Travis Delly | UMe IDX

Travis Delly

Comparison

Side-by-side payments and cash to close

Lowest monthly: Assumable Loan

Total monthly

Payment stack including taxes, insurance, and HOA

Cash to close

Down payment / equity bring-to

Detail	Assumable Loan Assumable · VA	Assumable Loan + Second Assumable · VA	Current Market Conventional New · Conventional
Loan amount	$242,068	$242,068	$418,500
Remaining term (yrs)	25.4	25.4	30.0
Secondary amount	$0	$176,432	$0
Funding fee	$1,210	$1,210	$0
Note rate	3.760%	3.760%	7.400%
Blended rate	3.760%	5.548%	7.640%
1st payment	$1,228.76	$1,228.76	$2,897.61
2nd payment	$0.00	$1,176.22	$0.00
Taxes / mo	$158.42	$158.42	$158.42
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$83.70
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,553.84	$2,730.06	$3,306.39
Cash to close	$222,932	$46,500	$46,500