
| 119 | $243,645.71 | $1,116.71 | $551.70 | $243,094.01 |
| 120 | $243,094.01 | $1,114.18 | $554.23 | $242,539.78 |
| Year 10 End | ||||
| 121 | $242,539.78 | $1,111.64 | $556.77 | $241,983.01 |
| 122 | $241,983.01 | $1,109.09 | $559.32 | $241,423.69 |
| 123 | $241,423.69 | $1,106.53 | $561.88 | $240,861.80 |
| 124 | $240,861.80 | $1,103.95 | $564.46 | $240,297.34 |
| 125 | $240,297.34 | $1,101.36 | $567.05 | $239,730.29 |
| 126 | $239,730.29 | $1,098.76 | $569.65 | $239,160.65 |
| 127 | $239,160.65 | $1,096.15 | $572.26 | $238,588.39 |
| 128 | $238,588.39 | $1,093.53 | $574.88 | $238,013.51 |
| 129 | $238,013.51 | $1,090.90 | $577.51 | $237,436.00 |
| 130 | $237,436.00 | $1,088.25 | $580.16 | $236,855.84 |
| 131 | $236,855.84 | $1,085.59 | $582.82 | $236,273.01 |
| 132 | $236,273.01 | $1,082.92 | $585.49 | $235,687.52 |
| Year 11 End | ||||
| 133 | $235,687.52 | $1,080.23 | $588.18 | $235,099.35 |
| 134 | $235,099.35 | $1,077.54 | $590.87 | $234,508.48 |
| 135 | $234,508.48 | $1,074.83 | $593.58 | $233,914.90 |
| 136 | $233,914.90 | $1,072.11 | $596.30 | $233,318.60 |
| 137 | $233,318.60 | $1,069.38 | $599.03 | $232,719.56 |
| 138 | $232,719.56 | $1,066.63 | $601.78 | $232,117.78 |
| 139 | $232,117.78 | $1,063.87 | $604.54 | $231,513.25 |
| 140 | $231,513.25 | $1,061.10 | $607.31 | $230,905.94 |
| 141 | $230,905.94 | $1,058.32 | $610.09 | $230,295.85 |
| 142 | $230,295.85 | $1,055.52 | $612.89 | $229,682.96 |
| 143 | $229,682.96 | $1,052.71 | $615.70 | $229,067.27 |
| 144 | $229,067.27 | $1,049.89 | $618.52 | $228,448.75 |
| Year 12 End | ||||
| 145 | $228,448.75 | $1,047.06 | $621.35 | $227,827.39 |
| 146 | $227,827.39 | $1,044.21 | $624.20 | $227,203.19 |
| 147 | $227,203.19 | $1,041.35 | $627.06 | $226,576.13 |
| 148 | $226,576.13 | $1,038.47 | $629.94 | $225,946.19 |
| 149 | $225,946.19 | $1,035.59 | $632.82 | $225,313.37 |
| 150 | $225,313.37 | $1,032.69 | $635.72 | $224,677.65 |
| 151 | $224,677.65 | $1,029.77 | $638.64 | $224,039.01 |
| 152 | $224,039.01 | $1,026.85 | $641.56 | $223,397.45 |
| 153 | $223,397.45 | $1,023.90 | $644.51 | $222,752.94 |
| 154 | $222,752.94 | $1,020.95 | $647.46 | $222,105.48 |
| 155 | $222,105.48 | $1,017.98 | $650.43 | $221,455.05 |
| 156 | $221,455.05 | $1,015.00 | $653.41 | $220,801.65 |
| Year 13 End | ||||
| 157 | $220,801.65 | $1,012.01 | $656.40 | $220,145.24 |
| 158 | $220,145.24 | $1,009.00 | $659.41 | $219,485.83 |
| 159 | $219,485.83 | $1,005.98 | $662.43 | $218,823.40 |
| 160 | $218,823.40 | $1,002.94 | $665.47 | $218,157.93 |
| 161 | $218,157.93 | $999.89 | $668.52 | $217,489.41 |
| 162 | $217,489.41 | $996.83 | $671.58 | $216,817.83 |
| 163 | $216,817.83 | $993.75 | $674.66 | $216,143.17 |
| 164 | $216,143.17 | $990.66 | $677.75 | $215,465.41 |
