$
ForHomely

First-Time Homebuyer & House-Hacking Mortgage Calculator

Calculate your true monthly payment — including FHA mortgage insurance premiums, conventional PMI with its exact drop-off month, and the VA funding fee — then see how rental income from a duplex, triplex, or fourplex unit reduces your out-of-pocket cost.

Property & Loan Details

Total PITIA

$2,830

per month

Net Out-of-Pocket

$1,430

after rental offset

Upfront Cash Needed

$22,750

down pmt + 3% closing

Loan Amount

$343,661

incl. $5,911 upfront fee

Monthly Payment Breakdown

Principal & Interest$2,172.17
FHA MIP (0.55%/yr)$157.51
FHA MIP ruleMIP lasts the life of the loan (<10% down)
Property Taxes$350.00
Homeowners Insurance$150.00
HOA / Fees$0.00
Total Monthly PITIA$2,829.68
− Rental Income Offset− $1,400.00
Net Out-of-Pocket Cost$1,429.68

Total interest paid over the life of the loan: $438,320

Amortization Schedule

MonthPaymentPrincipalInterestBalance
1$2,172.17$310.67$1,861.50$343,350
2$2,172.17$312.36$1,859.81$343,038
3$2,172.17$314.05$1,858.12$342,724
4$2,172.17$315.75$1,856.42$342,408
5$2,172.17$317.46$1,854.71$342,090
6$2,172.17$319.18$1,852.99$341,771
7$2,172.17$320.91$1,851.26$341,450
8$2,172.17$322.65$1,849.52$341,128
9$2,172.17$324.39$1,847.77$340,803
10$2,172.17$326.15$1,846.02$340,477
11$2,172.17$327.92$1,844.25$340,149
12$2,172.17$329.69$1,842.47$339,819

How This Calculator Works

This tool computes the full housing payment lenders underwrite — PITIA: Principal, Interest, Taxes, Insurance, and Association fees — plus the mortgage insurance rules specific to each loan program. Every figure updates instantly in your browser; nothing is sent to a server.

The amortization formula

Monthly principal and interest are calculated with the standard amortization formula:

M = P × [ r(1+r)ⁿ ] ÷ [ (1+r)ⁿ − 1 ]

where P is the loan amount, r is the monthly interest rate (annual rate ÷ 12), and n is the number of monthly payments (term in years × 12).

FHA rules applied automatically

  • Upfront MIP (UFMIP): 1.75% of the base loan amount is added to your loan balance, so you pay interest on it for the life of the loan.
  • Annual MIP: 0.55% per year when your down payment is under 10% (0.45% at 10%+), paid monthly. With under 10% down, MIP never cancels; with 10%+ down, it ends after 11 years.
  • Self-sufficiency test: select 3 or 4 units and the calculator checks whether 75% of total market rent covers the full PITIA — HUD's requirement for FHA financing on 3-4 unit properties.

Conventional PMI rules

With less than 20% down, the calculator applies an estimated 0.6% annual PMI rate (your actual quote depends on credit score and LTV) and computes the exact month your balance reaches 80% LTV — the point where you can request PMI removal in writing. That drop-off month is the single biggest long-term cost difference between conventional and FHA financing.

VA rules

VA loans carry no monthly mortgage insurance. The calculator adds the first-use funding fee (2.15% with zero down) to the loan balance, matching how the VA finances it.

Upfront cash and rental offset

Cash needed to close is estimated as your down payment plus 3% of the purchase price for closing costs and prepaids — a realistic planning figure for most markets. Net out-of-pocket cost subtracts the rent you expect to collect from the other unit(s), which is the number that matters when comparing a house hack against renting.

Worked Example

A $350,000 duplex with 3.5% down FHA financing at 6.5%: the base loan of $337,750 becomes $343,661 after the $5,911 UFMIP. Principal and interest run about $2,172/month, MIP adds roughly $157, and with $420/month in taxes and $150 in insurance the total PITIA is about $2,899. Collecting $1,400 from the second unit drops your net out-of-pocket cost to roughly $1,499/month — often less than renting a smaller apartment.

Frequently Asked Questions

How accurate is the estimated PMI rate?

Conventional PMI is risk-priced: expect roughly 0.3%-1.0% of the loan amount per year depending on credit score and down payment. The 0.6% default is a middle-of-road estimate; replace it with a real quote before making offers.

Does the rental income count toward loan qualification?

Lenders typically count 75% of the appraiser's market rent estimate toward your qualifying income on a 2-4 unit purchase. The rental offset field here models your cash-flow reality; see our guide on using rental income to qualify for the underwriting rules.

Why is my FHA payment higher than a conventional quote?

FHA's 1.75% upfront fee is financed into the loan, and annual MIP rarely cancels. Compare both programs on the same property using the loan type selector — the conventional option usually wins long-term if you have a 640+ credit score.

Related Financing Guides