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	$933,574	$933,574	$1,934,991
Remaining term (yrs)	24.2	24.2	30.0
Secondary amount	$0	$1,001,417	$0
Funding fee	$4,668	$4,668	$0
Note rate	2.830%	2.830%	7.400%
Blended rate	2.830%	5.376%	7.640%
1st payment	$4,426.99	$4,426.99	$13,397.49
2nd payment	$0.00	$6,467.49	$0.00
Taxes / mo	$509.42	$509.42	$509.42
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$387.00
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$5,153.07	$11,620.56	$14,510.57
Cash to close	$1,216,416	$214,999	$214,999