Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,913/mo
+$131/mo- Down payment
- $29,946
- Funds due
- $42,830
- Interest + MI left
- $602,071
- First ends
- Apr 2054
New loan
New conventional
$3,782/mo
Lowest payment- Down payment
- $49,900
- Funds due
- $60,496
- Interest + MI left
- $681,090
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $469,054 | $449,100 |
| Second mortgage | — | — |
| First P&I | $3,109.09 | $3,109.48 |
| Second P&I | — | — |
| Mortgage insurance | $221.52 | $89.82 |
| Taxes, insurance & HOA | $582.50 | $582.50 |
| Total housing payment | $3,913.11 | $3,781.80 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$29,946
Closing costs & prepaids$12,884
Usable credit−$0
Total buyer cash needed$42,830
Earnest money paid−$0
Remaining funds due$42,830
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,990.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,247.50
Prepaid interest, first (2 days)$171.43
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 2 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 5 moOf the original 30-year loan at 6.670%
Interest already paid$82,125Through Nov 2026
Assumption only · ends Apr 2054$602,071
New conventional · ends Dec 2056$681,090