Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,151/mo
+$53/mo- Down payment
- $0
- Funds due
- $10,243
- Interest + MI left
- $135,037
- First ends
- Nov 2049
New loan
New conventional
$2,097/mo
Lowest payment- Down payment
- $19,990
- Funds due
- $28,247
- Interest + MI left
- $272,846
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $213,561 | $179,910 |
| Second mortgage | — | — |
| First P&I | $1,158.26 | $1,245.66 |
| Second P&I | — | — |
| Mortgage insurance | $176.72 | $35.98 |
| Taxes, insurance & HOA | $815.58 | $815.58 |
| Total housing payment | $2,150.57 | $2,097.23 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$10,243
Usable credit−$0
Total buyer cash needed$10,243
Earnest money paid−$0
Remaining funds due$10,243
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,999.00
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)$370.75
Initial HOA (3 months)$1,626.00
Prepaid interest, first (1 days)$22.06
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 1 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 closing23 yrOf the original 30-year loan at 3.770%
Interest already paid$61,364Through Nov 2026
Assumption only · ends Nov 2049$135,037
New conventional · ends Dec 2056$272,846