Cost Breakdown

Project Budget

Live, adjustable estimate for the Harbor Spring build in Xenia, OH.

Estimated Total

$0 / SF

Target Budget

$750,000

All-in budget cap

Monthly P&I (20% down, 30yr)

+ tax/ins ≈ $0/mo PITI

Adjust Scenarios

Move the sliders to see how each lever impacts the total. Try lowering land cost or upgrades to hit your $750K target.

Land cost

$100,000

Contingency %

10%

Upgrades total

$29,000

Down Payment %

Interest Rate %

Loan Term (yrs)