Escrow Calculator

What goes into my escrow account each month? Monthly escrow for taxes and insurance, plus the cushion collected at closing.

Monthly escrow deposit

$585

Full results

What is escrowed

The bills the servicer will pay on your behalf, as annual amounts.

Use the reassessed figure if the sale will trigger one

Flood insurance, a special assessment. Leave empty if none.

Two months is the federal maximum a servicer may hold

When the bills fall

This is what decides the deposit at closing, and most calculators never ask.

The rest follow every 6 months

Ignored when there is no other escrowed item

The first deposit lands with the first payment, the month after

The loan

Optional. Only used to show escrow as part of the whole payment.

Monthly escrow deposit

$585

One twelfth of $7,020 in taxes, insurance and other escrowed bills.

Collected at closing
$2,925
Total payment
$2,603

The cushion holds through the year

The account bottoms out at $1,170 in June, at or above the 2-month cushion of $1,170, and ends the cycle at $2,925. Nothing in this projection produces a shortage — a bill that comes in above estimate still can.

How the account is set up

Annual property tax
$4,680
Annual insurance premium
$2,340
Escrowed each year
$7,020
Monthly escrow depositOne twelfth of the year's disbursements
$585
Cushion, 2 monthsThe buffer the servicer keeps against a bill landing early
$1,170
Collected at closingEnough to lift the year's lowest projected balance up to the cushion
$2,925

Your monthly payment

Principal and interest
$2,018
Property tax
$390
Insurance
$195
Escrow deposit
$585
Total monthly payment
$2,603

What the monthly payment is made of

  • Principal and interest78%
  • Property tax15%
  • Insurance7%
  • Other escrowed0%

Twelve-month escrow ledger

From the first payment after closing. The marked row is the low point — the figure that decides whether the cushion is doing its job.

MonthOpeningDepositPaid outBalance
Junlow$2,925$585− $2,340$1,170
Jul$1,170$585$1,755
Aug$1,755$585$2,340
Sep$2,340$585$2,925
Oct$2,925$585$3,510
Nov$3,510$585− $2,340$1,755
Dec$1,755$585$2,340
Jan$2,340$585$2,925
Feb$2,925$585$3,510
Mar$3,510$585$4,095
Apr$4,095$585$4,680
May$4,680$585− $2,340$2,925

If the tax bill rises

A reassessment after the sale raises two things at once: the monthly deposit, and a twelve-month shortage charge to make up what was under-collected. The shortage drops off after a year; the higher deposit does not.

Tax riseNew escrowShortagePaying next year
0%now$585$2,603
5%$605$273$2,645then $2,623
10%$624$546$2,688then $2,642
20%$663$1,092$2,772then $2,681

Assumes the higher bill applies to the whole year and that the account was at target when it rose. A servicer may also let you pay a shortage in one sum instead of spreading it, which keeps the ongoing payment at $2,681 in the worst row above rather than $2,772.

What this cannot know

Servicers differ in how they round, when they run the annual analysis, and whether they collect a partial first deposit. Some tax authorities offer a discount for early payment and a servicer that takes it changes the amount disbursed. If the sale triggers a reassessment, the tax figure to enter is the one that will apply after the sale, not the one on the current bill — using the seller’s assessment is the single most common reason a new owner’s escrow comes up short in year one, and at 20% higher taxes that is the bottom row of the table above.

How this is calculated

The monthly deposit is the easy half:

monthly escrow = (annual tax + annual insurance + other escrowed) ÷ 12

The deposit collected at closing is the half that is usually done wrong. A servicer runs an aggregate analysis: it projects the coming twelve months of deposits and disbursements from an opening balance of zero, finds the lowest balance that projection reaches, and collects cushion − lowest projected balance at the table. That is why this page asks when each bill is due and which month you close. Two closings on the same house, one in May and one in December, produce very different figures, and a calculator that multiplies two months by the monthly deposit cannot show you that.

The first deposit lands with the first mortgage payment, which is the month after closing, so the twelve-month cycle in the ledger starts there. Starting it at the closing month instead shifts the required deposit by a full month and is the most common off-by-one in this arithmetic.

The cushion itself is monthly escrow × cushion months, capped in practice at two months by federal rule. The ledger marks the low point because that is the number the cushion exists to protect: an account with a comfortable average balance can still be empty in the week the tax instalment is due.

The shortage table models what happens when the bills rise. It computes shortage = extra disbursed over the year + the increase in the cushion, spreads it over twelve payments, and shows the payment during that year and the payment afterwards, because the two are different and only one of them is permanent.

Common questions

  • Why is the deposit at closing not just two months of taxes and insurance?

    Because the amount depends entirely on when the bills fall relative to the closing. A servicer projects twelve months of deposits and payments starting from an empty account, finds the lowest point that projection reaches, and collects enough at closing to lift that point up to the cushion. Close a month before a large tax instalment and there is almost no time to accumulate, so most of the bill has to be funded at the table. Close a month after it and eleven months of deposits arrive before the money is needed, and very little is collected.

  • What is the cushion, and why two months?

    The cushion is a reserve the servicer keeps in the account so a bill that arrives early or comes in above estimate does not overdraw it. Federal rules cap it at one sixth of the year's disbursements, which is two months, and most servicers hold the full amount. It is your money and it stays in your account — it is not a fee — but it is cash you have to produce at closing. Because it is capped, a cushion cannot fix an escrow that is structurally short; only a larger monthly deposit can.

  • What is an escrow shortage and why did my payment jump?

    A shortage means the account holds less than the analysis says it should, almost always because the tax bill or the premium rose after the account was set up. The servicer then does two things in the same letter: it raises the monthly deposit to cover the new annual total, and it spreads the shortage over the next twelve payments. That reads as one enormous increase. Twelve months later the spread portion falls away and the payment drops back to the higher deposit alone, which is why the table on this page shows both figures.

  • Why does the low point matter more than the average balance?

    Because an account with a healthy average can still be empty in the week a bill is due. Deposits arrive in twelve equal instalments and disbursements arrive in one, two or four lumps, so the balance sawtooths. The trough is the only figure that tells you whether the account can actually pay what is due when it is due. That is why the ledger marks it, and why the deposit at closing is solved for the trough rather than set by a rule of thumb.

  • Should I escrow at all, or pay taxes and insurance myself?

    That depends on terms this page does not know. Where a lender permits a waiver, paying the bills directly keeps the cash in your own account; waivers commonly require a substantial down payment and often carry a rate adjustment, which can outweigh the benefit, so the comparison is the rate adjustment against what the money earns you. Escrow also removes a real risk: in most states an unpaid property tax bill becomes a lien ranking ahead of the mortgage, and a lapsed hazard policy lets the lender force-place coverage, which is typically far more expensive than a policy you buy yourself. Ask the lender what a waiver costs on your loan rather than assuming either way.

  • My taxes will be reassessed after I buy. What figure do I enter?

    The post-sale figure, not the one on the seller's current bill. In states that reassess on transfer, or that gave the seller a homestead or long-term cap you will not inherit, the new bill can be far higher, and using the seller's number is the most common reason a first-year escrow ends up short. If you cannot get an estimate from the assessor, run the calculator at both figures and look at what the higher one does to the monthly payment before you commit.

Run these numbers on a real deal

Every off-market listing on the marketplace carries the figures this calculator asks for, so you can price a deal without retyping it.

Browse off-market deals

This calculator estimates results from the numbers you enter. It does not know the property, your lender’s terms, local taxes or the rules of your state, and it is not financial, tax or legal advice. Nothing here has been reviewed by a lawyer. Confirm every figure with your lender, title company and your own professionals before you rely on it.