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	$227,428	$227,428	$450,000
Remaining term (yrs)	23.7	23.7	30.0
Secondary amount	$0	$222,572	$0
Funding fee	$1,137	$1,137	$0
Note rate	3.330%	3.330%	7.400%
Blended rate	3.330%	5.516%	7.640%
1st payment	$1,153.12	$1,153.12	$3,115.71
2nd payment	$0.00	$1,437.44	$0.00
Taxes / mo	$294.42	$294.42	$294.42
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$90.00
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,614.20	$3,051.64	$3,666.79
Cash to close	$272,572	$50,000	$50,000