{ "version": "1.0.0", "generatedDate": "2026-10-03", "methodology": "https://www.homebuyerspath.com/guides/seller-credit-vs-price-cut#methodology", "scope": "Hypothetical, owner-occupied one-unit conventional conforming fixed-rate purchase; agreed credit is reduced to usable amount before closing.", "rowCount": 84, "rows": [ { "scenarioId": "p300000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 15000, "loanAmount": 285000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 9000, "maximumUsable": 9000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1801.3938669549468, "totalPI": 21616.72640345936, "principalPaid": 3185.517586535949, "interestPaid": 18431.208816923412, "remainingBalance": 281814.48241346405, "buyerCash": 27000, "cashPaidThroughPeriod": 48616.72640345936, "priceInterestNetCosts": 330431.20881692343 } }, { "scenarioId": "p300000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 14500, "loanAmount": 275500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 8700, "maximumUsable": 8700, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1741.3474047231152, "totalPI": 20896.16885667738, "principalPaid": 3079.3336669847486, "interestPaid": 17816.835189692632, "remainingBalance": 272420.66633301525, "buyerCash": 26500, "cashPaidThroughPeriod": 47396.16885667738, "priceInterestNetCosts": 319816.8351896926 } }, { "scenarioId": "p300000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 15000, "loanAmount": 285000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 9000, "maximumUsable": 9000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 9000, "unavailableCredit": 1000, "monthlyPI": 1801.3938669549468, "totalPI": 21616.72640345936, "principalPaid": 3185.517586535949, "interestPaid": 18431.208816923412, "remainingBalance": 281814.48241346405, "buyerCash": 18000, "cashPaidThroughPeriod": 39616.72640345936, "priceInterestNetCosts": 321431.20881692343 } }, { "scenarioId": "p300000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 15000, "loanAmount": 285000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 9000, "maximumUsable": 9000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1801.3938669549468, "totalPI": 108083.63201729681, "principalPaid": 18208.714291542477, "interestPaid": 89874.91772575433, "remainingBalance": 266791.2857084575, "buyerCash": 27000, "cashPaidThroughPeriod": 135083.6320172968, "priceInterestNetCosts": 401874.9177257543 } }, { "scenarioId": "p300000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 14500, "loanAmount": 275500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 8700, "maximumUsable": 8700, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1741.3474047231152, "totalPI": 104480.84428338692, "principalPaid": 17601.757148491073, "interestPaid": 86879.08713489585, "remainingBalance": 257898.24285150893, "buyerCash": 26500, "cashPaidThroughPeriod": 130980.84428338692, "priceInterestNetCosts": 388879.08713489585 } }, { "scenarioId": "p300000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 15000, "loanAmount": 285000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 9000, "maximumUsable": 9000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 9000, "unavailableCredit": 1000, "monthlyPI": 1801.3938669549468, "totalPI": 108083.63201729681, "principalPaid": 18208.714291542477, "interestPaid": 89874.91772575433, "remainingBalance": 266791.2857084575, "buyerCash": 18000, "cashPaidThroughPeriod": 126083.63201729681, "priceInterestNetCosts": 392874.9177257543 } }, { "scenarioId": "p300000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 15000, "loanAmount": 285000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 9000, "maximumUsable": 9000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1801.3938669549468, "totalPI": 216167.26403459362, "principalPaid": 43388.03986541036, "interestPaid": 172779.22416918326, "remainingBalance": 241611.96013458964, "buyerCash": 27000, "cashPaidThroughPeriod": 243167.26403459362, "priceInterestNetCosts": 484779.2241691833 } }, { "scenarioId": "p300000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 14500, "loanAmount": 275500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 8700, "maximumUsable": 8700, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1741.3474047231152, "totalPI": 208961.68856677384, "principalPaid": 41941.77186989665, "interestPaid": 167019.9166968772, "remainingBalance": 233558.22813010335, "buyerCash": 26500, "cashPaidThroughPeriod": 235461.68856677384, "priceInterestNetCosts": 469019.9166968772 } }, { "scenarioId": "p300000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 15000, "loanAmount": 285000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 9000, "maximumUsable": 9000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 9000, "unavailableCredit": 1000, "monthlyPI": 1801.3938669549468, "totalPI": 216167.26403459362, "principalPaid": 43388.03986541036, "interestPaid": 172779.22416918326, "remainingBalance": 241611.96013458964, "buyerCash": 18000, "cashPaidThroughPeriod": 234167.26403459362, "priceInterestNetCosts": 