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	$551,068	$551,068	$2,425,500
Remaining term (yrs)	23.9	23.9	30.0
Secondary amount	$0	$1,874,432	$0
Funding fee	$2,755	$2,755	$0
Note rate	3.030%	3.030%	7.400%
Blended rate	3.030%	6.678%	7.640%
1st payment	$2,695.05	$2,695.05	$16,793.67
2nd payment	$0.00	$12,105.70	$0.00
Taxes / mo	$125.75	$125.75	$125.75
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$0.00	$0.00	$485.10
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$3,037.47	$15,143.18	$17,621.19
Cash to close	$2,143,932	$269,500	$269,500