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	$287,818	$287,818	$328,500
Remaining term (yrs)	25.5	25.5	30.0
Secondary amount	$0	$40,682	$0
Funding fee	$1,439	$1,439	$0
Note rate	3.760%	3.760%	7.400%
Blended rate	3.760%	4.409%	7.640%
1st payment	$1,460.99	$1,460.99	$2,274.47
2nd payment	$0.00	$305.12	$0.00
Taxes / mo	$165.50	$165.50	$165.50
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$0.00	$0.00	$65.70
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,776.49	$2,081.61	$2,655.67
Cash to close	$77,182	$36,500	$36,500