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	$184,097	$184,097	$449,100
Remaining term (yrs)	11.7	11.7	30.0
Secondary amount	$0	$265,003	$0
Funding fee	$920	$920	$0
Note rate	6.010%	6.010%	7.400%
Blended rate	6.010%	7.037%	7.640%
1st payment	$1,814.77	$1,814.77	$3,109.48
2nd payment	$0.00	$1,711.48	$0.00
Taxes / mo	$415.83	$415.83	$415.83
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$89.82
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$2,397.27	$4,108.75	$3,781.80
Cash to close	$314,903	$49,900	$49,900