Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,388/mo
+$702/mo- Down payment
- $0
- Funds due
- $11,292
- Interest + MI left
- $388,793
- First ends
- Jul 2051
New loan
New conventional
$2,686/mo
Lowest payment- Down payment
- $31,999
- Funds due
- $41,151
- Interest + MI left
- $416,188
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $378,182 | $287,991 |
| Second mortgage | — | — |
| First P&I | $2,429.50 | $1,937.33 |
| Second P&I | — | — |
| Mortgage insurance | $267.88 | $57.60 |
| Taxes, insurance & HOA | $691.00 | $691.00 |
| Total housing payment | $3,388.38 | $2,685.93 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,292
Usable credit−$0
Total buyer cash needed$11,292
Earnest money paid−$0
Remaining funds due$11,292
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,199.90
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)$816.00
Initial HOA (3 months)$807.00
Prepaid interest, first (4 days)$244.15
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 4 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 closing24 yr 7 moOf the original 30-year loan at 5.891%
Interest already paid$126,100Through Dec 2026
Assumption only · ends Jul 2051$388,793
New conventional · ends Jan 2057$416,188