| |
|
|
Your Monthly Payments
|
| |
| Loan Amount: |
|
$145,000.00 |
|
| Principal & Interest: |
$869.35
|
|
|
| Homeowners Insurance: |
$0.00
|
|
|
| Property Taxes: |
$0.00
|
|
|
| Condo Fees: |
$0.00
|
|
|
| Total PITI Payment: |
$869.35
|
$869.35
|
|
| Monthly Loan Insurance (0%): |
|
$ 0.00
|
|
| Total Monthly Payment: |
|
$869.35
|
|
| |
Income Needed to Qualify for the Mortgage
|
| |
| Total Monthly Loan Payment: |
$869.35
|
|
| Total Monthly Debt Payment: |
$869.35
|
|
| Monthly Loan Insurance (0%): |
$ 0.00
|
|
| Qualifying Income of
28% GDS Ratio:
|
$37,257.78
|
|
| Qualifying Income of 36% TDS Ratio: |
$28,978.28
|
|
| |
What You Can Afford
|
| We are using the 28% ratio. |
| Cost of House: |
$0.00
|
|
| Down Payment: |
$5,000.00
|
|
| Loan Value: |
($5,000.00)
|
|
| Monthly Principal & Interest: |
$0.00
|
|
| Monthly Insurance: |
$0.00
|
|
| Monthly Property Tax: |
$0.00
|
|
| Monthly Condo Fees: |
$0.00
|
|
| |
| Monthly Rent: |
$
RequiredMust be a positive number
|
|
No. of Years you plan on keeping the home: |
RequiredInvalid
|
| Annual Rental Increases: |
%
RequiredInvalid
|
|
Yearly Appreciation on the Home: |
%
RequiredInvalid
|
| Monthly Renter Insurance: |
$
RequiredInvalid
|
|
Annual Home Maintenance: |
%
RequiredInvalid
|
| Savings or Investment Rate: |
%
RequiredInvalid
|
|
Your Results
|
| Your customized rent versus own analysis is based upon: |
| An initial monthly rental payment of $500.00. We assume that your rent will increase by 2.5% per year. |
| You are considering buying a home valued at $150,000.00, with a down payment of 3.33% or $5,000.00. Your monthly mortgage payment of $869.35 includes both principal and interest and is based upon a loan amount at an interest rate of 6.0%. Because your down payment is less than 25 %, we have included Mortgage Insurance to be paid on a monthly basis. |
| |
| Summary: |
| By buying your home versus renting you will have saved $133,512.73 over the next 10 years. |
| (Net Appreciation - Total Investment Return + Total Rental Payment - Total Mortgage Payment) |
| |
| Breakdown of this Analysis: |
`
| Total Rental Payment: $70,820.29 | | Total Mortgage Payment: $116,321.79 | |
| Down Payment: $5,000.00 | | Home Value: $217,500.00 | |
| Interest Earned: $3,144.47 | | Remaining Loan Balance: $145,000.00 | |
| Total Investment Return: $8,144.47 | | Net Appreciation: $72,500.00 | |
|
|
|
|