475779.2241691833 } }, { "scenarioId": "p300000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 30000, "loanAmount": 270000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1706.5836634310022, "totalPI": 20479.003961172028, "principalPaid": 3017.85876619193, "interestPaid": 17461.145194980098, "remainingBalance": 266982.14123380807, "buyerCash": 42000, "cashPaidThroughPeriod": 62479.00396117203, "priceInterestNetCosts": 329461.1451949801 } }, { "scenarioId": "p300000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 29000, "loanAmount": 261000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 17400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1649.6975413166354, "totalPI": 19796.370495799623, "principalPaid": 2917.263473985571, "interestPaid": 16879.107021814052, "remainingBalance": 258082.73652601443, "buyerCash": 41000, "cashPaidThroughPeriod": 60796.37049579962, "priceInterestNetCosts": 318879.10702181404 } }, { "scenarioId": "p300000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 30000, "loanAmount": 270000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 1706.5836634310022, "totalPI": 20479.003961172028, "principalPaid": 3017.85876619193, "interestPaid": 17461.145194980098, "remainingBalance": 266982.14123380807, "buyerCash": 32000, "cashPaidThroughPeriod": 52479.00396117203, "priceInterestNetCosts": 319461.1451949801 } }, { "scenarioId": "p300000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 30000, "loanAmount": 270000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1706.5836634310022, "totalPI": 102395.01980586012, "principalPaid": 17250.360907777096, "interestPaid": 85144.65889808303, "remainingBalance": 252749.6390922229, "buyerCash": 42000, "cashPaidThroughPeriod": 144395.01980586012, "priceInterestNetCosts": 397144.658898083 } }, { "scenarioId": "p300000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 29000, "loanAmount": 261000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 17400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1649.6975413166354, "totalPI": 98981.85247899812, "principalPaid": 16675.348877517856, "interestPaid": 82306.50360148026, "remainingBalance": 244324.65112248214, "buyerCash": 41000, "cashPaidThroughPeriod": 139981.85247899813, "priceInterestNetCosts": 384306.5036014803 } }, { "scenarioId": "p300000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 30000, "loanAmount": 270000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 1706.5836634310022, "totalPI": 102395.01980586012, "principalPaid": 17250.360907777096, "interestPaid": 85144.65889808303, "remainingBalance": 252749.6390922229, "buyerCash": 32000, "cashPaidThroughPeriod": 134395.01980586012, "priceInterestNetCosts": 387144.658898083 } }, { "scenarioId": "p300000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 30000, "loanAmount": 270000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1706.5836634310022, "totalPI": 204790.03961172025, "principalPaid": 41104.458819862455, "interestPaid": 163685.5807918578, "remainingBalance": 228895.54118013754, "buyerCash": 42000, "cashPaidThroughPeriod": 246790.03961172025, "priceInterestNetCosts": 475685.5807918578 } }, { "scenarioId": "p300000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 29000, "loanAmount": 261000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 17400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1649.6975413166354, "totalPI": 197963.70495799623, "principalPaid": 39734.31019253371, "interestPaid": 158229.39476546252, "remainingBalance": 221265.6898074663, "buyerCash": 41000, "cashPaidThroughPeriod": 238963.70495799623, "priceInterestNetCosts": 460229.3947654625 } }, { "scenarioId": "p300000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 30000, "loanAmount": 270000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 1706.5836634310022, "totalPI": 204790.03961172025, "principalPaid": 41104.458819862455, "interestPaid": 163685.5807918578, "remainingBalance": 228895.54118013754, "buyerCash": 32000, "cashPaidThroughPeriod": 236790.03961172025, "priceInterestNetCosts": 465685.5807918578 } }, { "scenarioId": "p300000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 60000, "loanAmount": 240000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1516.963256383113, "totalPI": 18203.559076597357, "principalPaid": 2682.5411255039508, "interestPaid": 15521.017951093407, "remainingBalance": 237317.45887449605, "buyerCash": 72000, "cashPaidThroughPeriod": 90203.55907659736, "priceInterestNetCosts": 327521.0179510934 } }, { "scenarioId": "p300000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 58000, "loanAmount": 232000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 17400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1466.397814503676, "totalPI": 17596.77377404411, "principalPaid": 2593.123087987158, "interestPaid": 15003.650686056953, "remainingBalance": 229406.87691201284, "buyerCash": 70000, "cashPaidThroughPeriod": 87596.77377404411, "priceInterestNetCosts": 317003.65068605694 } }, { "scenarioId": "p300000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 