PAGE 1 of 3
Applicants Michael Jones and Mary Stone
Property 456 Somewhere Avenue, Anytown, ST 12345
Sale Price $240,000
Date Issued 2/15/2013
Loan ID # 123456789
Rate Lock NO
Loan Terms
Loan Amount $211,000
Interest Rate 4% (Adjusts every 3 years starting in year 6)
Monthly Principal & Interest $703.33 (Can go as high as $2,068 in year 15)
Prepayment Penalty NO
Balloon Payment NO
Why this matters Since this is an Adjustable Rate Mortgage (ARM), your rate is only fixed at 4% for the first 5 years. Pay attention to the "Can this amount increase?" column. In year 15, your rate could technically reach 12%.
Projected Payments
Payment Calculation Years 1-5 Years 6-8 Years 9-11 Years 12-30
Principal & Interest $703.33 $1,028 (min)
$1,359 (max)
$1,028 (min)
$1,604 (max)
$1,028 (min)
$2,068 (max)
Mortgage Insurance + 109 + 109 + 109 + 0
Estimated Escrow + 0 + 0 + 0 + 0
Estimated Total Monthly Payment $812 $1,137 - $1,468 $1,137 - $1,713 $1,028 - $2,068
Costs at Closing
Estimated Closing Costs $8,791
Estimated Cash to Close $27,791
PAGE 2 of 3
Closing Cost Details

This section itemizes exactly where that $8,791 figure comes from.

A. Origination Charges (Paid to Ficus Bank)
1% of Loan Amount (Points) $2,110
Application Fee $500
Processing Fee $500
Total Origination Charges $3,110
Action Item Check the Points. You are paying $2,110 (1% of the loan) upfront to lower your interest rate. Ask yourself if you plan to keep the loan long enough to recover this cost.
B. Services You Cannot Shop For
Appraisal Fee$305
Credit Report Fee$30
Flood Determination Fee$35
Lender's Attorney Fee$400
Tax Status Research Fee$50
Total $820
C. Services You Can Shop For
Pest Inspection Fee$125
Survey Fee$150
Title - Courier Fee$32
Title - Lender's Title Policy$665
Title - Settlement Agent Fee$325
Title - Title Search$624
Total $1,921
How to Save Money You can shop around for the services in Section C. We can provide a list of providers, but you are free to find cheaper options for the survey, pest inspection, and title services.
Other Costs (Taxes, Prepaids, Escrow)
E. Taxes & Govt Fees (Recording)$152
F. Prepaids (Homeowner's Ins. Premium)$1,000
F. Prepaids (Prepaid Interest)$352
G. Initial Escrow Payment$0
H. Other (Owner's Title Policy)$1,436
Total Other Costs $2,940
D. TOTAL LOAN COSTS (A+B+C) $5,851
I. TOTAL OTHER COSTS (E+F+G+H) $2,940
J. TOTAL CLOSING COSTS $8,791
Calculating Cash to Close
Total Closing Costs (J)$8,791
Closing Costs Financed$0
Down Payment/Funds from Borrower$29,000
Deposit- $10,000
Funds for Borrower$0
Seller Credits$0
Adjustments and Other Credits$0
Estimated Cash to Close $27,791
PAGE 3 of 3
Comparisons
In 5 Years $54,944 (Total principal, interest, mortgage insurance, and loan costs paid)
$0 (Principal paid off)
Annual Percentage Rate (APR) 4.617%
Total Interest Percentage (TIP) 81.18%
Crucial Metric Note the TIP (Total Interest Percentage). Over the life of this loan, you will pay interest equal to 81.18% of the loan amount. This is high because you are paying "Interest Only" for the first 5 years.
Other Considerations
  • Appraisal: We may order an appraisal to determine property value.
  • Assumption: We will NOT allow assumption of this loan on original terms.
  • Late Payment: If more than 15 days late, fee is 5% of monthly principal & interest.
  • Refinance: Refinancing depends on your future financial situation and market conditions.
  • Servicing: We intend to service your loan (you pay us).