AnnieMac Home Mortgage

Prepared for Sarah Chen

Your Home Loan Strategy

1847 Maple Ridge Drive, Aurora, CO 80016

Your loan officer

AM

Alex Morgan

Senior Loan Officer · NMLS #1847293

Options compared

3

Lowest Monthly Payment

$3,380/mo

Lowest Cash to Close

$22,320

Analysis Horizon

5 years

Message from Alex

0:06

Message from Alex

Sarah and Michael — watch my short video below, then review three loan paths for your new home on Maple Ridge Drive. Each option balances monthly payment, cash needed at closing, and long-term equity growth differently. Let me know which direction feels right for your family.

AM

Alex Morgan

Senior Loan Officer

01

Your Loan Options

Analysis Horizon

Conventional 5% Down

Conventional•6.750%•30-year

Total Monthly Payment

$3,569/mo

Cash to Close

$27,600

Loan Amount

$427,500

Down Payment

$22,5005.0%

APR

6.920%

Payment Breakdown

  • Principal & Interest$2,773
  • Taxes$468
  • Insurance$142
  • Mortgage Insurance (drops off year 12)$186

Est. Equity

$120,355

Net Cost

$121,371

Standard conventional financing with private mortgage insurance until 20% equity is reached.

FHA 3.5% Down

FHA•6.875%•30-year

Lowest Cash to Close

Total Monthly Payment

$3,711/mo

Cash to Close

$22,320

Loan Amount

$441,849

Down Payment

$15,7503.5%

APR

7.240%

Payment Breakdown

  • Principal & Interest$2,903
  • Taxes$468
  • Insurance$142
  • Mortgage Insurance$198

Est. Equity

$106,314

Net Cost

$138,644

FHA program with upfront mortgage insurance premium financed into the loan. Lower down payment requirement.

5/6 ARM 5% Down

ARM•6.125%•30-year

Lowest Monthly PaymentLowest Net CostFastest Equity Build

Total Monthly Payment

$3,380/mo

Cash to Close

$27,450

Loan Amount

$427,500

Down Payment

$22,5005.0%

APR

6.780%

Payment Breakdown

  • Principal & Interest$2,598
  • Taxes$468
  • Insurance$142
  • Mortgage Insurance (drops off year 12)$172
  • Est. P&I after adjustment (year 6+)$2,848

Est. Equity

$123,256

Net Cost

$106,966

Adjustable-rate mortgage fixed for the first 5 years, then adjusts annually based on market index plus margin. Projections past year 5 assume the rate adjusts to 7.125%.

02

Side-by-Side Comparison

Metric
Conventional 5% Down
FHA 3.5% Down
Lowest Cash to Close
5/6 ARM 5% Down
Lowest Monthly PaymentLowest Net CostFastest Equity Build
Loan TypeConventionalFHAARM
Interest Rate6.750%6.875%6.125%
APR6.920%7.240%6.780%
Term30-year30-year30-year
Down Payment$22,500 (5.0%)$15,750 (3.5%)$22,500 (5.0%)
Loan Amount$427,500$441,849$427,500
Monthly P&I$2,773$2,903$2,598
Est. P&I After ARM Adjustment——$2,848
Total Monthly Payment$3,569$3,711$3,380
MI Drops OffYear 12Life of loanYear 12
Cash to Close$27,600$22,320$27,450
Closing Costs$8,420$9,150$8,850
Total Interest$140,184$147,668$126,769
Principal Paid$26,181$26,490$29,083
Remaining Balance$401,319$415,359$398,417
Est. Home Value$521,673$521,673$521,673
Est. Equity$120,355$106,314$123,256
Total Paid$241,725$244,958$230,222
Net Cost (After Equity)$121,371$138,644$106,966

03

Visual Comparison

Monthly Payment Breakdown

Cash to Close

5-Year Cost: Total Paid vs. Net Cost

Net cost subtracts the equity you build — the true cost of each path.

Projected Equity After 5 Years

Have a Question?

Send me a message and I'll get back to you promptly.

AM

Alex Morgan

(555) 234-8901
AnnieMac Cash2Keys™

Ask Me About Your Cash Offer Option

Turning You Into a Cash Buyer So Your Offer Gets Accepted!

Talk to Alex today

Market Pulse
30Y Fixed (Wkly Avg)7.18%-0.06Freddie Mac · Nov 515Y Fixed (Wkly Avg)6.57%-0.03Freddie Mac · Nov 510Y Treasury4.88%+0.02U.S. Treasury · Nov 92Y Treasury4.56%+0.05U.S. Treasury · Nov 930Y Treasury5.26%0.00U.S. Treasury · Nov 9SOFR3.89%-0.03NY Fed · Nov 6

30Y Fixed (Wkly Avg) 7.18%, change -0.06, as of Nov 5. 15Y Fixed (Wkly Avg) 6.57%, change -0.03, as of Nov 5. 10Y Treasury 4.88%, change +0.02, as of Nov 9. 2Y Treasury 4.56%, change +0.05, as of Nov 9. 30Y Treasury 5.26%, change 0.00, as of Nov 9. SOFR 3.89%, change -0.03, as of Nov 6