Loan Comparison: 3.31% vs 6.5%
12729 Ulster, Thornton, CO 80602 · 2bd/3ba · $420,000
List Price
$420,000
Assumable Rate
3.31%
Remaining Balance
$328,331
Equity Gap
$87,996
Loan Type
FHAAdjust Your Scenario
$21,000
$21,000$87,996
8.50%
5%10%
Second mortgage rate on the equity gap
Conventional Rate: 6.5% (30yr fixed)
Assumable Rate: 3.31% (FHA)
Blended Rate: 4.19%
Monthly Payment Comparison
New Conventional @ 6.5%
$2,522/moAssumable @ 3.31% + gap loan
$1,955/moAssumed loan: $1,440/mo
Gap financing: $515/mo
$567less per month with the assumable
Your Savings on This Property
12729 Ulster, Thornton · 3.31% FHA vs 6.5% conventional
$567
per month
$6,805
per year
$204,141
over 30 years
$200,468
interest saved
How gap financing works: The equity gap ($87,996) is the difference between the home price and the remaining loan balance. You cover this with a down payment ($21,000, 5% of purchase price) and a second mortgage for the rest ($66,996 at 8.5%). 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 12729 Ulster.
View Listing Details📈
Interested in This Home?
Get full loan details and schedule a showing. Free, no obligation.