60000, "loanAmount": 240000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 1516.963256383113, "totalPI": 18203.559076597357, "principalPaid": 2682.5411255039508, "interestPaid": 15521.017951093407, "remainingBalance": 237317.45887449605, "buyerCash": 62000, "cashPaidThroughPeriod": 80203.55907659736, "priceInterestNetCosts": 317521.0179510934 } }, { "scenarioId": "p300000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 60000, "loanAmount": 240000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1516.963256383113, "totalPI": 91017.79538298678, "principalPaid": 15333.654140246304, "interestPaid": 75684.14124274047, "remainingBalance": 224666.3458597537, "buyerCash": 72000, "cashPaidThroughPeriod": 163017.79538298678, "priceInterestNetCosts": 387684.14124274044 } }, { "scenarioId": "p300000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 58000, "loanAmount": 232000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 17400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1466.397814503676, "totalPI": 87983.86887022057, "principalPaid": 14822.53233557145, "interestPaid": 73161.33653464912, "remainingBalance": 217177.46766442855, "buyerCash": 70000, "cashPaidThroughPeriod": 157983.86887022055, "priceInterestNetCosts": 375161.33653464913 } }, { "scenarioId": "p300000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 60000, "loanAmount": 240000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 1516.963256383113, "totalPI": 91017.79538298678, "principalPaid": 15333.654140246304, "interestPaid": 75684.14124274047, "remainingBalance": 224666.3458597537, "buyerCash": 62000, "cashPaidThroughPeriod": 153017.79538298678, "priceInterestNetCosts": 377684.14124274044 } }, { "scenarioId": "p300000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 300000, "downPayment": 60000, "loanAmount": 240000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1516.963256383113, "totalPI": 182035.59076597355, "principalPaid": 36537.29672876658, "interestPaid": 145498.29403720697, "remainingBalance": 203462.70327123342, "buyerCash": 72000, "cashPaidThroughPeriod": 254035.59076597355, "priceInterestNetCosts": 457498.294037207 } }, { "scenarioId": "p300000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 290000, "downPayment": 58000, "loanAmount": 232000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 17400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1466.397814503676, "totalPI": 175967.73774044114, "principalPaid": 35319.38683780772, "interestPaid": 140648.35090263342, "remainingBalance": 196680.61316219228, "buyerCash": 70000, "cashPaidThroughPeriod": 245967.73774044114, "priceInterestNetCosts": 442648.3509026334 } }, { "scenarioId": "p300000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "300000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 300000, "downPayment": 60000, "loanAmount": 240000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 18000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 1516.963256383113, "totalPI": 182035.59076597355, "principalPaid": 36537.29672876658, "interestPaid": 145498.29403720697, "remainingBalance": 203462.70327123342, "buyerCash": 62000, "cashPaidThroughPeriod": 244035.59076597355, "priceInterestNetCosts": 447498.294037207 } }, { "scenarioId": "p400000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 20000, "loanAmount": 380000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 12000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2401.8584892732624, "totalPI": 28822.30187127915, "principalPaid": 4247.356782047893, "interestPaid": 24574.945089231256, "remainingBalance": 375752.6432179521, "buyerCash": 32000, "cashPaidThroughPeriod": 60822.30187127915, "priceInterestNetCosts": 436574.94508923125 } }, { "scenarioId": "p400000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 19500, "loanAmount": 370500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 11700, "maximumUsable": 11700, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2341.8120270414306, "totalPI": 28101.744324497166, "principalPaid": 4141.172862496693, "interestPaid": 23960.571462000473, "remainingBalance": 366358.8271375033, "buyerCash": 31500, "cashPaidThroughPeriod": 59601.744324497166, "priceInterestNetCosts": 425960.5714620005 } }, { "scenarioId": "p400000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 20000, "loanAmount": 380000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 12000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2401.8584892732624, "totalPI": 28822.30187127915, "principalPaid": 4247.356782047893, "interestPaid": 24574.945089231256, "remainingBalance": 375752.6432179521, "buyerCash": 22000, "cashPaidThroughPeriod": 50822.30187127915, "priceInterestNetCosts": 426574.94508923125 } }, { "scenarioId": "p400000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 20000, "loanAmount": 380000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 12000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2401.8584892732624, "totalPI": 144111.50935639575, "principalPaid": 