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	$73,217	$73,217	$153,900
Remaining term (yrs)	17.0	17.0	30.0
Secondary amount	$0	$80,683	$0
Funding fee	$366	$366	$0
Note rate	4.510%	4.510%	7.400%
Blended rate	4.510%	6.864%	7.640%
1st payment	$512.87	$512.87	$1,065.57
2nd payment	$0.00	$605.12	$0.00
Taxes / mo	$142.50	$142.50	$142.50
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$0.00	$0.00	$30.78
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$805.37	$1,410.50	$1,388.85
Cash to close	$97,783	$17,100	$17,100