Skip to content

Texas mortgage payment calculator

Monthly P&I, total interest, balloon payment, and the full amortization schedule. Computed in your browser. Nothing sent to a server.

This Texas mortgage calculator computes the monthly principal and interest payment, total interest over the term, any balloon amount, and the full month-by-month amortization schedule. The math runs in your browser; nothing is sent to a server. Use it to sanity-check a payment before closing. Once a note is executed, a servicer boards it and posts each payment against the schedule on the note.

INPUTS

MONTHLY PAYMENT (P&I)

$1,287.40

Principal and interest only. Late fees, taxes, and insurance are separate.

Total interest

$303,462.63

Over the 30-year term.

Total paid

$463,462.63

Principal + interest.

Amortization schedule

MonthPaymentInterestPrincipalBalance
1$1,287.40$1,200.00$87.40$159,912.60
2$1,287.40$1,199.34$88.05$159,824.55
3$1,287.40$1,198.68$88.71$159,735.84
4$1,287.40$1,198.02$89.38$159,646.46
5$1,287.40$1,197.35$90.05$159,556.42
6$1,287.40$1,196.67$90.72$159,465.69
7$1,287.40$1,195.99$91.40$159,374.29
8$1,287.40$1,195.31$92.09$159,282.20
9$1,287.40$1,194.62$92.78$159,189.42
10$1,287.40$1,193.92$93.48$159,095.94
11$1,287.40$1,193.22$94.18$159,001.77
12$1,287.40$1,192.51$94.88$158,906.88

Showing months 1 to 12. Click "Show all 360 months" for the full schedule.

The math, plainly

The standard mortgage amortization formula:

M = P × (r × (1 + r)^n) / ((1 + r)^n − 1)

Where M is the monthly payment, P is the loan principal, r is the monthly interest rate (annual rate divided by 12), and n is the term in months. The calculator runs the formula in JavaScript on your device. Nothing is sent to a server.

For balloon notes, the same formula computes the monthly payment based on the full amortization term, but the loan matures at the balloon month with the remaining principal balance due in a lump sum. Most Texas private-lender balloon notes use a 30-year amortization with a 5, 7, or 10-year balloon.

Texas-specific limits

For non-homestead and commercial loans, structural flexibility is broad: any amortization term, any balloon, any rate above usury. For homestead loans falling under Tex. Const. Art. XVI §50(a)(6), balloons are prohibited and the loan must amortize in substantially equal installments. For consumer-purpose loans under federal Regulation Z, the ability-to-repay rule at 12 CFR §1026.43 applies and the Qualified Mortgage safe harbor at §1026.43(e) restricts balloons in most cases.

This calculator does not enforce those rules. It is a math tool. Confirm Texas §50(a)(6), Reg Z ATR, and SB 43 / Chapter 159 wraparound rules with a Texas regulatory attorney before structuring an actual loan.

FREQUENTLY ASKED

Calculator, answered

This is educational information, not legal, financial, or tax advice. Consult a licensed professional about your specific situation. This calculator is a math utility for upfront payment estimation; specific loan structures depend on Texas and federal requirements (homestead rules, ability-to-repay, and wraparound rules). Consult a Texas regulatory attorney and a licensed RMLO before structuring an actual loan. Moat Note Servicing, LLC (NMLS 1419346) is a Texas-licensed mortgage servicer and does not originate loans.

Boarded a loan with these numbers?

Submit the onboarding form to start servicing.

  • Standard turnaround: 5–10 business days
  • Expedited: 48 hours (+$50 per loan)