Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$1,956/mo
+$338/mo- Down payment
- $0
- Funds due
- $9,027
- Interest + MI left
- $220,347
- First ends
- Jun 2052
New loan
New conventional
$1,619/mo
Lowest payment- Down payment
- $21,500
- Funds due
- $28,560
- Interest + MI left
- $282,929
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $271,100 | $193,500 |
| Second mortgage | — | — |
| First P&I | $1,478.55 | $1,310.84 |
| Second P&I | — | — |
| Mortgage insurance | $208.65 | $38.70 |
| Taxes, insurance & HOA | $269.00 | $269.00 |
| Total housing payment | $1,956.20 | $1,618.54 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$9,027
Usable credit−$0
Total buyer cash needed$9,027
Earnest money paid−$0
Remaining funds due$9,027
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,150.00
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)$258.00
Initial HOA (3 months)$99.00
Prepaid interest, first (9 days)$295.46
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 closing25 yr 6 moOf the original 30-year loan at 4.42%
Interest already paid$56,376Through Dec 2026
Assumption only · ends Jun 2052$220,347
New conventional · ends Jan 2057$282,929