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	$0	$0	$1,665,000
Remaining term (yrs)	22.5	22.5	30.0
Secondary amount	$0	$1,665,000	$0
Funding fee	$0	$0	$0
Note rate	3.500%	3.500%	7.400%
Blended rate	4.350%	7.750%	7.640%
1st payment	$0.00	$0.00	$11,528.12
2nd payment	$0.00	$10,753.13	$0.00
Taxes / mo	$1,541.67	$1,541.67	$1,541.67
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$333.00
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,758.33	$12,511.46	$13,619.46
Cash to close	$1,850,000	$185,000	$185,000