Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,513/mo
+$185/mo- Down payment
- $35,909
- Funds due
- $48,525
- Interest + MI left
- $561,571
- First ends
- Apr 2054
New loan
New conventional
$3,328/mo
Lowest payment- Down payment
- $46,000
- Funds due
- $56,370
- Interest + MI left
- $605,334
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $424,089 | $413,998 |
| Second mortgage | — | — |
| First P&I | $2,871.77 | $2,804.57 |
| Second P&I | — | — |
| Mortgage insurance | $200.26 | $82.80 |
| Taxes, insurance & HOA | $440.67 | $440.67 |
| Total housing payment | $3,512.70 | $3,328.03 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$35,909
Closing costs & prepaids$12,616
Usable credit−$0
Total buyer cash needed$48,525
Earnest money paid−$0
Remaining funds due$48,525
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,599.98
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)$552.00
Initial HOA (3 months)$270.00
Prepaid interest, first (9 days)$719.44
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 4 moOf the original 30-year loan at 6.88%
Interest already paid$79,057Through Dec 2026
Assumption only · ends Apr 2054$561,571
New conventional · ends Jan 2057$605,334