| Computations based on a sale price of | $340,000 | ||||||||||||||||||
| Calculations based on 30 year conventional loan | |||||||||||||||||||
| Insurance estimated at 1.75% of sales price / 12 for a monthly figure | |||||||||||||||||||
| Taxes estimated at 2.00% of sales price / 12 for a monthly figure | |||||||||||||||||||
| PITI line is arrived at by adding the Loan Pmt ( found directly beneath the interest rate ) | |||||||||||||||||||
| and adding the estimated monthly Insurance and Taxes amounts | |||||||||||||||||||
| and PMI (Private Mortgage Insurance) if down payment is less than 20% | |||||||||||||||||||
| copyright © 1998-2004; Richard C. Decker, P.A. RE/MAX Preferred | |||||||||||||||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 10.00 | |
| 340,000 | 17,000 | 323,000 | 209.95 | 495.83 | 566.67 | 1556.86 | 1647.30 | 1740.97 | 1837.87 | 1938.00 | 2041.36 | 2147.95 | 2257.77 | 2370.82 | 2483.87 | 2600.15 | 2716.43 | 2835.94 | |
| PITI | 5% Dwn | 2829.31 | 2919.75 | 3013.42 | 3110.32 | 3210.45 | 3313.81 | 3420.40 | 3530.22 | 3643.27 | 3756.32 | 3872.60 | 3988.88 | 4108.39 | |||||
| 28% | 10104.68 | 10427.68 | 10762.21 | 11108.29 | 11465.89 | 11835.04 | 12215.71 | 12607.93 | 13011.68 | 13415.43 | 13830.71 | 14246.00 | 14672.82 | ||||||
| YrIncome | 121,256 | 125,132 | 129,147 | 133,299 | 137,591 | 142,020 | 146,589 | 151,295 | 156,140 | 160,985 | 165,969 | 170,952 | 176,074 | ||||||
| 36% | 3637.68 | 3753.96 | 3874.40 | 3998.98 | 4127.72 | 4260.61 | 4397.66 | 4538.85 | 4684.20 | 4829.55 | 4979.06 | 5128.56 | 5282.22 | ||||||
| MaxDebt/Mth | 808.37 | 834.21 | 860.98 | 888.66 | 917.27 | 946.80 | 977.26 | 1008.63 | 1040.93 | 1073.23 | 1106.46 | 1139.68 | 1173.83 | ||||||
| Remember | Est. Closing Costs>>>> | 20,400 | |||||||||||||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 34,000 | 306,000 | 132.60 | 495.83 | 566.67 | 1474.92 | 1560.60 | 1649.34 | 1741.14 | 1836.00 | 1933.92 | 2034.90 | 2138.94 | 2246.04 | 2353.14 | 2463.30 | 2573.46 | 2686.68 | |
| PITI | 10%Dwn | 2670.02 | 2755.70 | 2844.44 | 2936.24 | 3031.10 | 3129.02 | 3230.00 | 3334.04 | 3441.14 | 3548.24 | 3658.40 | 3768.56 | 3881.78 | |||||
| 28% | 9535.79 | 9841.79 | 10158.71 | 10486.57 | 10825.36 | 11175.07 | 11535.71 | 11907.29 | 12289.79 | 12672.29 | 13065.71 | 13459.14 | 13863.50 | ||||||
| YrIncome | 114,429 | 118,101 | 121,905 | 125,839 | 129,904 | 134,101 | 138,429 | 142,887 | 147,477 | 152,067 | 156,789 | 161,510 | 166,362 | ||||||
| 36% | 3432.88 | 3543.04 | 3657.14 | 3775.17 | 3897.13 | 4023.03 | 4152.86 | 4286.62 | 4424.32 | 4562.02 | 4703.66 | 4845.29 | 4990.86 | ||||||
