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	$281,696	$281,696	$436,500
Remaining term (yrs)	24.4	24.4	30.0
Secondary amount	$0	$154,804	$0
Funding fee	$1,408	$1,408	$0
Note rate	2.670%	2.670%	7.400%
Blended rate	2.670%	4.560%	7.640%
1st payment	$1,306.49	$1,306.49	$3,022.24
2nd payment	$0.00	$1,032.03	$0.00
Taxes / mo	$372.75	$372.75	$372.75
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$87.30
HOA / mo	$47.00	$47.00	$47.00
Total monthly	$1,892.91	$2,924.93	$3,695.95
Cash to close	$203,304	$48,500	$48,500