Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,473/mo
+$572/mo- Down payment
- $0
- Funds due
- $11,566
- Interest + MI left
- $551,668
- First ends
- Sep 2053
New loan
New conventional
$2,901/mo
Lowest payment- Down payment
- $41,200
- Funds due
- $50,484
- Interest + MI left
- $542,171
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $439,365 | $370,800 |
| Second mortgage | — | — |
| First P&I | $2,949.22 | $2,511.93 |
| Second P&I | — | — |
| Mortgage insurance | $209.26 | $74.16 |
| Taxes, insurance & HOA | $314.83 | $314.83 |
| Total housing payment | $3,473.32 | $2,900.92 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,566
Usable credit−$0
Total buyer cash needed$11,566
Earnest money paid−$0
Remaining funds due$11,566
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,120.00
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)$494.50
Prepaid interest, first (9 days)$726.94
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 9 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 closing26 yr 9 moOf the original 30-year loan at 6.71%
Interest already paid$97,807Through Dec 2026
Assumption only · ends Sep 2053$551,668
New conventional · ends Jan 2057$542,171