Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$850/mo
Lowest payment- Down payment
- $305,892
- Funds due
- $316,218
- Interest + MI left
- $24,874
- First ends
- May 2039
Assumption
Assumption + second
$2,777/mo
+$1,927/mo- Down payment
- $36,892
- Funds due
- $48,982
- Interest + MI left
- $449,647
- First ends
- May 2039
New loan
New conventional
$2,547/mo
+$1,697/mo- Down payment
- $36,892
- Funds due
- $45,552
- Interest + MI left
- $472,373
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | Assumption + second | New conventional | |
|---|---|---|---|
| First mortgage | $54,108 | $54,108 | $323,108 |
| Second mortgage | — | $269,000 | — |
| First P&I | $492.29 | $492.29 | $2,188.85 |
| Second P&I | — | $1,927.15 | — |
| Mortgage insurance | $63.86 | $63.86 | $64.62 |
| Taxes, insurance & HOA | $294.00 | $294.00 | $294.00 |
| Total housing payment | $850.15 | $2,777.30 | $2,547.47 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$36,892
Closing costs & prepaids$12,090
Usable credit−$0
Total buyer cash needed$48,982
Earnest money paid−$0
Remaining funds due$48,982
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
Title & settlement$1,825.00
Recording fee$100.00
Second-loan charges$1,250.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$432.00
Prepaid interest, first (9 days)$68.71
Prepaid interest, second (9 days)$514.05
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 closing12 yr 5 moOf the original 30-year loan at 5.15%
Interest already paid$67,823Through Dec 2026
Assumption only · ends May 2039$24,874
Assumption + second · ends May 2039, second Jan 2057$449,647
New conventional · ends Jan 2057$472,373