Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$1,806/mo
+$305/mo- Down payment
- $0
- Funds due
- $8,465
- Interest + MI left
- $231,160
- First ends
- Aug 2052
New loan
New conventional
$1,501/mo
Lowest payment- Down payment
- $20,000
- Funds due
- $26,467
- Interest + MI left
- $272,982
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $238,544 | $180,000 |
| Second mortgage | — | — |
| First P&I | $1,406.56 | $1,246.28 |
| Second P&I | — | — |
| Mortgage insurance | $180.83 | $36.00 |
| Taxes, insurance & HOA | $218.67 | $218.67 |
| Total housing payment | $1,806.06 | $1,500.95 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$8,465
Usable credit−$0
Total buyer cash needed$8,465
Earnest money paid−$0
Remaining funds due$8,465
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,000.00
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)$206.00
Prepaid interest, first (1 days)$34.18
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 1 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 yr 9 moOf the original 30-year loan at 5.230%
Interest already paid$54,989Through Nov 2026
Assumption only · ends Aug 2052$231,160
New conventional · ends Dec 2056$272,982