Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,614/mo
+$150/mo- Down payment
- $0
- Funds due
- $10,506
- Interest + MI left
- $209,782
- First ends
- Jul 2051
New loan
New conventional
$2,464/mo
Lowest payment- Down payment
- $29,500
- Funds due
- $37,954
- Interest + MI left
- $402,649
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $362,974 | $265,500 |
| Second mortgage | — | — |
| First P&I | $1,784.35 | $1,838.27 |
| Second P&I | — | — |
| Mortgage insurance | $257.11 | $53.10 |
| Taxes, insurance & HOA | $572.17 | $572.17 |
| Total housing payment | $2,613.62 | $2,463.54 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$10,506
Usable credit−$0
Total buyer cash needed$10,506
Earnest money paid−$0
Remaining funds due$10,506
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,950.00
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)$976.50
Initial HOA (3 months)$290.01
Prepaid interest, first (2 days)$64.64
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 closing24 yr 8 moOf the original 30-year loan at 3.250%
Interest already paid$67,172Through Nov 2026
Assumption only · ends Jul 2051$209,782
New conventional · ends Dec 2056$402,649