24278.285722056695, "interestPaid": 119833.22363433905, "remainingBalance": 355721.7142779433, "buyerCash": 32000, "cashPaidThroughPeriod": 176111.50935639575, "priceInterestNetCosts": 531833.223634339 } }, { "scenarioId": "p400000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 19500, "loanAmount": 370500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 11700, "maximumUsable": 11700, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2341.8120270414306, "totalPI": 140508.72162248584, "principalPaid": 23671.328579005203, "interestPaid": 116837.39304348064, "remainingBalance": 346828.6714209948, "buyerCash": 31500, "cashPaidThroughPeriod": 172008.72162248584, "priceInterestNetCosts": 518837.39304348064 } }, { "scenarioId": "p400000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 20000, "loanAmount": 380000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 12000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2401.8584892732624, "totalPI": 144111.50935639575, "principalPaid": 24278.285722056695, "interestPaid": 119833.22363433905, "remainingBalance": 355721.7142779433, "buyerCash": 22000, "cashPaidThroughPeriod": 166111.50935639575, "priceInterestNetCosts": 521833.22363433905 } }, { "scenarioId": "p400000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 20000, "loanAmount": 380000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 12000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2401.8584892732624, "totalPI": 288223.0187127915, "principalPaid": 57850.71982054715, "interestPaid": 230372.29889224435, "remainingBalance": 322149.28017945285, "buyerCash": 32000, "cashPaidThroughPeriod": 320223.0187127915, "priceInterestNetCosts": 642372.2988922443 } }, { "scenarioId": "p400000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 19500, "loanAmount": 370500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 11700, "maximumUsable": 11700, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2341.8120270414306, "totalPI": 281017.4432449717, "principalPaid": 56404.451825033466, "interestPaid": 224612.99141993822, "remainingBalance": 314095.54817496653, "buyerCash": 31500, "cashPaidThroughPeriod": 312517.4432449717, "priceInterestNetCosts": 626612.9914199382 } }, { "scenarioId": "p400000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 20000, "loanAmount": 380000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 12000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2401.8584892732624, "totalPI": 288223.0187127915, "principalPaid": 57850.71982054715, "interestPaid": 230372.29889224435, "remainingBalance": 322149.28017945285, "buyerCash": 22000, "cashPaidThroughPeriod": 310223.0187127915, "priceInterestNetCosts": 632372.2988922443 } }, { "scenarioId": "p400000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 27305.338614896034, "principalPaid": 4023.811688255926, "interestPaid": 23281.52692664011, "remainingBalance": 355976.1883117441, "buyerCash": 52000, "cashPaidThroughPeriod": 79305.33861489603, "priceInterestNetCosts": 435281.52692664013 } }, { "scenarioId": "p400000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 39000, "loanAmount": 351000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2218.5587624603027, "totalPI": 26622.70514952363, "principalPaid": 3923.216396049538, "interestPaid": 22699.488753474092, "remainingBalance": 347076.78360395046, "buyerCash": 51000, "cashPaidThroughPeriod": 77622.70514952362, "priceInterestNetCosts": 424699.4887534741 } }, { "scenarioId": "p400000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 27305.338614896034, "principalPaid": 4023.811688255926, "interestPaid": 23281.52692664011, "remainingBalance": 355976.1883117441, "buyerCash": 42000, "cashPaidThroughPeriod": 69305.33861489603, "priceInterestNetCosts": 425281.52692664013 } }, { "scenarioId": "p400000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 136526.6930744802, "principalPaid": 23000.481210369442, "interestPaid": 113526.21186411075, "remainingBalance": 336999.51878963056, "buyerCash": 52000, "cashPaidThroughPeriod": 188526.6930744802, "priceInterestNetCosts": 525526.2118641108 } }, { "scenarioId": "p400000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 39000, "loanAmount": 351000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2218.5587624603027, "totalPI": 133113.52574761817, "principalPaid": 22425.4691801102, "interestPaid": 110688.05656750797, "remainingBalance": 328574.5308198898, "buyerCash": 51000, "cashPaidThroughPeriod": 184113.52574761817, "priceInterestNetCosts": 512688.05656750797 } }, { "scenarioId": "p400000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 136526.6930744802, "principalPaid": 23000.481210369442, "interestPaid": 113526.21186411075, "remainingBalance": 336999.51878963056, "buyerCash": 42000, "cashPaidThroughPeriod": 178526.6930744802, "priceInterestNetCosts": 515526.2118641108 } }, { "scenarioId": "p400000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 273053.3861489604, "principalPaid": 54805.94509314996, "interestPaid": 218247.44105581043, "remainingBalance": 