Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,210/mo
Lowest payment- Down payment
- $32,198
- Funds due
- $42,392
- Interest + MI left
- $249,821
- First ends
- Aug 2052
New loan
New conventional
$2,353/mo
+$144/mo- Down payment
- $29,000
- Funds due
- $37,120
- Interest + MI left
- $395,824
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $257,802 | $261,000 |
| Second mortgage | — | — |
| First P&I | $1,520.11 | $1,807.11 |
| Second P&I | — | — |
| Mortgage insurance | $195.43 | $52.20 |
| Taxes, insurance & HOA | $494.00 | $494.00 |
| Total housing payment | $2,209.54 | $2,353.31 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$32,198
Closing costs & prepaids$10,194
Usable credit−$0
Total buyer cash needed$42,392
Earnest money paid−$0
Remaining funds due$42,392
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,900.00
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)$957.00
Initial HOA (3 months)$75.00
Prepaid interest, first (1 days)$36.94
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 closing25 yr 9 moOf the original 30-year loan at 5.230%
Interest already paid$59,428Through Nov 2026
Assumption only · ends Aug 2052$249,821
New conventional · ends Dec 2056$395,824