| 165 | $215,465.41 | $987.55 | $680.86 | $214,784.55 |
| 166 | $214,784.55 | $984.43 | $683.98 | $214,100.57 |
| 167 | $214,100.57 | $981.29 | $687.12 | $213,413.46 |
| 168 | $213,413.46 | $978.15 | $690.26 | $212,723.19 |
| Year 14 End | ||||
| 169 | $212,723.19 | $974.98 | $693.43 | $212,029.76 |
| 170 | $212,029.76 | $971.80 | $696.61 | $211,333.16 |
| 171 | $211,333.16 | $968.61 | $699.80 | $210,633.36 |
| 172 | $210,633.36 | $965.40 | $703.01 | $209,930.35 |
| 173 | $209,930.35 | $962.18 | $706.23 | $209,224.12 |
| 174 | $209,224.12 | $958.94 | $709.47 | $208,514.65 |
| 175 | $208,514.65 | $955.69 | $712.72 | $207,801.94 |
| 176 | $207,801.94 | $952.43 | $715.98 | $207,085.95 |
| 177 | $207,085.95 | $949.14 | $719.27 | $206,366.68 |
| 178 | $206,366.68 | $945.85 | $722.56 | $205,644.12 |
| 179 | $205,644.12 | $942.54 | $725.87 | $204,918.25 |
| 180 | $204,918.25 | $939.21 | $729.20 | $204,189.05 |
| Year 15 End | ||||
| 181 | $204,189.05 | $935.87 | $732.54 | $203,456.50 |
| 182 | $203,456.50 | $932.51 | $735.90 | $202,720.60 |
| 183 | $202,720.60 | $929.14 | $739.27 | $201,981.33 |
| 184 | $201,981.33 | $925.75 | $742.66 | $201,238.67 |
| 185 | $201,238.67 | $922.34 | $746.07 | $200,492.60 |
| 186 | $200,492.60 | $918.92 | $749.49 | $199,743.11 |
| 187 | $199,743.11 | $915.49 | $752.92 | $198,990.19 |
| 188 | $198,990.19 | $912.04 | $756.37 | $198,233.82 |
| 189 | $198,233.82 | $908.57 | $759.84 | $197,473.98 |
| 190 | $197,473.98 | $905.09 | $763.32 | $196,710.66 |
| 191 | $196,710.66 | $901.59 | $766.82 | $195,943.84 |
| 192 | $195,943.84 | $898.08 | $770.33 | $195,173.51 |
| Year 16 End | ||||
| 193 | $195,173.51 | $894.55 | $773.86 | $194,399.64 |
| 194 | $194,399.64 | $891.00 | $777.41 | $193,622.23 |
| 195 | $193,622.23 | $887.44 | $780.97 | $192,841.26 |
| 196 | $192,841.26 | $883.86 | $784.55 | $192,056.70 |
| 197 | $192,056.70 | $880.26 | $788.15 | $191,268.55 |
| 198 | $191,268.55 | $876.65 | $791.76 | $190,476.79 |
| 199 | $190,476.79 | $873.02 | $795.39 | $189,681.40 |
| 200 | $189,681.40 | $869.37 | $799.04 | $188,882.36 |
| 201 | $188,882.36 | $865.71 | $802.70 | $188,079.66 |
| 202 | $188,079.66 | $862.03 | $806.38 | $187,273.28 |
| 203 | $187,273.28 | $858.34 | $810.07 | $186,463.21 |
| 204 | $186,463.21 | $854.62 | $813.79 | $185,649.42 |
| Year 17 End | ||||
| 205 | $185,649.42 | $850.89 | $817.52 | $184,831.91 |
| 206 | $184,831.91 | $847.15 | $821.26 | $184,010.64 |
| 207 | $184,010.64 | $843.38 | $825.03 | $183,185.62 |
| 208 | $183,185.62 | $839.60 | $828.81 | $182,356.81 |
| 209 | $182,356.81 | $835.80 | $832.61 | $181,524.20 |
| 210 | $181,524.20 | $831.99 | $836.42 | $180,687.77 |
| 211 | $180,687.77 | $828.15 | $840.26 | $179,847.52 |
