Results — What You Can Afford
A home around $400K fits your monthly budget, but you'd need $19,973 more saved to buy it.
Conservative (28% front-end)
$362K
Max home price
~$2,800/mo total housing
Moderate (36% back-end DTI)
$400K
Max home price
~$3,080/mo total housing
Stretch (43% back-end DTI)
$457K
Max home price
~$3,500/mo total housing
Monthly Payment Breakdown (Moderate)
Principal & Interest$2,334
Property Tax$366
Homeowner's Insurance$125
PMI (<20% down)$255/mo
HOA—
Total Monthly Housing$3,080
Upfront Money Needed (Moderate)
Down Payment$39,978
Closing Costs$9,995
Total Needed Upfront$49,973
Your available (after emergency)$30,000
Shortfall / Surplus $19,973 short
💡 You need $19,973 more in savings for the moderate scenario. Consider the conservative target ($45,237 upfront) or a lower down payment %.