Mortgage calculator

Full monthly breakdown with amortization schedule — plus your 1% PHR cash back.

Your loan details

Home price$1,200,000

Down payment20%

Interest rate6.75%

Loan term30 yrs

Property tax rate1.1%

HOA (monthly)$0

Monthly payment breakdown

Total monthly

Principal + interest

Principal + interest	--
Property tax	--
Homeowner insurance	--
HOA	--
Total monthly	--

Portfolio Home Realty Rebate

covers -- months of payments

Loan summary

Home price	--
Down payment	--
Loan amount	--
Total interest paid	--
Total cost of home	--

Payment over time

Amortization schedule

Year	Principal	Interest	Balance

Get 1% cash back on your home purchase in SoCal.

Free consultation. No obligation. DRE #02232009.

Get my rebate estimate →

⭐ 5.0 Google Rating · 📞 (949) 379-5320 · 🏡 Get 1% cash back at closing · DRE #02232009 · Free estimate →

.mort-grid{display:grid;grid-template-columns:1fr 1fr;gap:1.5rem;align-items:start} .amort-table-wrap{max-height:320px;overflow-y:auto;border:1.5px solid var(--gray-2);border-radius:var(--radius)} .amort-table{width:100%;border-collapse:collapse;font-size:.82rem} .amort-table th{position:sticky;top:0;background:var(--charcoal);color:white;padding:.5rem .75rem;font-size:.72rem;font-weight:800;font-family:var(--font-display);text-align:right} .amort-table th:first-child{text-align:left} .amort-table td{padding:.45rem .75rem;border-bottom:1px solid var(--gray-2);text-align:right;font-family:var(--font-display);font-weight:600} .amort-table td:first-child{text-align:left;font-weight:700} .amort-table tr:hover td{background:var(--gray-1)} .amort-table .subtotal-row td{background:var(--orange-light);font-weight:800;font-family:var(--font-display)} @media(max-width:900px){.mort-grid{grid-template-columns:1fr}}