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	$866,175	$866,175	$890,100
Remaining term (yrs)	29.7	29.7	30.0
Secondary amount	$0	$73,375	$0
Funding fee	$0	$0	$0
Note rate	6.500%	6.500%	7.400%
Blended rate	7.050%	7.427%	7.640%
1st payment	$5,484.76	$5,484.76	$6,162.87
2nd payment	$0.00	$726.11	$0.00
Taxes / mo	$824.17	$824.17	$824.17
Insurance / mo	$216.67	$216.67	$216.67
MI / mo	$397.72	$397.72	$178.02
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$6,923.31	$7,649.42	$7,381.73
Cash to close	$122,825	$49,450	$98,900