Loan Comparison: 3.07% vs 6.5%
8813 Osceola, Westminster, CO 80031 · 2bd/3ba · $525,000
List Price
$525,000
Assumable Rate
3.07%
Remaining Balance
$460,939
Equity Gap
$63,078
Loan Type
VAAdjust Your Scenario
$26,250
$26,250$63,078
8.50%
5%10%
Second mortgage rate on the equity gap
Conventional Rate: 6.5% (30yr fixed)
Assumable Rate: 3.07% (VA)
Blended Rate: 3.47%
Monthly Payment Comparison
New Conventional @ 6.5%
$3,152/moAssumable @ 3.07% + gap loan
$2,244/moAssumed loan: $1,961/mo
Gap financing: $283/mo
$908less per month with the assumable
Your Savings on This Property
8813 Osceola, Westminster · 3.07% VA vs 6.5% conventional
$908
per month
$10,902
per year
$327,053
over 30 years
$326,070
interest saved
How gap financing works: The equity gap ($63,078) is the difference between the home price and the remaining loan balance. You cover this with a down payment ($26,250, 5% of purchase price) and a second mortgage for the rest ($36,828 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 8813 Osceola.
View Listing Details📈
Interested in This Home?
Get full loan details and schedule a showing. Free, no obligation.