Loan Comparison: 2.77% vs 6.5%
4500 Hoyt, Wheat Ridge, CO 80033 · 7bd/3ba · $899,000
List Price
$899,000
Assumable Rate
2.77%
Remaining Balance
$614,739
Equity Gap
$284,261
Loan Type
FHAAdjust Your Scenario
$44,950
$44,950$284,261
8.50%
5%10%
Second mortgage rate on the equity gap
Conventional Rate: 6.5% (30yr fixed)
Assumable Rate: 2.77% (FHA)
Blended Rate: 4.38%
Monthly Payment Comparison
New Conventional @ 6.5%
$5,398/moAssumable @ 2.77% + gap loan
$4,356/moAssumed loan: $2,516/mo
Gap financing: $1,840/mo
$1,042less per month with the assumable
Your Savings on This Property
4500 Hoyt, Wheat Ridge · 2.77% FHA vs 6.5% conventional
$1,042
per month
$12,503
per year
$375,101
over 30 years
$375,101
interest saved
How gap financing works: The equity gap ($284,261) is the difference between the home price and the remaining loan balance. You cover this with a down payment ($44,950, 5% of purchase price) and a second mortgage for the rest ($239,311 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.
📈
Interested in This Home?
Get full loan details and schedule a showing. Free, no obligation.