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	$77,668	$77,668	$305,910
Remaining term (yrs)	11.6	11.6	30.0
Secondary amount	$0	$228,242	$0
Funding fee	$0	$0	$0
Note rate	6.070%	6.070%	7.400%
Blended rate	6.920%	7.539%	7.640%
1st payment	$771.76	$771.76	$2,118.06
2nd payment	$0.00	$1,474.06	$0.00
Taxes / mo	$192.25	$192.25	$192.25
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$90.50	$90.50	$61.18
HOA / mo	$291.00	$291.00	$291.00
Total monthly	$1,495.51	$2,969.57	$2,812.49
Cash to close	$262,232	$33,990	$33,990