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	$213,249	$213,249	$265,950
Remaining term (yrs)	24.4	24.4	30.0
Secondary amount	$0	$52,701	$0
Funding fee	$1,066	$1,066	$0
Note rate	2.73%	2.73%	7.24%
Blended rate	2.73%	3.972%	7.48%
1st payment	$995.55	$995.55	$1,812.44
2nd payment	$0.00	$395.25	$0.00
Taxes / mo	$139.00	$139.00	$139.00
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$0.00	$0.00	$53.19
HOA / mo	$37.00	$37.00	$37.00
Total monthly	$1,321.55	$1,716.80	$2,191.63
Cash to close	$82,251	$29,550	$29,550