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 · FHA	Assumable Loan + Second Assumable · FHA	Current Market Conventional New · Conventional
Loan amount	$52,993	$52,993	$570,600
Remaining term (yrs)	5.1	5.1	30.0
Secondary amount	$0	$517,607	$0
Funding fee	$0	$0	$0
Note rate	6.800%	6.800%	7.400%
Blended rate	7.650%	7.741%	7.640%
1st payment	$1,002.57	$1,002.57	$3,950.72
2nd payment	$0.00	$3,342.88	$0.00
Taxes / mo	$528.33	$528.33	$528.33
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$108.93	$108.93	$114.12
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,806.50	$5,149.38	$4,759.84
Cash to close	$581,007	$63,400	$63,400