Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,412/mo
+$76/mo- Down payment
- $41,738
- Funds due
- $54,343
- Interest + MI left
- $528,617
- First ends
- Mar 2054
New loan
New conventional
$3,336/mo
Lowest payment- Down payment
- $46,000
- Funds due
- $56,395
- Interest + MI left
- $605,336
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $418,262 | $414,000 |
| Second mortgage | — | — |
| First P&I | $2,764.91 | $2,804.58 |
| Second P&I | — | — |
| Mortgage insurance | $198.01 | $82.80 |
| Taxes, insurance & HOA | $449.00 | $449.00 |
| Total housing payment | $3,411.92 | $3,336.38 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$41,738
Closing costs & prepaids$12,605
Usable credit−$0
Total buyer cash needed$54,343
Earnest money paid−$0
Remaining funds due$54,343
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,600.00
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)$294.99
Prepaid interest, first (9 days)$682.74
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 3 moOf the original 30-year loan at 6.62%
Interest already paid$77,474Through Dec 2026
Assumption only · ends Mar 2054$528,617
New conventional · ends Jan 2057$605,336