El Paso Mortgage Calculator 2026

Estimate your monthly mortgage payment in El Paso, TX. On the local median home value of $220,000 — with a 20% down payment at today's rates — expect a total monthly payment (principal, interest, taxes, and insurance) of about $1,605. Adjust every input for your situation.

Estimated Monthly Payment
$1,605
/month — includes taxes, insurance, PMI
Down Payment20% ($44,000)
0% ($0)50% ($110,000)

Loan Amount

$176,000

20.00% down

Total Interest

$224,478

Over 30 years

LTV Ratio

80.00%

No PMI (≤80% LTV)

Monthly Breakdown

  • Principal & Interest$1,112
  • Property Tax$317
  • Home Insurance$175

Amortization Schedule

YearPaymentPrincipalInterestBalance
1$13,349$1,967$11,382$174,033
2$13,349$2,099$11,250$171,934
3$13,349$2,240$11,110$169,694
4$13,349$2,389$10,960$167,305
5$13,349$2,550$10,800$164,755
6$13,349$2,720$10,629$162,035
7$13,349$2,902$10,447$159,133
8$13,349$3,097$10,252$156,036
9$13,349$3,304$10,045$152,732
10$13,349$3,526$9,824$149,206
11$13,349$3,762$9,588$145,444
12$13,349$4,014$9,336$141,431
13$13,349$4,282$9,067$137,148
14$13,349$4,569$8,780$132,579
15$13,349$4,875$8,474$127,704
16$13,349$5,202$8,148$122,502
17$13,349$5,550$7,799$116,952
18$13,349$5,922$7,428$111,031
19$13,349$6,318$7,031$104,712
20$13,349$6,741$6,608$97,971
21$13,349$7,193$6,156$90,778
22$13,349$7,675$5,675$83,103
23$13,349$8,189$5,161$74,915
24$13,349$8,737$4,612$66,178
25$13,349$9,322$4,027$56,855
26$13,349$9,947$3,403$46,909
27$13,349$10,613$2,737$36,296
28$13,349$11,323$2,026$24,973
29$13,349$12,082$1,268$12,891
30$13,349$12,891$458$0

Swipe the table sideways to see all columns →

How to use it

A two-minute guide.

The Home Price field is pre-filled with the median home value in El Paso (about $220,000). Override with your target home's actual price to get a payment estimate for that specific property.

The Property Tax Rate is pre-filled with El Paso County's effective rate of 1.73% — the county-level average for owner-occupied homes in El Paso. If you know your specific rate from a recent tax bill, override it for a more precise estimate.

Adjust the Down Payment slider to see how your payment changes. Below 20% down triggers PMI; the calculator adds it automatically and shows a warning.

Scroll down for the full PITI breakdown, monthly payment pie chart, and complete month-by-month amortization schedule.

How it works

The math behind the result.

Buying a median-priced home in El Paso. At $220,000 with a 20% down payment, you'd bring $44,000 to closing (plus closing costs) and take out a $176,000 mortgage. At a 6.50% interest rate on a 30-year fixed loan, your monthly principal + interest is roughly $1,112.

Annual costs on top of the loan. Homes in El Paso are taxed through El Paso County, where the effective property tax rate averages 1.73% — so a median-priced El Paso home generates approximately $3,806 in annual property tax (about $317/mo when paid through escrow). Homeowner's insurance in Texas averages around $2,100/year.

Total monthly payment (PITI) on the median El Paso home works out to about $1,605 per month at current rates, assuming a 20% down payment and no HOA. If you're putting less than 20% down, add PMI to this — typically 0.5–1.5% of the loan balance per year.

Rates change; this is the math, not the offer. Mortgage rates fluctuate daily. Our default of 6.50% is a recent conventional 30-year benchmark — enter today's quoted rate from your lender for the most accurate payment estimate.

Questions

Frequently asked.

On El Paso's median home value of $220,000, a typical 20%-down 30-year fixed mortgage at current rates has a principal-and-interest payment of about $1,112/month. Adding property tax (at El Paso County's 1.73% effective rate) and insurance brings total PITI to roughly $1,605/month. Actual payments vary with your rate, down payment, and specific home price.

Looking for a different city? Browse Texas mortgage rates or use our main mortgage calculator. For Texas-specific property taxes, see our Texas Property Tax Calculator.

Nearby & related

Mortgage in other Texas cities

Related tools

Keep going.