| MaxDebt/Mth | 762.86 | 787.34 | 812.70 | 838.93 | 866.03 | 894.01 | 922.86 | 952.58 | 983.18 | 1013.78 | 1045.26 | 1076.73 | 1109.08 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 51,000 | 289,000 | 77.07 | 495.83 | 566.67 | 1392.98 | 1473.90 | 1557.71 | 1644.41 | 1734.00 | 1826.48 | 1921.85 | 2020.11 | 2121.26 | 2222.41 | 2326.45 | 2430.49 | 2537.42 | |
| PITI | 15%Dwn | 2532.55 | 2613.47 | 2697.28 | 2783.98 | 2873.57 | 2966.05 | 3061.42 | 3159.68 | 3260.83 | 3361.98 | 3466.02 | 3570.06 | 3676.99 | |||||
| 28% | 9044.81 | 9333.81 | 9633.13 | 9942.77 | 10262.74 | 10593.02 | 10933.63 | 11284.56 | 11645.81 | 12007.06 | 12378.63 | 12750.20 | 13132.10 | ||||||
| YrIncome | 108,538 | 112,006 | 115,598 | 119,313 | 123,153 | 127,116 | 131,204 | 135,415 | 139,750 | 144,085 | 148,544 | 153,002 | 157,585 | ||||||
| 36% | 3256.13 | 3360.17 | 3467.93 | 3579.40 | 3694.59 | 3813.49 | 3936.11 | 4062.44 | 4192.49 | 4322.54 | 4456.31 | 4590.07 | 4727.55 | ||||||
| MaxDebt/Mth | 723.58 | 746.70 | 770.65 | 795.42 | 821.02 | 847.44 | 874.69 | 902.76 | 931.66 | 960.56 | 990.29 | 1020.02 | 1050.57 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 68,000 | 272,000 | 0.00 | 495.83 | 566.67 | 1311.04 | 1387.20 | 1466.08 | 1547.68 | 1632.00 | 1719.04 | 1808.80 | 1901.28 | 1996.48 | 2091.68 | 2189.60 | 2287.52 | 2388.16 | |
| PITI | 20%Dwn | 2373.54 | 2449.70 | 2528.58 | 2610.18 | 2694.50 | 2781.54 | 2871.30 | 2963.78 | 3058.98 | 3154.18 | 3252.10 | 3350.02 | 3450.66 | |||||
| 28% | 8476.93 | 8748.93 | 9030.64 | 9322.07 | 9623.21 | 9934.07 | 10254.64 | 10584.93 | 10924.93 | 11264.93 | 11614.64 | 11964.36 | 12323.79 | ||||||
| YrIncome | 101,723 | 104,987 | 108,368 | 111,865 | 115,479 | 119,209 | 123,056 | 127,019 | 131,099 | 135,179 | 139,376 | 143,572 | 147,885 | ||||||
| 36% | 3051.69 | 3149.61 | 3251.03 | 3355.95 | 3464.36 | 3576.27 | 3691.67 | 3810.57 | 3932.97 | 4055.37 | 4181.27 | 4307.17 | 4436.56 | ||||||
| MaxDebt/Mth | 678.15 | 699.91 | 722.45 | 745.77 | 769.86 | 794.73 | 820.37 | 846.79 | 873.99 | 901.19 | 929.17 | 957.15 | 985.90 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 85,000 | 255,000 | 0.00 | 495.83 | 566.67 | 1229.10 | 1300.50 | 1374.45 | 1450.95 | 1530.00 | 1611.60 | 1695.75 | 1782.45 | 1871.70 | 1960.95 | 2052.75 | 2144.55 | 2238.90 | |
| PITI | 25%Dwn | 2291.60 | 2363.00 | 2436.95 | 2513.45 | 2592.50 | 2674.10 | 2758.25 | 2844.95 | 2934.20 | 3023.45 | 3115.25 | 3207.05 | 3301.40 | |||||
| 28% | 8184.29 | 8439.29 | 8703.39 | 8976.61 | 9258.93 | 9550.36 | 9850.89 | 10160.54 | 10479.29 | 10798.04 | 11125.89 | 11453.75 | 11790.71 | ||||||