| 212 | $179,847.52 | $824.30 | $844.11 | $179,003.41 |
| 213 | $179,003.41 | $820.43 | $847.98 | $178,155.43 |
| 214 | $178,155.43 | $816.55 | $851.86 | $177,303.57 |
| 215 | $177,303.57 | $812.64 | $855.77 | $176,447.80 |
| 216 | $176,447.80 | $808.72 | $859.69 | $175,588.11 |
| Year 18 End | ||||
| 217 | $175,588.11 | $804.78 | $863.63 | $174,724.47 |
| 218 | $174,724.47 | $800.82 | $867.59 | $173,856.89 |
| 219 | $173,856.89 | $796.84 | $871.57 | $172,985.32 |
| 220 | $172,985.32 | $792.85 | $875.56 | $172,109.76 |
| 221 | $172,109.76 | $788.84 | $879.57 | $171,230.18 |
| 222 | $171,230.18 | $784.81 | $883.60 | $170,346.58 |
| 223 | $170,346.58 | $780.76 | $887.65 | $169,458.93 |
| 224 | $169,458.93 | $776.69 | $891.72 | $168,567.20 |
| 225 | $168,567.20 | $772.60 | $895.81 | $167,671.39 |
| 226 | $167,671.39 | $768.49 | $899.92 | $166,771.48 |
| 227 | $166,771.48 | $764.37 | $904.04 | $165,867.43 |
| 228 | $165,867.43 | $760.23 | $908.18 | $164,959.25 |
| Year 19 End | ||||
| 229 | $164,959.25 | $756.06 | $912.35 | $164,046.90 |
| 230 | $164,046.90 | $751.88 | $916.53 | $163,130.38 |
| 231 | $163,130.38 | $747.68 | $920.73 | $162,209.65 |
| 232 | $162,209.65 | $743.46 | $924.95 | $161,284.70 |
| 233 | $161,284.70 | $739.22 | $929.19 | $160,355.51 |
| 234 | $160,355.51 | $734.96 | $933.45 | $159,422.06 |
| 235 | $159,422.06 | $730.68 | $937.73 | $158,484.34 |
| 236 | $158,484.34 | $726.39 | $942.02 | $157,542.31 |
| 237 | $157,542.31 | $722.07 | $946.34 | $156,595.97 |
| 238 | $156,595.97 | $717.73 | $950.68 | $155,645.29 |
| 239 | $155,645.29 | $713.37 | $955.04 | $154,690.26 |
| 240 | $154,690.26 | $709.00 | $959.41 | $153,730.84 |
| Year 20 End | ||||
| 241 | $153,730.84 | $704.60 | $963.81 | $152,767.03 |
| 242 | $152,767.03 | $700.18 | $968.23 | $151,798.81 |
| 243 | $151,798.81 | $695.74 | $972.67 | $150,826.14 |
| 244 | $150,826.14 | $691.29 | $977.12 | $149,849.02 |
| 245 | $149,849.02 | $686.81 | $981.60 | $148,867.41 |
| 246 | $148,867.41 | $682.31 | $986.10 | $147,881.31 |
| 247 | $147,881.31 | $677.79 | $990.62 | $146,890.69 |
| 248 | $146,890.69 | $673.25 | $995.16 | $145,895.53 |
| 249 | $145,895.53 | $668.69 | $999.72 | $144,895.81 |
| 250 | $144,895.81 | $664.11 | $1,004.30 | $143,891.51 |
| 251 | $143,891.51 | $659.50 | $1,008.91 | $142,882.60 |
| 252 | $142,882.60 | $654.88 | $1,013.53 | $141,869.07 |
| Year 21 End | ||||
| 253 | $141,869.07 | $650.23 | $1,018.18 | $140,850.89 |
| 254 | $140,850.89 | $645.57 | $1,022.84 | $139,828.05 |
| 255 | $139,828.05 | $640.88 | $1,027.53 | $138,800.52 |
| 256 | $138,800.52 | $636.17 | $1,032.24 | $137,768.27 |
| 257 | $137,768.27 | $631.44 | $1,036.97 | $136,731.30 |
| 258 | $136,731.30 | $626.69 | $1,041.72 | $135,689.58 |
| 259 | $135,689.58 | $621.91 | $1,046.50 | $134,643.08 |
