Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,039/mo
+$435/mo- Down payment
- $0
- Funds due
- $11,379
- Interest + MI left
- $475,244
- First ends
- Nov 2053
New loan
New conventional
$2,604/mo
Lowest payment- Down payment
- $34,500
- Funds due
- $42,819
- Interest + MI left
- $470,894
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $382,236 | $310,500 |
| Second mortgage | — | — |
| First P&I | $2,646.54 | $2,149.84 |
| Second P&I | — | — |
| Mortgage insurance | — | $62.10 |
| Taxes, insurance & HOA | $392.08 | $392.08 |
| Total housing payment | $3,038.62 | $2,604.02 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,379
Usable credit−$0
Total buyer cash needed$11,379
Earnest money paid−$0
Remaining funds due$11,379
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$3,450.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,911.18
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$441.25
Initial HOA (3 months)$285.00
Prepaid interest, first (1 days)$74.04
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 closing27 yrOf the original 30-year loan at 7.070%
Interest already paid$82,511Through Nov 2026
Assumption only · ends Nov 2053$475,244
New conventional · ends Dec 2056$470,894