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	$176,478	$176,478	$764,910
Remaining term (yrs)	24.6	24.6	30.0
Secondary amount	$0	$588,432	$0
Funding fee	$882	$882	$0
Note rate	2.960%	2.960%	7.400%
Blended rate	2.960%	6.645%	7.640%
1st payment	$838.90	$838.90	$5,296.08
2nd payment	$0.00	$3,800.29	$0.00
Taxes / mo	$53.58	$53.58	$53.58
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$152.98
HOA / mo	$227.00	$227.00	$227.00
Total monthly	$1,336.15	$5,136.44	$5,946.31
Cash to close	$673,422	$84,990	$84,990