Homeownership Affordability Calculator

City of Glendale — Regular Meeting (2024-04-18)

View PDF Item d Meeting page

Extracted text (via pymupdf) 2194 characters
Home Investment Partnerships Program Homeowner Program Affordability Calculator
Max Income Allowed by 
HUD (2023)
Max Affordable Monthly 
Housing Cost based on 
Income                 
Monthly principal and interest 
payment
Estimated Taxes and 
Insurance 
Estimated Primary 
Mortgage Insurance
80% of Area Median Income
30% of Gross Income
Based on median loan amount, rate 
and term
Taxes = $150/mo
Insurance= $125/mo
.55 % of Loan Amount 
Paid Per Month
Purchase Price Only
Purchase Price and 
Closing Costs
1
$52,400
$1,310
$200,533
$2,549
$275
$188
$3,012
-$1,702
$224,457
$259,258
2.81
2
$59,850
$1,496
$229,044
$2,549
$275
$188
$3,012
-$1,516
$195,946
$230,747
3.15
3
$66,375
$1,659
$254,015
$2,549
$275
$188
$3,012
-$1,353
$170,975
$205,776
3.54
4
$74,800
$1,870
$286,258
$2,549
$275
$188
$3,012
-$1,142
$138,732
$173,534
4.19
5
$80,800
$2,020
$309,219
$2,549
$275
$188
$3,012
-$992
$115,771
$150,572
4.83
6
$86,800
$2,170
$332,181
$2,549
$275
$188
$3,012
-$842
$92,809
$127,610
5.70
7
$92,800
$2,320
$355,143
$2,549
$275
$188
$3,012
-$692
$69,847
$104,648
6.95
8
$98,750
$2,469
$377,913
$2,549
$275
$188
$3,012
-$543
$47,077
$81,878
8.88
6.82%
30 years
424,990
$                           
14,875
$                              
Upfront PMI (1.75% of loan amount)
7,177
$                                
Closing Costs (3% of purchase price):
12,750
$                              
34,801
$                              
390,189
$                           
Total Purchase Cost:
444,917
$                           
188.00
$                              
Annual HOME Funds:
727,460
$                           
Mortgage Amount (purchase price less 
costs paid at closing)
Interest Rate:
Median Purchase Price:
Downpayment (FHA 3.5%):
Term:
Estimated Ongoing Monthly PMI (0.55% 
of loan):
Subtotal costs at closing:
Housing Costs Based on HUD required incomes
Max Households that 
can be Assisted
Total Housing Cost    
(Principal, interest, 
taxes, insurance)
Monthly Housing Costs Based on Current Median Market Costs
Assistance Needed to Make Purchase 
Affordable 
Gap/Surplus in 
Monthly Payment 
(Affordable - 
Actual)
Max Affordable Loan 
Based on Household 
Income
Household 
Size