| 260 | $134,643.08 | $617.11 | $1,051.30 | $133,591.78 |
| 261 | $133,591.78 | $612.30 | $1,056.11 | $132,535.67 |
| 262 | $132,535.67 | $607.46 | $1,060.95 | $131,474.71 |
| 263 | $131,474.71 | $602.59 | $1,065.82 | $130,408.90 |
| 264 | $130,408.90 | $597.71 | $1,070.70 | $129,338.19 |
| Year 22 End | ||||
| 265 | $129,338.19 | $592.80 | $1,075.61 | $128,262.58 |
| 266 | $128,262.58 | $587.87 | $1,080.54 | $127,182.04 |
| 267 | $127,182.04 | $582.92 | $1,085.49 | $126,096.55 |
| 268 | $126,096.55 | $577.94 | $1,090.47 | $125,006.08 |
| 269 | $125,006.08 | $572.94 | $1,095.47 | $123,910.62 |
| 270 | $123,910.62 | $567.92 | $1,100.49 | $122,810.13 |
| 271 | $122,810.13 | $562.88 | $1,105.53 | $121,704.60 |
| 272 | $121,704.60 | $557.81 | $1,110.60 | $120,594.00 |
| 273 | $120,594.00 | $552.72 | $1,115.69 | $119,478.32 |
| 274 | $119,478.32 | $547.61 | $1,120.80 | $118,357.52 |
| 275 | $118,357.52 | $542.47 | $1,125.94 | $117,231.58 |
| 276 | $117,231.58 | $537.31 | $1,131.10 | $116,100.48 |
| Year 23 End | ||||
| 277 | $116,100.48 | $532.13 | $1,136.28 | $114,964.20 |
| 278 | $114,964.20 | $526.92 | $1,141.49 | $113,822.71 |
| 279 | $113,822.71 | $521.69 | $1,146.72 | $112,675.98 |
| 280 | $112,675.98 | $516.43 | $1,151.98 | $111,524.00 |
| 281 | $111,524.00 | $511.15 | $1,157.26 | $110,366.75 |
| 282 | $110,366.75 | $505.85 | $1,162.56 | $109,204.18 |
| 283 | $109,204.18 | $500.52 | $1,167.89 | $108,036.29 |
| 284 | $108,036.29 | $495.17 | $1,173.24 | $106,863.05 |
| 285 | $106,863.05 | $489.79 | $1,178.62 | $105,684.43 |
| 286 | $105,684.43 | $484.39 | $1,184.02 | $104,500.41 |
| 287 | $104,500.41 | $478.96 | $1,189.45 | $103,310.96 |
| 288 | $103,310.96 | $473.51 | $1,194.90 | $102,116.05 |
| Year 24 End | ||||
| 289 | $102,116.05 | $468.03 | $1,200.38 | $100,915.68 |
| 290 | $100,915.68 | $462.53 | $1,205.88 | $99,709.80 |
| 291 | $99,709.80 | $457.00 | $1,211.41 | $98,498.39 |
| 292 | $98,498.39 | $451.45 | $1,216.96 | $97,281.43 |
| 293 | $97,281.43 | $445.87 | $1,222.54 | $96,058.89 |
| 294 | $96,058.89 | $440.27 | $1,228.14 | $94,830.75 |
| 295 | $94,830.75 | $434.64 | $1,233.77 | $93,596.98 |
| 296 | $93,596.98 | $428.99 | $1,239.42 | $92,357.56 |
| 297 | $92,357.56 | $423.31 | $1,245.10 | $91,112.46 |
| 298 | $91,112.46 | $417.60 | $1,250.81 | $89,861.64 |
| 299 | $89,861.64 | $411.87 | $1,256.54 | $88,605.10 |
| 300 | $88,605.10 | $406.11 | $1,262.30 | $87,342.80 |
| Year 25 End | ||||
| 301 | $87,342.80 | $400.32 | $1,268.09 | $86,074.71 |
| 302 | $86,074.71 | $394.51 | $1,273.90 | $84,800.81 |
| 303 | $84,800.81 | $388.67 | $1,279.74 | $83,521.07 |
| 304 | $83,521.07 | $382.80 | $1,285.61 | $82,235.46 |
| 305 | $82,235.46 | $376.91 | $1,291.50 | $80,943.97 |
