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	$157,086	$157,086	$193,500
Remaining term (yrs)	24.7	24.7	30.0
Secondary amount	$0	$36,414	$0
Funding fee	$785	$785	$0
Note rate	3%	3%	7.24%
Blended rate	3%	4.129%	7.48%
1st payment	$749.98	$749.98	$1,318.70
2nd payment	$0.00	$273.10	$0.00
Taxes / mo	$137.50	$137.50	$137.50
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$0.00	$0.00	$38.70
HOA / mo	$0.00	$0.00	$0.00
Total monthly	$1,037.48	$1,310.58	$1,644.90
Cash to close	$57,914	$21,500	$21,500