Drew Bell | Bell Properties - My Home Group

Drew Bell

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	$333,770	$333,770	$350,910
Remaining term (yrs)	25.5	25.5	30.0
Secondary amount	$0	$36,635	$0
Funding fee	$1,669	$1,669	$0
Note rate	4.170%	4.170%	7.400%
Blended rate	4.170%	4.932%	7.640%
1st payment	$1,766.83	$1,766.83	$2,429.63
2nd payment	$0.00	$362.53	$0.00
Taxes / mo	$145.83	$145.83	$145.83
Insurance / mo	$150.00	$150.00	$150.00
MI / mo	$0.00	$0.00	$70.18
HOA / mo	$200.00	$200.00	$200.00
Total monthly	$2,262.67	$2,625.20	$2,995.65
Cash to close	$56,130	$19,495	$38,990