| 306 | $80,943.97 | $370.99 | $1,297.42 | $79,646.55 |
| 307 | $79,646.55 | $365.05 | $1,303.36 | $78,343.19 |
| 308 | $78,343.19 | $359.07 | $1,309.34 | $77,033.85 |
| 309 | $77,033.85 | $353.07 | $1,315.34 | $75,718.51 |
| 310 | $75,718.51 | $347.04 | $1,321.37 | $74,397.14 |
| 311 | $74,397.14 | $340.99 | $1,327.42 | $73,069.72 |
| 312 | $73,069.72 | $334.90 | $1,333.51 | $71,736.21 |
| Year 26 End | ||||
| 313 | $71,736.21 | $328.79 | $1,339.62 | $70,396.59 |
| 314 | $70,396.59 | $322.65 | $1,345.76 | $69,050.84 |
| 315 | $69,050.84 | $316.48 | $1,351.93 | $67,698.91 |
| 316 | $67,698.91 | $310.29 | $1,358.12 | $66,340.78 |
| 317 | $66,340.78 | $304.06 | $1,364.35 | $64,976.44 |
| 318 | $64,976.44 | $297.81 | $1,370.60 | $63,605.84 |
| 319 | $63,605.84 | $291.53 | $1,376.88 | $62,228.95 |
| 320 | $62,228.95 | $285.22 | $1,383.19 | $60,845.76 |
| 321 | $60,845.76 | $278.88 | $1,389.53 | $59,456.22 |
| 322 | $59,456.22 | $272.51 | $1,395.90 | $58,060.32 |
| 323 | $58,060.32 | $266.11 | $1,402.30 | $56,658.02 |
| 324 | $56,658.02 | $259.68 | $1,408.73 | $55,249.29 |
| Year 27 End | ||||
| 325 | $55,249.29 | $253.23 | $1,415.18 | $53,834.11 |
| 326 | $53,834.11 | $246.74 | $1,421.67 | $52,412.44 |
| 327 | $52,412.44 | $240.22 | $1,428.19 | $50,984.25 |
| 328 | $50,984.25 | $233.68 | $1,434.73 | $49,549.52 |
| 329 | $49,549.52 | $227.10 | $1,441.31 | $48,108.21 |
| 330 | $48,108.21 | $220.50 | $1,447.91 | $46,660.30 |
| 331 | $46,660.30 | $213.86 | $1,454.55 | $45,205.75 |
| 332 | $45,205.75 | $207.19 | $1,461.22 | $43,744.53 |
| 333 | $43,744.53 | $200.50 | $1,467.91 | $42,276.62 |
| 334 | $42,276.62 | $193.77 | $1,474.64 | $40,801.98 |
| 335 | $40,801.98 | $187.01 | $1,481.40 | $39,320.58 |
| 336 | $39,320.58 | $180.22 | $1,488.19 | $37,832.38 |
| Year 28 End | ||||
| 337 | $37,832.38 | $173.40 | $1,495.01 | $36,337.37 |
| 338 | $36,337.37 | $166.55 | $1,501.86 | $34,835.51 |
| 339 | $34,835.51 | $159.66 | $1,508.75 | $33,326.76 |
| 340 | $33,326.76 | $152.75 | $1,515.66 | $31,811.10 |
| 341 | $31,811.10 | $145.80 | $1,522.61 | $30,288.49 |
| 342 | $30,288.49 | $138.82 | $1,529.59 | $28,758.90 |
| 343 | $28,758.90 | $131.81 | $1,536.60 | $27,222.30 |
| 344 | $27,222.30 | $124.77 | $1,543.64 | $25,678.66 |
| 345 | $25,678.66 | $117.69 | $1,550.72 | $24,127.95 |
| 346 | $24,127.95 | $110.59 | $1,557.82 | $22,570.12 |
| 347 | $22,570.12 | $103.45 | $1,564.96 | $21,005.16 |
| 348 | $21,005.16 | $96.27 | $1,572.14 | $19,433.02 |
| Year 29 End | ||||
| 349 | $19,433.02 | $89.07 | $1,579.34 | $17,853.68 |
| 350 | $17,853.68 | $81.83 | $1,586.58 | $16,267.10 |
| 351 | $16,267.10 | $74.56 | $1,593.85 | $14,673.25 |
| 352 | $14,673.25 | $67.25 | $1,601.16 | $13,072.09 |
| 353 | $13,072.09 | $59.91 | $1,608.50 | $11,463.59 |
