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	$66,397	$66,397	$202,500
Remaining term (yrs)	13.1	13.1	30.0
Secondary amount	$0	$136,103	$0
Funding fee	$0	$0	$0
Note rate	4.880%	4.880%	7.400%
Blended rate	5.730%	7.256%	7.640%
1st payment	$567.87	$567.87	$1,402.07
2nd payment	$0.00	$907.35	$0.00
Taxes / mo	$309.75	$309.75	$309.75
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$75.96	$75.96	$40.50
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,103.58	$2,010.94	$1,902.32
Cash to close	$158,603	$22,500	$22,500