Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$1,468/mo
Lowest payment- Down payment
- $30,231
- Funds due
- $39,534
- Interest + MI left
- $111,783
- First ends
- Dec 2051
New loan
New conventional
$1,819/mo
+$351/mo- Down payment
- $23,500
- Funds due
- $30,996
- Interest + MI left
- $309,248
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $204,769 | $211,500 |
| Second mortgage | — | — |
| First P&I | $960.42 | $1,432.77 |
| Second P&I | — | — |
| Mortgage insurance | $163.44 | $42.30 |
| Taxes, insurance & HOA | $344.00 | $344.00 |
| Total housing payment | $1,467.86 | $1,819.07 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$30,231
Closing costs & prepaids$9,303
Usable credit−$0
Total buyer cash needed$39,534
Earnest money paid−$0
Remaining funds due$39,534
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,350.00
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)$282.00
Initial HOA (3 months)$300.00
Prepaid interest, first (9 days)$146.42
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 closing25 yrOf the original 30-year loan at 2.9%
Interest already paid$31,651Through Dec 2026
Assumption only · ends Dec 2051$111,783
New conventional · ends Jan 2057$309,248