Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,069/mo
+$682/mo- Down payment
- $0
- Funds due
- $10,726
- Interest + MI left
- $518,541
- First ends
- Feb 2054
New loan
New conventional
$2,387/mo
Lowest payment- Down payment
- $32,500
- Funds due
- $40,959
- Interest + MI left
- $427,683
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $351,425 | $292,500 |
| Second mortgage | — | — |
| First P&I | $2,556.19 | $1,981.50 |
| Second P&I | — | — |
| Mortgage insurance | $165.61 | $58.50 |
| Taxes, insurance & HOA | $347.00 | $347.00 |
| Total housing payment | $3,068.79 | $2,387.00 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$10,726
Usable credit−$0
Total buyer cash needed$10,726
Earnest money paid−$0
Remaining funds due$10,726
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,250.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$390.00
Initial HOA (3 months)$201.00
Prepaid interest, first (9 days)$660.29
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 9 days of interest to the end of the closing month.
What is left to pay
The seller already paid down the early, interest-heavy years.
Remaining first mortgage at closing27 yr 2 moOf the original 30-year loan at 7.62%
Interest already paid$77,011Through Dec 2026
Assumption only · ends Feb 2054$518,541
New conventional · ends Jan 2057$427,683