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	$376,152	$376,152	$490,500
Remaining term (yrs)	27.2	27.2	30.0
Secondary amount	$0	$114,348	$0
Funding fee	$1,881	$1,881	$0
Note rate	6.67%	6.67%	7.24%
Blended rate	6.67%	6.98%	7.48%
1st payment	$2,495.96	$2,495.96	$3,342.75
2nd payment	$0.00	$762.32	$0.00
Taxes / mo	$223.00	$223.00	$223.00
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$0.00	$0.00	$98.10
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$2,885.63	$3,647.95	$3,830.52
Cash to close	$168,848	$54,500	$54,500