Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$1,822/mo
+$227/mo- Down payment
- $0
- Funds due
- $9,106
- Interest + MI left
- $238,080
- First ends
- Dec 2052
New loan
New conventional
$1,595/mo
Lowest payment- Down payment
- $19,990
- Funds due
- $27,103
- Interest + MI left
- $263,058
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $207,201 | $179,910 |
| Second mortgage | — | — |
| First P&I | $1,327.10 | $1,218.77 |
| Second P&I | — | — |
| Mortgage insurance | $154.96 | $35.98 |
| Taxes, insurance & HOA | $340.00 | $340.00 |
| Total housing payment | $1,822.06 | $1,594.76 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$9,106
Usable credit−$0
Total buyer cash needed$9,106
Earnest money paid−$0
Remaining funds due$9,106
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,999.00
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)$240.00
Initial HOA (3 months)$330.00
Prepaid interest, first (9 days)$312.16
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 9 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 yrOf the original 30-year loan at 6.11%
Interest already paid$52,139Through Dec 2026
Assumption only · ends Dec 2052$238,080
New conventional · ends Jan 2057$263,058