Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,536/mo
Lowest payment- Down payment
- $27,469
- Funds due
- $38,464
- Interest + MI left
- $422,046
- First ends
- Nov 2054
New loan
New conventional
$2,616/mo
+$80/mo- Down payment
- $36,500
- Funds due
- $44,653
- Interest + MI left
- $498,192
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $337,531 | $328,500 |
| Second mortgage | — | — |
| First P&I | $2,260.64 | $2,274.47 |
| Second P&I | — | — |
| Mortgage insurance | — | $65.70 |
| Taxes, insurance & HOA | $275.42 | $275.42 |
| Total housing payment | $2,536.06 | $2,615.58 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$27,469
Closing costs & prepaids$10,995
Usable credit−$0
Total buyer cash needed$38,464
Earnest money paid−$0
Remaining funds due$38,464
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$3,650.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,687.65
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$376.25
Prepaid interest, first (1 days)$63.34
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 closing28 yrOf the original 30-year loan at 6.850%
Interest already paid$46,786Through Nov 2026
Assumption only · ends Nov 2054$422,046
New conventional · ends Dec 2056$498,192