Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,814/mo
+$496/mo- Down payment
- $0
- Funds due
- $10,028
- Interest + MI left
- $412,191
- First ends
- Aug 2053
New loan
New conventional
$2,318/mo
Lowest payment- Down payment
- $29,900
- Funds due
- $37,823
- Interest + MI left
- $408,108
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $344,185 | $269,100 |
| Second mortgage | — | — |
| First P&I | $2,248.78 | $1,863.19 |
| Second P&I | — | — |
| Mortgage insurance | $164.26 | $53.82 |
| Taxes, insurance & HOA | $400.84 | $400.84 |
| Total housing payment | $2,813.88 | $2,317.85 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$10,028
Usable credit−$0
Total buyer cash needed$10,028
Earnest money paid−$0
Remaining funds due$10,028
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,990.00
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)$528.50
Initial HOA (3 months)$224.01
Prepaid interest, first (1 days)$60.63
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 closing26 yr 9 moOf the original 30-year loan at 6.430%
Interest already paid$73,500Through Nov 2026
Assumption only · ends Aug 2053$412,191
New conventional · ends Dec 2056$408,108