| 354 | $11,463.59 | $52.54 | $1,615.87 | $9,847.73 |
| 355 | $9,847.73 | $45.14 | $1,623.27 | $8,224.45 |
| 356 | $8,224.45 | $37.70 | $1,630.71 | $6,593.74 |
| 357 | $6,593.74 | $30.22 | $1,638.19 | $4,955.55 |
| 358 | $4,955.55 | $22.71 | $1,645.70 | $3,309.85 |
| 359 | $3,309.85 | $15.17 | $1,653.24 | $1,656.61 |
| 360 | $1,656.61 | $7.59 | $1,660.82 | $-4.21 |
| Year 30 End | ||||
There was an error with your calculation.
Last updated: June 3, 2026
Table of Contents
- Benefits of FHA Loans
- Who Should Obtain an FHA Loan
- FHA Home Loan Requirements
- Disadvantages of an FHA Mortgage
- Questions to Determine if an FHA Loan is Right for You
Buying a home—especially if you're a first-time homebuyer—comes with a variety of expenses. When you make your monthly mortgage payments, you aren't just paying back the loan principal and interest. You also need to budget for property taxes, homeowner's insurance, and other essential costs of homeownership.
That's where our FHA loan calculator comes into play. This highly accurate mortgage calculator determines exactly what your monthly payment will be by factoring in all associated fees. It’s the fastest and most reliable way to find out how much house you can truly afford with an FHA loan.
Best of all, using this FHA mortgage payment calculator is incredibly easy. Simply enter your loan details, and the calculator does the heavy lifting. Read on to learn more about how FHA loans work, their unique benefits, and whether this popular financing option is the right fit for you.
Benefits of FHA Loans
Before we dive into the specific benefits, it's essential to understand exactly what an FHA loan is and how it works. FHA loans are insured by the Federal Housing Administration, meaning they are backed by the U.S. federal government but issued by private FHA-approved lenders.
This government-backed mortgage was created to help low-to-moderate-income families achieve the dream of homeownership, making it widely popular among first-time buyers. With that in mind, let's explore the top advantages of securing an FHA loan.
Lower Down Payment
The biggest reason first-time homebuyers choose FHA loans is the incredibly low down payment requirement. Scraping together a large sum of cash to cover a traditional 20% down payment is a massive hurdle that keeps many people from owning a home. Fortunately, FHA loans require as little as 3.5% down for borrowers with a credit score of 580 or higher.
More Flexible with Credit Histories
Just as FHA loans offer flexibility with down payments, they are also highly forgiving regarding your credit history. Whether you have a thin credit file or a low score due to past financial hiccups, you may still qualify.
