Loan Comparison: 3.07% vs 6.5%
1850 Nile, Aurora, CO 80012 · 4bd/4ba · $565,000
List Price
$565,000
Assumable Rate
3.07%
Remaining Balance
$412,029
Equity Gap
$152,088
Loan Type
FHAAdjust Your Scenario
$28,250
$28,250$152,088
8.50%
5%10%
Second mortgage rate on the equity gap
Conventional Rate: 6.5% (30yr fixed)
Assumable Rate: 3.07% (FHA)
Blended Rate: 4.32%
Monthly Payment Comparison
New Conventional @ 6.5%
$3,393/moAssumable @ 3.07% + gap loan
$2,705/moAssumed loan: $1,753/mo
Gap financing: $952/mo
$688less per month with the assumable
Your Savings on This Property
1850 Nile, Aurora · 3.07% FHA vs 6.5% conventional
$688
per month
$8,252
per year
$247,570
over 30 years
$246,687
interest saved
How gap financing works: The equity gap ($152,088) is the difference between the home price and the remaining loan balance. You cover this with a down payment ($28,250, 5% of purchase price) and a second mortgage for the rest ($123,838 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.