Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,043/mo
+$305/mo- Down payment
- $0
- Funds due
- $11,399
- Interest + MI left
- $434,646
- First ends
- Jun 2053
New loan
New conventional
$2,738/mo
Lowest payment- Down payment
- $35,900
- Funds due
- $45,132
- Interest + MI left
- $472,426
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $360,086 | $323,100 |
| Second mortgage | — | — |
| First P&I | $2,386.18 | $2,188.79 |
| Second P&I | — | — |
| Mortgage insurance | $172.31 | $64.62 |
| Taxes, insurance & HOA | $484.58 | $484.58 |
| Total housing payment | $3,043.08 | $2,738.00 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,399
Usable credit−$0
Total buyer cash needed$11,399
Earnest money paid−$0
Remaining funds due$11,399
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,590.00
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)$430.75
Initial HOA (3 months)$573.00
Prepaid interest, first (9 days)$580.68
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 6 moOf the original 30-year loan at 6.54%
Interest already paid$84,352Through Dec 2026
Assumption only · ends Jun 2053$434,646
New conventional · ends Jan 2057$472,426