Mc Mid end Tudor
House Purchase Price $760,000 $680,000 $670,000
Down Payment $100,000 $100,000 $100,000
Down Payment Requirement 20% 20% 20%
Primary Mortgage Amount ($608,000) ($544,000) ($536,000)
Property Tax ($16,500) ($14,500) ($10,000)
Interest Rate 6.13% 6.13% 6.13%
Second Mortgage Amount ($52,000) ($36,000) ($34,000)
Second Mortgage Rate 8.50% 8.50% 8.50%
Term 30 30 30
Base Pay $200,000 $200,000 $200,000
Paid Bonus $0 $0 $0
Self Employment Income $0 $0 $12,000
Mortgage Interest ($41,660) ($36,380) ($35,720)
Total Income $200,000 $200,000 $212,000
State Tax Rate 6.000% 6.000% 6.000%
State Tax ($6,350) ($6,787) ($7,817)
Bonus State Tax Paid ($1) ($1) ($1)
401k Contributions ($30,000) ($30,000) ($30,000)
Payroll Deductions ($6,000) ($6,000) ($6,000)
Itemlized Deductions ($64,510) ($57,667) ($53,537)
Adjusted Itemlized Deductions ($63,640) ($56,797) ($52,427)
Exemptions ($9,900) ($9,900) ($9,900)
Total Deductions ($109,540) ($102,697) ($98,327)
Taxable Income $90,460 $97,303 $113,673
Federal Tax Due ($15,462) ($17,173) ($21,266)
Bonus Federal Tax Paid $0 $0 $0
Average Federal Tax Rate 17.09% 17.65% 18.71%
Implied Federal Tax Rate 9.43% 10.47% 12.08%
Social Security Tax ($6,045) ($6,045) ($6,045)
Bonus Social Security Tax Paid $0 $0 $0
Medicare Tax ($2,378.00) ($2,378.00) ($2,552.00)
Bonus Medicare Tax Paid $0.00 $0.00 $0.00
SDI ($31) ($31) ($31)
Total Tax ($30,267) ($32,415) ($37,711)
Monthly Net Pay $11,144 $10,965 $11,524
Effective Tax Rate 18.46% 19.77% 21.43%
Monthly Mortgage Payment ($4,112.99) ($3,595.28) ($3,530.57)
Monthly Association Fee ($110.00) ($110.00) ($110.00)
Monthly Mortgage + Tax+other ($5,597.99) ($4,913.62) ($4,473.90)
Child Care ($1,000.00) ($1,000.00) ($1,000.00)
Commute ($0.10) ($0.10) ($0.10)
Monthly Allowance $4,546 $5,052 $6,050