While conventional lenders typically require a minimum credit score of 620, you can secure an FHA loan with a score of 580 or higher. Furthermore, if you can manage a 10% down payment, some FHA-approved lenders will even accept credit scores as low as 500.
Lower Interest Rates
Mortgage rates fluctuate constantly and are heavily influenced by the broader economy. Fortunately, FHA loans generally offer lower fixed interest rates compared to traditional home loans. In some cases, you may also have access to adjustable-rate FHA mortgages.
Your specific interest rate will depend on the current market when you apply, but it is also influenced by your credit score, income, down payment size, loan term, and total borrowing amount.
Lower Debt-to-Income Requirements
Your debt-to-income (DTI) ratio compares your gross monthly income (before taxes) to your total monthly debt payments, including auto loans, student loans, and credit cards.
Typically, the lower your DTI, the more favorable you look to lenders. FHA loans are generous here, allowing for a DTI as high as 43%—and sometimes even higher with strong compensating factors. You can also include a non-occupant co-signer (like a family member or spouse) on the mortgage. Adding their income provides extra flexibility and may be exactly what you need to qualify.
Who Should Obtain an FHA Loan
Wondering if an FHA home loan is the right financial move for you? The primary difference between an FHA and a conventional mortgage is government backing. Conventional loans are funded by lenders and backed by government-sponsored enterprises like Fannie Mae and Freddie Mac. As a result, conventional loans carry stricter qualification requirements: higher credit scores, lower DTI ratios, and larger down payments.
Because FHA loans are non-conforming (meaning they don't meet Fannie Mae or Freddie Mac's strict purchase guidelines), they have more relaxed requirements. This makes them ideal for low- to moderate-income buyers. If you have a lower credit score, minimal down payment savings, or a higher DTI ratio, you may easily qualify for an FHA loan even if a conventional lender turns you down.
Regardless of the mortgage type you choose, you must account for additional homebuying costs. Closing costs—the fees associated with processing and securing your loan—generally range between 3% and 6% of the home's purchase price.
Maintenance costs are also frequently overlooked by first-time buyers; you should budget 1% to 3% of the home's value annually for upkeep. If you purchase a property in an HOA community, you will also owe monthly or annual homeowner's association dues.
Once you calculate these additional expenses, you might find that the low upfront costs of an FHA loan are the best way to keep enough cash in your savings account. Ultimately, FHA mortgages are perfect for first-time buyers, those with less-than-stellar credit backgrounds, and anyone struggling to save a massive down payment.
FHA Home Loan Requirements
To qualify for this government-backed mortgage, you must meet specific lending guidelines. Here is a quick overview of the standard FHA loan requirements:
- If your FICO credit score is between 500 and 579, you'll need a 10 percent down payment. If your FICO score is 580 or higher, you are only required to put down 3.5 percent.
- You must have a steady, verifiable employment history over the prior two-year period.
- Your income must be fully verifiable via federal tax returns, pay stubs, or bank statements.
- The loan must be used to finance your primary residence (no investment properties).
- The property must meet safety and habitability guidelines set by HUD (The United States Department of Housing and Urban Development) and be evaluated by an FHA-approved appraiser.
- Your back-end debt ratio, which includes your new mortgage and all other monthly debt payments, should generally be less than 43 percent of your gross monthly income. (Some lenders will allow up to 50 percent with compensating factors).
- Your front-end debt ratio, which consists solely of your housing-related mortgage payments, should typically be no higher than 31 percent of your gross monthly income.
- If you've filed for bankruptcy, you must wait between one and two years before applying for an FHA loan, and three years following a foreclosure. Be sure to consult a lender, as some may make exceptions to these waiting periods for extenuating circumstances.
Disadvantages of an FHA Mortgage
Despite their accessibility, FHA loans come with a few notable drawbacks, primarily related to higher mortgage insurance costs. Here are some potential disadvantages to consider:
You May Be Ill-Prepared for a Mortgage
A very low down payment of 3.5 percent might indicate that you haven't built enough savings to comfortably manage a mortgage. If you feel financially strained, it may be wiser to look at more affordable properties or wait until you can save a larger down payment. Remember, a larger loan amount means paying more interest over the life of the loan.
