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	$49,625	$49,625	$476,910
Remaining term (yrs)	4.7	4.7	30.0
Secondary amount	$0	$427,285	$0
Funding fee	$0	$0	$0
Note rate	6.450%	6.450%	7.240%
Blended rate	7.300%	7.703%	7.480%
1st payment	$998.17	$998.17	$3,250.13
2nd payment	$0.00	$2,759.55	$0.00
Taxes / mo	$143.33	$143.33	$143.33
Insurance / mo	$166.67	$166.67	$166.67
MI / mo	$112.45	$112.45	$95.38
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,420.61	$4,180.16	$3,655.51
Cash to close	$480,275	$52,990	$52,990