Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,722/mo
+$57/mo- Down payment
- $0
- Funds due
- $11,387
- Interest + MI left
- $376,124
- First ends
- Jul 2053
New loan
New conventional
$2,665/mo
Lowest payment- Down payment
- $34,490
- Funds due
- $42,992
- Interest + MI left
- $470,758
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $349,884 | $310,410 |
| Second mortgage | — | — |
| First P&I | $2,268.78 | $2,149.22 |
| Second P&I | — | — |
| Mortgage insurance | — | $62.08 |
| Taxes, insurance & HOA | $453.25 | $453.25 |
| Total housing payment | $2,722.03 | $2,664.55 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,387
Usable credit−$0
Total buyer cash needed$11,387
Earnest money paid−$0
Remaining funds due$11,387
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$3,449.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,749.42
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$189.75
Initial HOA (3 months)$720.00
Prepaid interest, first (1 days)$60.77
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 8 moOf the original 30-year loan at 6.340%
Interest already paid$75,635Through Nov 2026
Assumption only · ends Jul 2053$376,124
New conventional · ends Dec 2056$470,758