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	$109,145	$109,145	$1,799,910
Remaining term (yrs)	29.2	29.2	30.0
Secondary amount	$0	$1,690,765	$0
Funding fee	$0	$0	$0
Note rate	6.220%	6.220%	7.400%
Blended rate	6.770%	7.691%	7.640%
1st payment	$675.14	$675.14	$12,462.21
2nd payment	$0.00	$10,919.53	$0.00
Taxes / mo	$799.33	$799.33	$799.33
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$50.42	$50.42	$359.98
HOA / mo	$116.00	$116.00	$116.00
Total monthly	$1,857.56	$12,777.09	$13,954.20
Cash to close	$1,890,755	$199,990	$199,990