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	$157,694	$157,694	$652,500
Remaining term (yrs)	19.6	19.6	30.0
Secondary amount	$0	$494,806	$0
Funding fee	$788	$788	$0
Note rate	3.560%	3.560%	7.400%
Blended rate	3.560%	6.737%	7.640%
1st payment	$927.42	$927.42	$4,517.78
2nd payment	$0.00	$3,195.62	$0.00
Taxes / mo	$604.17	$604.17	$604.17
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$130.50
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,748.25	$4,943.88	$5,469.11
Cash to close	$567,306	$72,500	$72,500