Loan Comparison: 3.81% vs 6.5%
3654 115th Avenue, Denver, CO 80233 · 3bd/3ba · $500,000
List Price
$500,000
Assumable Rate
3.81%
Remaining Balance
$297,642
Equity Gap
$202,358
Loan Type
FHAAdjust Your Scenario
$25,000
$25,000$202,358
7.50%
5%10%
Second mortgage rate on the equity gap
Conventional Rate: 6.5% (30yr fixed)
Assumable Rate: 3.81% (FHA)
Blended Rate: 5.19%
Monthly Payment Comparison
New Conventional @ 6.5%
$3,002/moAssumable @ 3.81% + gap loan
$2,629/moAssumed loan: $1,389/mo
Gap financing: $1,240/mo
$374less per month with the assumable
Your Savings on This Property
3654 115th Avenue, Denver · 3.81% FHA vs 6.5% conventional
$374
per month
$4,484
per year
$134,507
over 30 years
$134,507
interest saved
How gap financing works: The equity gap ($202,358) is the difference between the home price and the remaining loan balance. You cover this with a down payment ($25,000, 5% of purchase price) and a second mortgage for the rest ($177,358 at 7.5%). Even with two payments, the blended cost is typically much lower than a new conventional loan. We work with lenders who specialize in assumption gap financing.
🏠
Back to This Listing
View photos, details, and request a showing for 3654 115th Avenue.
View Listing Details📈
Interested in This Home?
Get full loan details and schedule a showing. Free, no obligation.