Coya Beaston | Dan Frey Home Loans

Coya Beaston

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	$112,887	$112,887	$382,500
Remaining term (yrs)	19.4	19.4	30.0
Secondary amount	$0	$269,613	$0
Funding fee	$0	$0	$0
Note rate	3.62%	3.62%	7.24%
Blended rate	4.47%	6.782%	7.48%
1st payment	$673.26	$673.26	$2,606.73
2nd payment	$0.00	$1,741.25	$0.00
Taxes / mo	$81.50	$81.50	$81.50
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$104.63	$104.63	$76.50
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,009.39	$2,750.65	$2,914.73
Cash to close	$312,113	$42,500	$42,500