Estimate your regular payment, mortgage-insurance premium, and total interest, and see how prepayments shorten your amortization.
= $120,000
Amortized: $480,000 at 5% over 25Y = $2,792/monthly
| Year | Principal | Interest | Balance |
|---|---|---|---|
| Year 1 | $9,971 | $23,530 | $470,029 |
| Year 2 | $10,476 | $23,025 | $459,554 |
| Year 3 | $11,006 | $22,495 | $448,548 |
| Year 4 | $11,563 | $21,937 | $436,985 |
| Year 5 | $12,148 | $21,352 | $424,836 |
| Year 6 | $12,764 | $20,737 | $412,073 |
| Year 7 | $13,410 | $20,091 | $398,663 |
| Year 8 | $14,089 | $19,412 | $384,574 |
| Year 9 | $14,802 | $18,699 | $369,773 |
| Year 10 | $15,551 | $17,949 | $354,221 |
| Year 11 | $16,338 | $17,162 | $337,883 |
| Year 12 | $17,165 | $16,335 | $320,718 |
| Year 13 | $18,035 | $15,466 | $302,683 |
| Year 14 | $18,947 | $14,553 | $283,736 |
| Year 15 | $19,907 | $13,594 | $263,829 |
| Year 16 | $20,914 | $12,586 | $242,914 |
| Year 17 | $21,973 | $11,527 | $220,941 |
| Year 18 | $23,086 | $10,415 | $197,855 |
| Year 19 | $24,254 | $9,246 | $173,601 |
| Year 20 | $25,482 | $8,018 | $148,119 |
| Year 21 | $26,772 | $6,728 | $121,346 |
| Year 22 | $28,128 | $5,373 | $93,219 |
| Year 23 | $29,552 | $3,949 | $63,667 |
| Year 24 | $31,048 | $2,453 | $32,619 |
| Year 25 | $32,619 | $881 | $0 |
Payments assume Canadian mortgage rates compounded semi-annually, not in advance, per the Interest Act. Provincial sales tax on the CMHC premium (where applicable) and closing costs are not included.
Disclaimer: Calculations are estimates only and do not constitute mortgage advice or a rate quote. Always verify rates, terms, and eligibility with the financial institution before making any decisions.
Building Your Down Payment, One Piece at a Time
Saving for a down payment can feel overwhelming, but it becomes more manageable when you break the goal into smaller pieces. Learn how to set a realistic savings target, find room in your budget, use programs such as the FHSA and Home Buyers’ Plan, and make the most of savings accounts and GICs as you work toward buying a home in Canada.
11 min read
Understanding a Mortgage
A mortgage has several moving parts beyond the interest rate. This guide explains the fundamentals of Canadian mortgages, including down payment requirements, mortgage insurance, principal and interest, amortization, mortgage terms, fixed and variable rates, and open versus closed mortgages.
6 min read