| Purchase Price |
| Down Payment $ |
| Closing Costs |
| Base Loan Amount |
| UFMIP/FF $ |
| Total Loan Amount |
| Rate |
| Principal & Interest |
| MI |
| HOI |
| Taxes |
| HOA |
| Total Monthly Payment |
| Cash to Close |
| $2,778,192.43 |
$2,514,424.28 |
$2,400,471.08 |
$2,283,247.28 |
$2,250,788.08 |
$1,319,453.71 |
$1,220,776.69 |
$1,189,152.50 |
$1,151,367.85 |
$1,126,565.53 |
$1,109,054.15 |
$1,086,658.97 |
$1,077,152.27 |
$1,017,308.97 |
$1,008,769.88 |
$953,982.20 |
$945,191.47 |
$895,315.88 |
$842,942.65 |
$748,659.79 |
$748,659.79 |
$739,369.43 |
N/A |
N/A |
| $555,638.49 |
$251,442.43 |
$120,023.55 |
$0.00 |
$1,575,551.65 |
$527,781.48 |
$488,310.68 |
$118,915.25 |
$345,410.36 |
$56,328.28 |
$38,816.90 |
$271,664.74 |
$323,145.68 |
$254,327.24 |
$201,753.98 |
$190,796.44 |
$141,778.72 |
$89,531.59 |
$42,147.13 |
$22,459.79 |
$22,459.79 |
$25,877.93 |
N/A |
N/A |
| $74,422.42 |
$68,154.30 |
$65,446.35 |
$62,660.67 |
$56,691.72 |
$34,470.73 |
$31,892.79 |
$32,241.01 |
$30,439.29 |
$30,723.28 |
$30,298.63 |
$28,898.34 |
$28,477.21 |
$27,054.06 |
$26,984.59 |
$25,519.02 |
$25,431.56 |
$24,229.49 |
$22,943.85 |
$20,424.38 |
$2,035.42 |
$5,678.85 |
N/A |
N/A |
| $2,222,553.95 |
$2,262,981.85 |
$2,280,447.53 |
$2,283,247.28 |
$675,236.42 |
$791,672.22 |
$732,466.01 |
$1,070,237.25 |
$805,957.50 |
$1,070,237.25 |
$1,070,237.25 |
$814,994.23 |
$754,006.59 |
$762,981.73 |
$807,015.90 |
$763,185.76 |
$803,412.75 |
$805,784.29 |
$800,795.52 |
$726,200.00 |
$726,200.00 |
$713,491.50 |
N/A |
N/A |
| $33,846.00 |
$34,461.65 |
$34,727.63 |
$50,168.44 |
N/A |
N/A |
N/A |
$19,062.75 |
N/A |
$19,062.75 |
$19,062.75 |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
N/A |
$12,708.50 |
N/A |
N/A |
| $2,256,399.94 |
$2,297,443.50 |
$2,315,175.15 |
$2,333,415.72 |
$675,236.42 |
$791,672.22 |
$732,466.01 |
$1,089,300.00 |
$805,957.50 |
$1,089,300.00 |
$1,089,300.00 |
$814,994.23 |
$754,006.59 |
$762,981.73 |
$807,015.90 |
$763,185.76 |
$803,412.75 |
$805,784.29 |
$800,795.52 |
$726,200.00 |
$726,200.00 |
$726,200.00 |
N/A |
N/A |
| 6.750% |
6.750% |
6.750% |
6.750% |
7.500% |
7.750% |
7.125% |
6.750% |
7.875% |
6.750% |
6.750% |
7.875% |
7.125% |
7.125% |
8.125% |
7.250% |
8.125% |
8.125% |
8.125% |
7.625% |
8.150% |
8.350% |
N/A |
N/A |
| $14,634.97 |
$14,901.17 |
$15,016.18 |
$15,134.49 |
$4,721.35 |
$5,671.64 |
$4,934.76 |
$7,239.94 |
$5,843.75 |
$7,305.13 |
$7,277.99 |
$5,909.27 |
$5,079.88 |
$5,140.35 |
$5,992.07 |
$5,206.27 |
$5,965.32 |
$5,982.92 |
$5,945.88 |
$5,953.06 |
$6,592.06 |
$6,595.69 |
N/A |
N/A |
| $0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$635.43 |
$0.00 |
$635.43 |
$680.81 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$93.73 |
$127.58 |
$220.22 |
$326.79 |
$326.79 |
$332.84 |
N/A |
N/A |
| $470.08 |
$478.63 |
$482.33 |
$486.13 |
$140.67 |
$164.93 |
$152.60 |
$226.94 |
$167.91 |
$226.94 |
$226.94 |
$169.79 |
$157.08 |
$158.95 |
$168.13 |
$159.00 |
$167.38 |
$167.87 |
$166.83 |
$151.29 |
$151.29 |
$151.29 |
N/A |
N/A |
| $2,893.95 |
$2,619.19 |
$2,500.49 |
$2,378.38 |
$2,344.57 |
$1,374.43 |
$1,271.64 |
$1,238.70 |
$1,199.34 |
$1,173.51 |
$1,155.26 |
$1,131.94 |
$1,122.03 |
$1,059.70 |
$1,050.80 |
$993.73 |
$984.57 |
$932.62 |
$878.07 |
$779.85 |
$779.85 |
$770.18 |
N/A |
N/A |
| $0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
N/A |
N/A |
| $17,999.00 |
$17,999.00 |
$17,999.00 |
$17,999.00 |
$7,206.60 |
$7,211.00 |
$6,359.00 |
$9,341.00 |
$7,211.00 |
$9,341.00 |
$9,341.00 |
$7,211.00 |
$6,359.00 |
$6,359.00 |
$7,211.00 |
$6,359.00 |
$7,211.00 |
$7,211.00 |
$7,211.00 |
$7,211.00 |
$7,850.00 |
$7,850.00 |
N/A |
N/A |
| $630,060.90 |
$319,596.73 |
$185,469.90 |
$62,660.67 |
$1,632,243.38 |
$562,252.21 |
$520,203.47 |
$151,156.26 |
$375,849.64 |
$87,051.55 |
$69,115.52 |
$300,563.08 |
$351,622.89 |
$281,381.30 |
$228,738.57 |
$216,315.46 |
$167,210.28 |
$113,761.07 |
$65,090.98 |
$42,884.17 |
$20,424.38 |
$20,199.08 |
N/A |
N/A |