Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,162/mo
+$289/mo- Down payment
- $12,450
- Funds due
- $24,006
- Interest + MI left
- $508,376
- First ends
- May 2054
New loan
New conventional
$2,873/mo
Lowest payment- Down payment
- $39,500
- Funds due
- $48,841
- Interest + MI left
- $519,800
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $382,550 | $355,500 |
| Second mortgage | — | — |
| First P&I | $2,587.82 | $2,408.28 |
| Second P&I | — | — |
| Mortgage insurance | $180.46 | $71.10 |
| Taxes, insurance & HOA | $394.00 | $394.00 |
| Total housing payment | $3,162.27 | $2,873.38 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$12,450
Closing costs & prepaids$11,556
Usable credit−$0
Total buyer cash needed$24,006
Earnest money paid−$0
Remaining funds due$24,006
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,950.00
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)$474.00
Initial HOA (3 months)$258.00
Prepaid interest, first (9 days)$648.97
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 closing27 yr 5 moOf the original 30-year loan at 6.88%
Interest already paid$69,046Through Dec 2026
Assumption only · ends May 2054$508,376
New conventional · ends Jan 2057$519,800