Upfront Mortgage Insurance
Because you are putting down less than the traditional 20%, you are required to pay mortgage insurance. FHA loans carry two types of mortgage insurance. The first is an upfront fee equal to 1.75 percent of the base loan amount. While you can roll this fee into your total loan balance rather than paying it in cash at closing, doing so increases your overall loan size—meaning higher monthly payments and more interest paid over time.
Recurring Insurance
In addition to the 1.75 percent upfront fee, you must pay a recurring monthly mortgage insurance premium (MIP), which generally costs between 0.80 percent and 1.05 percent of the loan balance. (If you take out an FHA loan with a term of 15 years or less, these rates can drop as low as 0.45 percent).
With a conventional loan, private mortgage insurance (PMI) is canceled once you reach 20 percent equity. However, with an FHA loan, if you put down less than 10%, you must pay this premium for the entire 30-year life of the loan. If you put down 10% or more, you will pay it for 11 years. To eliminate this costly premium earlier, your best option is to eventually refinance into a conventional loan.
Fewer Loan Choices
FHA loans are generally straightforward, with the most popular options being 15-year and 30-year fixed-rate mortgages. While this simplicity works well for most homebuyers, those seeking highly specialized loan products—like complex adjustable-rate or interest-only structures—may find FHA offerings too limiting for their specific financial strategies.
Housing Limitations
The property you choose must meet strict FHA appraisal requirements regarding safety, security, and structural soundness. This means FHA loans are generally not suitable for "fixer-uppers" or heavily discounted distressed properties. You will need to look for move-in-ready homes. Additionally, buying a condo with an FHA loan can be challenging; the entire condominium complex must be FHA-approved, which often requires a high owner-occupancy ratio.
Seller Hesitations
In a competitive, hot real estate market, using an FHA loan can sometimes put you at a disadvantage. Real estate agents and sellers are highly aware of the strict FHA appraisal standards. A seller might fear that an FHA appraiser will mandate repairs before closing, potentially slowing down or even killing the deal. Consequently, some sellers may prioritize buyers with conventional financing.
Questions to Determine if an FHA Loan is Right for You
Taking on a mortgage is a massive financial responsibility. Whether you opt for an FHA loan or a conventional mortgage, you must be confident in your ability to make your monthly payments comfortably.
To help you decide if an FHA home loan aligns with your homeownership goals, ask yourself the following questions:
- What is your FICO credit score? It must be at least 500 to qualify with a 10 percent down payment, or at least 580 for the 3.5 percent low down payment option.
- Do you have steady, verifiable income that spans at least the past two years?
- Are your financial documents ready? Have you prepared bank statements, federal tax returns, and recent pay stubs to verify your income?
- Are you purchasing a primary residence? FHA loans cannot be used for investment properties.
- Will the home pass inspection? The property must be evaluated by an FHA-approved appraiser to ensure it meets basic safety standards.
- Is the property move-in ready? Standard FHA loans do not cover fixer-uppers or bargain homes that require extensive renovations.
- What are your front-end and back-end debt ratios? Knowing your debt-to-income (DTI) ratio is vital. To secure an FHA loan, your DTI typically needs to sit between 31 percent and 43 percent, depending on the lender.
- Have you filed for bankruptcy? If so, you generally need to wait one to two years before you can apply for an FHA home loan.
- Do you have a recent foreclosure? You typically need to wait at least three years after a foreclosure before applying for an FHA loan.
Ultimately, knowing the answers to these questions will tell you if an FHA home loan is right for you. If your financial health exceeds these basic FHA requirements, you might even be in a great position to qualify for a conventional loan.
Now that you have a solid understanding of how FHA loans work, it’s time to crunch the numbers. Use our FHA mortgage payment calculator above to estimate your monthly costs, factor in mortgage insurance, and confidently take your next step toward homeownership!