305194.05490685004, "buyerCash": 52000, "cashPaidThroughPeriod": 325053.3861489604, "priceInterestNetCosts": 630247.4410558104 } }, { "scenarioId": "p400000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 39000, "loanAmount": 351000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2218.5587624603027, "totalPI": 266227.05149523634, "principalPaid": 53435.79646582116, "interestPaid": 212791.2550294152, "remainingBalance": 297564.20353417884, "buyerCash": 51000, "cashPaidThroughPeriod": 317227.05149523634, "priceInterestNetCosts": 614791.2550294152 } }, { "scenarioId": "p400000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 273053.3861489604, "principalPaid": 54805.94509314996, "interestPaid": 218247.44105581043, "remainingBalance": 305194.05490685004, "buyerCash": 42000, "cashPaidThroughPeriod": 315053.3861489604, "priceInterestNetCosts": 620247.4410558104 } }, { "scenarioId": "p400000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 80000, "loanAmount": 320000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2022.617675177484, "totalPI": 24271.41210212981, "principalPaid": 3576.7215006719343, "interestPaid": 20694.690601457874, "remainingBalance": 316423.27849932807, "buyerCash": 92000, "cashPaidThroughPeriod": 116271.4121021298, "priceInterestNetCosts": 432694.6906014579 } }, { "scenarioId": "p400000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 78000, "loanAmount": 312000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1972.052233298047, "totalPI": 23664.626799576563, "principalPaid": 3487.3034631551127, "interestPaid": 20177.32333642145, "remainingBalance": 308512.6965368449, "buyerCash": 90000, "cashPaidThroughPeriod": 113664.62679957657, "priceInterestNetCosts": 422177.32333642145 } }, { "scenarioId": "p400000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 80000, "loanAmount": 320000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2022.617675177484, "totalPI": 24271.41210212981, "principalPaid": 3576.7215006719343, "interestPaid": 20694.690601457874, "remainingBalance": 316423.27849932807, "buyerCash": 82000, "cashPaidThroughPeriod": 106271.4121021298, "priceInterestNetCosts": 422694.6906014579 } }, { "scenarioId": "p400000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 80000, "loanAmount": 320000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2022.617675177484, "totalPI": 121357.06051064904, "principalPaid": 20444.872186995053, "interestPaid": 100912.18832365399, "remainingBalance": 299555.12781300495, "buyerCash": 92000, "cashPaidThroughPeriod": 213357.06051064905, "priceInterestNetCosts": 512912.188323654 } }, { "scenarioId": "p400000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 78000, "loanAmount": 312000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1972.052233298047, "totalPI": 118323.13399788282, "principalPaid": 19933.7503823202, "interestPaid": 98389.38361556262, "remainingBalance": 292066.2496176798, "buyerCash": 90000, "cashPaidThroughPeriod": 208323.13399788283, "priceInterestNetCosts": 500389.38361556263 } }, { "scenarioId": "p400000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 80000, "loanAmount": 320000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2022.617675177484, "totalPI": 121357.06051064904, "principalPaid": 20444.872186995053, "interestPaid": 100912.18832365399, "remainingBalance": 299555.12781300495, "buyerCash": 82000, "cashPaidThroughPeriod": 203357.06051064905, "priceInterestNetCosts": 502912.188323654 } }, { "scenarioId": "p400000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 80000, "loanAmount": 320000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2022.617675177484, "totalPI": 242714.12102129808, "principalPaid": 48716.39563835546, "interestPaid": 193997.72538294262, "remainingBalance": 271283.60436164454, "buyerCash": 92000, "cashPaidThroughPeriod": 334714.1210212981, "priceInterestNetCosts": 605997.7253829426 } }, { "scenarioId": "p400000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 78000, "loanAmount": 312000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 1972.052233298047, "totalPI": 236646.26799576564, "principalPaid": 47498.48574739654, "interestPaid": 189147.7822483691, "remainingBalance": 264501.51425260346, "buyerCash": 90000, "cashPaidThroughPeriod": 326646.26799576567, "priceInterestNetCosts": 591147.7822483691 } }, { "scenarioId": "p400000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 80000, "loanAmount": 320000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2022.617675177484, "totalPI": 242714.12102129808, "principalPaid": 48716.39563835546, "interestPaid": 193997.72538294262, "remainingBalance": 271283.60436164454, "buyerCash": 82000, "cashPaidThroughPeriod": 324714.1210212981, "priceInterestNetCosts": 595997.7253829426 } }, { "scenarioId": "p500000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 25000, "loanAmount": 475000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 15000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 3002.323111591578, "totalPI": 36027.87733909894, "principalPaid": 5309.195977559895, "interestPaid": 