| YrIncome | 98,211 | 101,271 | 104,441 | 107,719 | 111,107 | 114,604 | 118,211 | 121,926 | 125,751 | 129,576 | 133,511 | 137,445 | 141,489 | ||||||
| 36% | 2946.34 | 3038.14 | 3133.22 | 3231.58 | 3333.21 | 3438.13 | 3546.32 | 3657.79 | 3772.54 | 3887.29 | 4005.32 | 4123.35 | 4244.66 | ||||||
| MaxDebt/Mth | 654.74 | 675.14 | 696.27 | 718.13 | 740.71 | 764.03 | 788.07 | 812.84 | 838.34 | 863.84 | 890.07 | 916.30 | 943.26 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 102,000 | 238,000 | 0.00 | 495.83 | 566.67 | 1147.16 | 1213.80 | 1282.82 | 1354.22 | 1428.00 | 1504.16 | 1582.70 | 1663.62 | 1746.92 | 1830.22 | 1915.90 | 2001.58 | 2089.64 | |
| PITI | 30%Dwn | 2209.66 | 2276.30 | 2345.32 | 2416.72 | 2490.50 | 2566.66 | 2645.20 | 2726.12 | 2809.42 | 2892.72 | 2978.40 | 3064.08 | 3152.14 | |||||
| 28% | 7891.64 | 8129.64 | 8376.14 | 8631.14 | 8894.64 | 9166.64 | 9447.14 | 9736.14 | 10033.64 | 10331.14 | 10637.14 | 10943.14 | 11257.64 | ||||||
| YrIncome | 94,700 | 97,556 | 100,514 | 103,574 | 106,736 | 110,000 | 113,366 | 116,834 | 120,404 | 123,974 | 127,646 | 131,318 | 135,092 | ||||||
| 36% | 2840.99 | 2926.67 | 3015.41 | 3107.21 | 3202.07 | 3299.99 | 3400.97 | 3505.01 | 3612.11 | 3719.21 | 3829.37 | 3939.53 | 4052.75 | ||||||
| MaxDebt/Mth | 631.33 | 650.37 | 670.09 | 690.49 | 711.57 | 733.33 | 755.77 | 778.89 | 802.69 | 826.49 | 850.97 | 875.45 | 900.61 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 119,000 | 221,000 | 0.00 | 495.83 | 566.67 | 1065.22 | 1127.10 | 1191.19 | 1257.49 | 1326.00 | 1396.72 | 1469.65 | 1544.79 | 1622.14 | 1699.49 | 1779.05 | 1858.61 | 1940.38 | |
| PITI | 35%Dwn | 2127.72 | 2189.60 | 2253.69 | 2319.99 | 2388.50 | 2459.22 | 2532.15 | 2607.29 | 2684.64 | 2761.99 | 2841.55 | 2921.11 | 3002.88 | |||||
| 28% | 7599.00 | 7820.00 | 8048.89 | 8285.68 | 8530.36 | 8782.93 | 9043.39 | 9311.75 | 9588.00 | 9864.25 | 10148.39 | 10432.54 | 10724.57 | ||||||
| YrIncome | 91,188 | 93,840 | 96,587 | 99,428 | 102,364 | 105,395 | 108,521 | 111,741 | 115,056 | 118,371 | 121,781 | 125,190 | 128,695 | ||||||
| 36% | 2735.64 | 2815.20 | 2897.60 | 2982.84 | 3070.93 | 3161.85 | 3255.62 | 3352.23 | 3451.68 | 3551.13 | 3653.42 | 3755.71 | 3860.85 | ||||||
| MaxDebt/Mth | 607.92 | 625.60 | 643.91 | 662.85 | 682.43 | 702.63 | 723.47 | 744.94 | 767.04 | 789.14 | 811.87 | 834.60 | 857.97 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 136,000 | 204,000 | 0.00 | 495.83 | 566.67 | 983.28 | 1040.40 | 1099.56 | 1160.76 | 1224.00 | 1289.28 | 1356.60 | 1425.96 | 1497.36 | 1568.76 | 1642.20 | 1715.64 | 1791.12 | |
| PITI | 40%Dwn | 2045.78 | 2102.90 | 2162.06 | 2223.26 | 2286.50 | 2351.78 | 2419.10 | 2488.46 | 2559.86 | 2631.26 | 2704.70 | 2778.14 | 2853.62 | |||||
