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	$791,982	$791,982	$944,100
Remaining term (yrs)	27.0	27.0	30.0
Secondary amount	$0	$152,118	$0
Funding fee	$3,960	$3,960	$0
Note rate	7.630%	7.630%	7.400%
Blended rate	7.630%	7.690%	7.640%
1st payment	$5,771.32	$5,771.32	$6,536.76
2nd payment	$0.00	$1,014.12	$0.00
Taxes / mo	$621.17	$621.17	$621.17
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$188.82
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$6,609.16	$7,623.28	$7,563.41
Cash to close	$257,018	$104,900	$104,900