PCSUNITED MOVE SMARTER.

Home Buying Financial Analysis

Here’s your complete picture for buying the home you selected.

Selected home
Selected Home $475,000
4 bd 2.5 ba 2,100 sq ft
San Antonio, TX
PCSUnited financial guide
Good afternoon, John! Master Sergeant (E7) Lackland AFB, TX

Can you afford this home?

Monthly Home Payment
$2,580 /mo
31% of your take-home pay Healthy
Cash Left Over
$1,720 /mo
After all expenses & housing Strong
Down Payment $47,500 10% of home price Good
Closing Costs $14,250 Estimated Included in analysis
Home Affordability
Score

Monthly Housing Payment Breakdown

$2,580 Total / month
Principal & Interest $1,910 74%
Property Taxes $380 15%
Homeowner's Insurance $150 6%
HOA Fees $100 4%
PMI $40 1%
Interest Rate Assumption: 6.375% Loan Program: VA Loan

Monthly Cash Flow (After Housing)

Where your money goes each month.

$7,910
Monthly
Income
-$2,580 Housing
Payment
-$1,890 Other
Expenses
-$450 Debt
Payments
-$1,270 Savings
$1,720
Cash Left
Over

You keep $1,720 each month after everything, including this home.

Debt Summary

Total Monthly Debt $450
Debt-to-Income Ratio 16% Excellent
VA Loan Funding Fee $0 Exempt

Upfront Costs Needed

Down Payment (10%) $47,500
Closing Costs (Est.) $14,250
Prepaids & Escrow (Est.) $3,100
Total Due at Closing $64,850

Reserves After Closing

$18,750 Cash reserves remaining Good

You’ll have 4.2 months of expenses in reserve.