30718.681361539042, "remainingBalance": 469690.8040224401, "buyerCash": 37000, "cashPaidThroughPeriod": 73027.87733909894, "priceInterestNetCosts": 542718.681361539 } }, { "scenarioId": "p500000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 24500, "loanAmount": 465500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 14700, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2942.2766493597464, "totalPI": 35307.31979231696, "principalPaid": 5203.012058008695, "interestPaid": 30104.307734308262, "remainingBalance": 460296.9879419913, "buyerCash": 36500, "cashPaidThroughPeriod": 71807.31979231696, "priceInterestNetCosts": 532104.3077343083 } }, { "scenarioId": "p500000-d5-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 25000, "loanAmount": 475000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 15000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 3002.323111591578, "totalPI": 36027.87733909894, "principalPaid": 5309.195977559895, "interestPaid": 30718.681361539042, "remainingBalance": 469690.8040224401, "buyerCash": 27000, "cashPaidThroughPeriod": 63027.87733909894, "priceInterestNetCosts": 532718.681361539 } }, { "scenarioId": "p500000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 25000, "loanAmount": 475000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 15000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 3002.323111591578, "totalPI": 180139.38669549467, "principalPaid": 30347.857152570854, "interestPaid": 149791.52954292382, "remainingBalance": 444652.14284742915, "buyerCash": 37000, "cashPaidThroughPeriod": 217139.38669549467, "priceInterestNetCosts": 661791.5295429238 } }, { "scenarioId": "p500000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 24500, "loanAmount": 465500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 14700, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2942.2766493597464, "totalPI": 176536.5989615848, "principalPaid": 29740.900009519362, "interestPaid": 146795.69895206543, "remainingBalance": 435759.09999048064, "buyerCash": 36500, "cashPaidThroughPeriod": 213036.5989615848, "priceInterestNetCosts": 648795.6989520654 } }, { "scenarioId": "p500000-d5-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 25000, "loanAmount": 475000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 15000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 3002.323111591578, "totalPI": 180139.38669549467, "principalPaid": 30347.857152570854, "interestPaid": 149791.52954292382, "remainingBalance": 444652.14284742915, "buyerCash": 27000, "cashPaidThroughPeriod": 207139.38669549467, "priceInterestNetCosts": 651791.5295429238 } }, { "scenarioId": "p500000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 25000, "loanAmount": 475000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 15000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 3002.323111591578, "totalPI": 360278.77339098934, "principalPaid": 72313.39977568388, "interestPaid": 287965.37361530546, "remainingBalance": 402686.6002243161, "buyerCash": 37000, "cashPaidThroughPeriod": 397278.77339098934, "priceInterestNetCosts": 799965.3736153054 } }, { "scenarioId": "p500000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 24500, "loanAmount": 465500, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 14700, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2942.2766493597464, "totalPI": 353073.1979231696, "principalPaid": 70867.13178017025, "interestPaid": 282206.06614299933, "remainingBalance": 394632.86821982975, "buyerCash": 36500, "cashPaidThroughPeriod": 389573.1979231696, "priceInterestNetCosts": 784206.0661429993 } }, { "scenarioId": "p500000-d5-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "5", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 25000, "loanAmount": 475000, "ltvPercent": 95, "underwritingLtvPercent": 95, "ipcRate": 0.03, "programLimit": 15000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 3002.323111591578, "totalPI": 360278.77339098934, "principalPaid": 72313.39977568388, "interestPaid": 287965.37361530546, "remainingBalance": 402686.6002243161, "buyerCash": 27000, "cashPaidThroughPeriod": 387278.77339098934, "priceInterestNetCosts": 789965.3736153054 } }, { "scenarioId": "p500000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 50000, "loanAmount": 450000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2844.306105718337, "totalPI": 34131.67326862005, "principalPaid": 5029.76461031998, "interestPaid": 29101.908658300068, "remainingBalance": 444970.23538968, "buyerCash": 62000, "cashPaidThroughPeriod": 96131.67326862004, "priceInterestNetCosts": 541101.9086583001 } }, { "scenarioId": "p500000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 49000, "loanAmount": 441000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 29400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2787.41998360397, "totalPI": 33449.039803247644, "principalPaid": 4929.169318113534, "interestPaid": 28519.87048513411, "remainingBalance": 436070.83068188647, "buyerCash": 61000, "cashPaidThroughPeriod": 