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	$356,943	$356,943	$531,000
Remaining term (yrs)	24.1	24.1	30.0
Secondary amount	$0	$174,057	$0
Funding fee	$1,785	$1,785	$0
Note rate	2.830%	2.830%	7.400%
Blended rate	2.830%	4.525%	7.640%
1st payment	$1,696.66	$1,696.66	$3,676.54
2nd payment	$0.00	$1,160.38	$0.00
Taxes / mo	$291.50	$291.50	$291.50
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$106.20
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$2,154.83	$3,315.21	$4,240.90
Cash to close	$233,057	$59,000	$59,000