Payment reference
Monthly payment by price and deposit
September 2026
Kamesh Sista
Kamesh Sista · NMLS #2719500
(945) 310-5573 · kamesh@loansbyvai.com
Total monthly payment — principal, interest, Texas property tax at 2.1%, insurance at 0.5%, and mortgage insurance where the deposit is under 20% — at 7.30%, the 30-year average. Not a quote.
| Price | 5% down | 10% down | 20% down | Income at 28% |
|---|---|---|---|---|
| $350,000 | $3,255 | $3,055 | $2,679 | $115,000 |
| $400,000 | $3,720 | $3,492 | $3,061 | $131,000 |
| $450,000 | $4,185 | $3,928 | $3,444 | $148,000 |
| $500,000 | $4,650 | $4,365 | $3,827 | $164,000 |
| $550,000 | $5,115 | $4,801 | $4,209 | $180,000 |
| $600,000 | $5,580 | $5,238 | $4,592 | $197,000 |
| $650,000 | $6,045 | $5,674 | $4,975 | $213,000 |
| $700,000 | $6,510 | $6,110 | $5,357 | $230,000 |
| $800,000 | $7,440 | $6,983 | $6,123 | $262,000 |
| $900,000 | $8,370 | $7,856 | $6,888 | $295,000 |
| $1,000,000 | $9,300 | $8,729 | $7,653 | $328,000 |
The income column is the classic 28% housing ratio at 20% down — a rule of thumb, not a lender’s cap, which runs higher and differs by programme. No HOA, MUD or PID assessment is included; many North Dallas subdivisions carry one and it can add several hundred dollars a month.
Opens your browser’s print dialog — choose “Save as PDF”. It is one sheet.