94449.03980324764, "priceInterestNetCosts": 530519.8704851342 } }, { "scenarioId": "p500000-d10-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 50000, "loanAmount": 450000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2844.306105718337, "totalPI": 34131.67326862005, "principalPaid": 5029.76461031998, "interestPaid": 29101.908658300068, "remainingBalance": 444970.23538968, "buyerCash": 52000, "cashPaidThroughPeriod": 86131.67326862004, "priceInterestNetCosts": 531101.9086583001 } }, { "scenarioId": "p500000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 50000, "loanAmount": 450000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2844.306105718337, "totalPI": 170658.36634310024, "principalPaid": 28750.601512961788, "interestPaid": 141907.76483013845, "remainingBalance": 421249.3984870382, "buyerCash": 62000, "cashPaidThroughPeriod": 232658.36634310024, "priceInterestNetCosts": 653907.7648301384 } }, { "scenarioId": "p500000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 49000, "loanAmount": 441000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 29400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2787.41998360397, "totalPI": 167245.1990162382, "principalPaid": 28175.589482702548, "interestPaid": 139069.60953353567, "remainingBalance": 412824.41051729745, "buyerCash": 61000, "cashPaidThroughPeriod": 228245.1990162382, "priceInterestNetCosts": 641069.6095335357 } }, { "scenarioId": "p500000-d10-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 50000, "loanAmount": 450000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2844.306105718337, "totalPI": 170658.36634310024, "principalPaid": 28750.601512961788, "interestPaid": 141907.76483013845, "remainingBalance": 421249.3984870382, "buyerCash": 52000, "cashPaidThroughPeriod": 222658.36634310024, "priceInterestNetCosts": 643907.7648301384 } }, { "scenarioId": "p500000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 50000, "loanAmount": 450000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2844.306105718337, "totalPI": 341316.73268620047, "principalPaid": 68507.43136643735, "interestPaid": 272809.3013197631, "remainingBalance": 381492.56863356265, "buyerCash": 62000, "cashPaidThroughPeriod": 403316.73268620047, "priceInterestNetCosts": 784809.3013197631 } }, { "scenarioId": "p500000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 49000, "loanAmount": 441000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 29400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2787.41998360397, "totalPI": 334490.3980324764, "principalPaid": 67137.28273910866, "interestPaid": 267353.11529336777, "remainingBalance": 373862.71726089134, "buyerCash": 61000, "cashPaidThroughPeriod": 395490.3980324764, "priceInterestNetCosts": 769353.1152933678 } }, { "scenarioId": "p500000-d10-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 50000, "loanAmount": 450000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2844.306105718337, "totalPI": 341316.73268620047, "principalPaid": 68507.43136643735, "interestPaid": 272809.3013197631, "remainingBalance": 381492.56863356265, "buyerCash": 52000, "cashPaidThroughPeriod": 393316.73268620047, "priceInterestNetCosts": 774809.3013197631 } }, { "scenarioId": "p500000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 100000, "loanAmount": 400000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2528.272093971855, "totalPI": 30339.265127662264, "principalPaid": 4470.90187583986, "interestPaid": 25868.363251822404, "remainingBalance": 395529.09812416014, "buyerCash": 112000, "cashPaidThroughPeriod": 142339.26512766228, "priceInterestNetCosts": 537868.3632518224 } }, { "scenarioId": "p500000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 98000, "loanAmount": 392000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 29400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2477.706652092418, "totalPI": 29732.479825109018, "principalPaid": 4381.483838323096, "interestPaid": 25350.99598678592, "remainingBalance": 387618.5161616769, "buyerCash": 110000, "cashPaidThroughPeriod": 139732.479825109, "priceInterestNetCosts": 527350.995986786 } }, { "scenarioId": "p500000-d20-h1", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "1" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 100000, "loanAmount": 400000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2528.272093971855, "totalPI": 30339.265127662264, "principalPaid": 4470.90187583986, "interestPaid": 25868.363251822404, "remainingBalance": 395529.09812416014, "buyerCash": 102000, "cashPaidThroughPeriod": 132339.26512766228, "priceInterestNetCosts": 527868.3632518224 } }, { "scenarioId": "p500000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 100000, "loanAmount": 400000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2528.272093971855, "totalPI": 151696.3256383113, "principalPaid": 25556.09023374389, "interestPaid": 126140.23540456741, "remainingBalance": 374443.9097662561, "buyerCash": 112000, "cashPaidThroughPeriod": 263696.32563831133, "priceInterestNetCosts": 638140.2354045674 } }, { "scenarioId": "p500000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 98000, "loanAmount": 392000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 29400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2477.706652092418, "totalPI": 148662.39912554508, "principalPaid": 25044.968429068977, "interestPaid": 123617.4306964761, "remainingBalance": 366955.031570931, "buyerCash": 110000, "cashPaidThroughPeriod": 258662.39912554508, "priceInterestNetCosts": 625617.4306964761 } }, { "scenarioId": "p500000-d20-h5", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 100000, "loanAmount": 400000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2528.272093971855, "totalPI": 151696.3256383113, "principalPaid": 25556.09023374389, "interestPaid": 126140.23540456741, "remainingBalance": 374443.9097662561, "buyerCash": 102000, "cashPaidThroughPeriod": 253696.3256383113, "priceInterestNetCosts": 628140.2354045674 } }, { "scenarioId": "p500000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 500000, "downPayment": 100000, "loanAmount": 400000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2528.272093971855, "totalPI": 303392.6512766226, "principalPaid": 60895.49454794434, "interestPaid": 242497.15672867827, "remainingBalance": 339104.50545205566, "buyerCash": 112000, "cashPaidThroughPeriod": 415392.6512766226, "priceInterestNetCosts": 754497.1567286783 } }, { "scenarioId": "p500000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 490000, "downPayment": 98000, "loanAmount": 392000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 29400, "maximumUsable": 12000, "offeredCredit": 0, "eligibleCosts": 12000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2477.706652092418, "totalPI": 297324.79825109016, "principalPaid": 59677.58465698548, "interestPaid": 237647.2135941047, "remainingBalance": 332322.4153430145, "buyerCash": 110000, "cashPaidThroughPeriod": 407324.79825109016, "priceInterestNetCosts": 739647.2135941046 } }, { "scenarioId": "p500000-d20-h10", "group": "primary", "inputs": { "purchasePrice": "500000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "20", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "12000", "holdingYears": "10" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 500000, "downPayment": 100000, "loanAmount": 400000, "ltvPercent": 80, "underwritingLtvPercent": 80, "ipcRate": 0.06, "programLimit": 30000, "maximumUsable": 12000, "offeredCredit": 10000, "eligibleCosts": 12000, "usableCredit": 10000, "unavailableCredit": 0, "monthlyPI": 2528.272093971855, "totalPI": 303392.6512766226, "principalPaid": 60895.49454794434, "interestPaid": 242497.15672867827, "remainingBalance": 339104.50545205566, "buyerCash": 102000, "cashPaidThroughPeriod": 405392.6512766226, "priceInterestNetCosts": 744497.1567286783 } }, { "scenarioId": "p400000-d10-h5-cost6000", "group": "cost-sensitivity", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "6000", "holdingYears": "5" }, "result": { "strategy": "baseline", "label": "Baseline", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 6000, "offeredCredit": 0, "eligibleCosts": 6000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2275.4448845746697, "totalPI": 136526.6930744802, "principalPaid": 23000.481210369442, "interestPaid": 113526.21186411075, "remainingBalance": 336999.51878963056, "buyerCash": 46000, "cashPaidThroughPeriod": 182526.6930744802, "priceInterestNetCosts": 519526.2118641108 } }, { "scenarioId": "p400000-d10-h5-cost6000", "group": "cost-sensitivity", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "6000", "holdingYears": "5" }, "result": { "strategy": "price-cut", "label": "Price cut", "adjustedPrice": 390000, "downPayment": 39000, "loanAmount": 351000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 23400, "maximumUsable": 6000, "offeredCredit": 0, "eligibleCosts": 6000, "usableCredit": 0, "unavailableCredit": 0, "monthlyPI": 2218.5587624603027, "totalPI": 133113.52574761817, "principalPaid": 22425.4691801102, "interestPaid": 110688.05656750797, "remainingBalance": 328574.5308198898, "buyerCash": 45000, "cashPaidThroughPeriod": 178113.52574761817, "priceInterestNetCosts": 506688.05656750797 } }, { "scenarioId": "p400000-d10-h5-cost6000", "group": "cost-sensitivity", "inputs": { "purchasePrice": "400000", "priceCut": "10000", "creditOffered": "10000", "downPaymentPercent": "10", "annualRate": "6.5", "termYears": "30", "eligibleCosts": "6000", "holdingYears": "5" }, "result": { "strategy": "seller-credit", "label": "Seller credit", "adjustedPrice": 400000, "downPayment": 40000, "loanAmount": 360000, "ltvPercent": 90, "underwritingLtvPercent": 90, "ipcRate": 0.06, "programLimit": 24000, "maximumUsable": 6000, "offeredCredit": 10000, "eligibleCosts": 6000, "usableCredit": 6000, "unavailableCredit": 4000, "monthlyPI": 2275.4448845746697, "totalPI": 136526.6930744802, "principalPaid": 23000.481210369442, "interestPaid": 113526.21186411075, "remainingBalance": 336999.51878963056, "buyerCash": 40000, "cashPaidThroughPeriod": 176526.6930744802, "priceInterestNetCosts": 513526.2118641108 } } ] }