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	$213,938	$213,938	$985,500
Remaining term (yrs)	24.6	24.6	30.0
Secondary amount	$0	$771,562	$0
Funding fee	$1,070	$1,070	$0
Note rate	2.950%	2.950%	7.400%
Blended rate	2.950%	6.708%	7.640%
1st payment	$1,015.86	$1,015.86	$6,823.40
2nd payment	$0.00	$4,983.00	$0.00
Taxes / mo	$912.50	$912.50	$912.50
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$197.10
HOA / mo	$145.00	$145.00	$145.00
Total monthly	$2,290.03	$7,273.03	$8,294.67
Cash to close	$881,062	$109,500	$109,500