I just matched this situation but for a “normal person” doing a conventional loan. Gave them an 800+ credit score and they put 3% ($11,250) down. This gave them a 7.08% interest rate and the total monthly payment was $3,224 a month.

I matched the taxes and home insurance. Estimated PMI (not much estimation) was $300/month.