The self-sufficiency test kills a $640k fourplex renting for $4,600
Working through a fourplex listed at $640k. Four two-bedroom units, all leased at $1,150, so $4,600 gross. My plan was to occupy one unit with a low down payment government-backed loan. Loan officer ran it and came back saying the 3-4 unit self-sufficiency test fails and it isn't close.
My math on her math: 75 percent of $4,600 is $3,450, and PITI with mortgage insurance on roughly $617k plus taxes of $7,200 a year and insurance around $3,400 lands somewhere near $4,900. So I'm $1,400 a month short of a test that has nothing to do with whether I can pay.
Questions. Does the test use the appraiser's market rent or my actual leases? Does the unit I occupy count in the rent side? And is there a legitimate structure here, a duplex instead, a conventional owner-occupied product, seller carrying part of the price, or is a $640k fourplex simply out of reach on a low down payment?