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 · FHA	Assumable Loan + Second Assumable · FHA	Current Market Conventional New · Conventional
Loan amount	$1,048,344	$1,048,344	$1,102,500
Remaining term (yrs)	28.0	28.0	30.0
Secondary amount	$0	$54,156	$0
Funding fee	$0	$0	$0
Note rate	6.490%	6.490%	7.400%
Blended rate	7.040%	7.136%	7.640%
1st payment	$6,769.09	$6,769.09	$7,633.49
2nd payment	$0.00	$406.17	$0.00
Taxes / mo	$1,020.83	$1,020.83	$1,020.83
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$491.36	$491.36	$220.50
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$8,497.95	$8,904.12	$9,091.49
Cash to close	$176,656	$122,500	$122,500