| 28% | 7306.36 | 7510.36 | 7721.64 | 7940.21 | 8166.07 | 8399.21 | 8639.64 | 8887.36 | 9142.36 | 9397.36 | 9659.64 | 9921.93 | 10191.50 | ||||||
| YrIncome | 87,676 | 90,124 | 92,660 | 95,283 | 97,993 | 100,791 | 103,676 | 106,648 | 109,708 | 112,768 | 115,916 | 119,063 | 122,298 | ||||||
| 36% | 2630.29 | 2703.73 | 2779.79 | 2858.48 | 2939.79 | 3023.72 | 3110.27 | 3199.45 | 3291.25 | 3383.05 | 3477.47 | 3571.89 | 3668.94 | ||||||
| MaxDebt/Mth | 584.51 | 600.83 | 617.73 | 635.22 | 653.29 | 671.94 | 691.17 | 710.99 | 731.39 | 751.79 | 772.77 | 793.75 | 815.32 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 153,000 | 187,000 | 0.00 | 495.83 | 566.67 | 901.34 | 953.70 | 1007.93 | 1064.03 | 1122.00 | 1181.84 | 1243.55 | 1307.13 | 1372.58 | 1438.03 | 1505.35 | 1572.67 | 1641.86 | |
| PITI | 45%Dwn | 1963.84 | 2016.20 | 2070.43 | 2126.53 | 2184.50 | 2244.34 | 2306.05 | 2369.63 | 2435.08 | 2500.53 | 2567.85 | 2635.17 | 2704.36 | |||||
| 28% | 7013.71 | 7200.71 | 7394.39 | 7594.75 | 7801.79 | 8015.50 | 8235.89 | 8462.96 | 8696.71 | 8930.46 | 9170.89 | 9411.32 | 9658.43 | ||||||
| YrIncome | 84,165 | 86,409 | 88,733 | 91,137 | 93,621 | 96,186 | 98,831 | 101,556 | 104,361 | 107,166 | 110,051 | 112,936 | 115,901 | ||||||
| 36% | 2524.94 | 2592.26 | 2661.98 | 2734.11 | 2808.64 | 2885.58 | 2964.92 | 3046.67 | 3130.82 | 3214.97 | 3301.52 | 3388.08 | 3477.03 | ||||||
| MaxDebt/Mth | 561.10 | 576.06 | 591.55 | 607.58 | 624.14 | 641.24 | 658.87 | 677.04 | 695.74 | 714.44 | 733.67 | 752.91 | 772.67 | ||||||
| Price | Down | Loan | PMI/Mth | Ins/Mth | Taxes/Mth | 4.00 | 4.50 | 5.00 | 5.50 | 6.00 | 6.50 | 7.00 | 7.50 | 8.00 | 8.50 | 9.00 | 9.50 | 9.50 | |
| 340,000 | 170,000 | 170,000 | 0.00 | 495.83 | 566.67 | 819.40 | 867.00 | 916.30 | 967.30 | 1020.00 | 1074.40 | 1130.50 | 1188.30 | 1247.80 | 1307.30 | 1368.50 | 1429.70 | 1492.60 | |
| PITI | 50%Dwn | 1881.90 | 1929.50 | 1978.80 | 2029.80 | 2082.50 | 2136.90 | 2193.00 | 2250.80 | 2310.30 | 2369.80 | 2431.00 | 2492.20 | 2555.10 | |||||
| 28% | 6721.07 | 6891.07 | 7067.14 | 7249.29 | 7437.50 | 7631.79 | 7832.14 | 8038.57 | 8251.07 | 8463.57 | 8682.14 | 8900.71 | 9125.36 | ||||||
| YrIncome | 80,653 | 82,693 | 84,806 | 86,991 | 89,250 | 91,581 | 93,986 | 96,463 | 99,013 | 101,563 | 104,186 | 106,809 | 109,504 | ||||||
| 36% | 2419.59 | 2480.79 | 2544.17 | 2609.74 | 2677.50 | 2747.44 | 2819.57 | 2893.89 | 2970.39 | 3046.89 | 3125.57 | 3204.26 | 3285.13 | ||||||
| MaxDebt/Mth | 537.69 | 551.29 | 565.37 | 579.94 | 595.00 | 610.54 | 626.57 | 643.09 | 660.09 | 677.09 | 694.57 | 712.06 | 730.03 | ||||||