BUYER COST CONVENTIONAL ESTIMATE
$300,000 - $500,000 - $700,000 - $1,000,000
$1,000,000 No money down payments $10,200 taxes, $8,058.25 monthly payments  
Property Information
Sale Price:
$1,000,000.00
Down Payment:
$0.00
Interest Rate:
7.00
Total Payments:
360
Estimated Closing Costs:
Loan Orig. Fee:
$10,101.01
Upfront PMI:
$10,101.01
Closing Fee:
$1,767.68
Deed Stamps:
$1,666.67
Title Insurance:
$4,040.40
Property Appraisal:
$300.00
Credit Report:
$40.00
Title Search:
$50.00
Recording Fee:
$60.00
Inspection Fee:
$20.00
Document Prep Fee:
$150.00
Tax Service Fee:
$81.00
Survey Fee:
$200.00
UnderWriting Fee:
$250.00
Flood Certification:
$23.50
Total Estimated Closing Costs:
$28,851.26
Estimated Prepaid Expenses:
Prepaid Interest: (Closing to First payment date)
$23,961.85
Total Estimated Prepaid Expenses:
$23,961.85
Total Credits:
Total Credits:
($0.00)
Total Cash to Close:
Down Payment:
$0.00
Total Cash to Close on 8/1/2008 :
$28,851.26
Monthly Property Taxes:
$850.00
Monthly PMI Payment:
$488.22
Monthly Prin. & Int. Pmt.: (1st payment due 12/1/2008 )
$6,720.03
Total Monthly Payment:
$8,058.25