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 · VA	Assumable Loan + Second Assumable · VA	Current Market Conventional New · Conventional
Loan amount	$241,945	$241,945	$449,100
Remaining term (yrs)	23.7	23.7	30.0
Secondary amount	$0	$207,155	$0
Funding fee	$1,210	$1,210	$0
Note rate	3.28%	3.28%	7.24%
Blended rate	3.28%	5.342%	7.48%
1st payment	$1,223.19	$1,223.19	$3,060.61
2nd payment	$0.00	$1,337.88	$0.00
Taxes / mo	$263.92	$263.92	$263.92
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$89.82
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,653.78	$2,991.65	$3,581.01
Cash to close	$257,055	$49,900	$49,900