Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,790/mo
Lowest payment- Down payment
- $49,690
- Funds due
- $64,481
- Interest + MI left
- $588,931
- First ends
- Sep 2054
New loan
New conventional
$3,873/mo
+$83/mo- Down payment
- $52,000
- Funds due
- $63,141
- Interest + MI left
- $684,293
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $470,310 | $468,000 |
| Second mortgage | — | — |
| First P&I | $3,180.90 | $3,170.40 |
| Second P&I | — | — |
| Mortgage insurance | — | $93.60 |
| Taxes, insurance & HOA | $608.67 | $608.67 |
| Total housing payment | $3,789.57 | $3,872.66 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$49,690
Closing costs & prepaids$14,791
Usable credit−$0
Total buyer cash needed$64,481
Earnest money paid−$0
Remaining funds due$64,481
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$5,200.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,351.55
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,326.00
Prepaid interest, first (5 days)$445.83
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 5 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 9 moOf the original 30-year loan at 6.92%
Interest already paid$74,195Through Dec 2026
Assumption only · ends Sep 2054$588,931
New conventional · ends Jan 2057$684,293