Cash you can use in the first 12 months
$78,640
Then $61,760 more after month 12, growing at 6.49 % a year while unused.
| Factor at age 70, 6.625 % | 0.386 |
| Maximum claim amount | $400,000 |
| Principal limit (line 1) | $154,400 |
| Upfront MIP, 2 % (line 3) | $8,000 |
| Origination fee | $6,000 |
| Other closing costs | $0 |
| Mortgage paid off (line 5) | $0 |
| Mandatory obligations (line 10) | $14,000 |
| First-year limit (line 21) | $92,640 |
| Net principal limit (line 25) | $140,400 |
Expected rate 6.65 % (10-year Treasury + margin), read as 6.625 % in HUD's table. Estimate, not a loan offer.
| Year | Age | Loan balance | Unused credit line |
|---|---|---|---|
| 1 | 71 | $14,936 | $149,788 |
| 2 | 72 | $15,935 | $159,804 |
| 3 | 73 | $17,000 | $170,489 |
| 5 | 75 | $19,350 | $194,051 |
| 10 | 80 | $26,744 | $268,204 |
| 15 | 85 | $36,964 | $370,692 |
| 20 | 90 | $51,089 | $512,345 |
| 25 | 95 | $70,611 | $708,127 |
| 30 | 100 | $97,594 | $978,724 |