Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,040/mo
+$354/mo- Down payment
- $0
- Funds due
- $10,690
- Interest + MI left
- $476,876
- First ends
- Mar 2054
New loan
New conventional
$2,686/mo
Lowest payment- Down payment
- $35,500
- Funds due
- $44,028
- Interest + MI left
- $484,543
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $366,691 | $319,500 |
| Second mortgage | — | — |
| First P&I | $2,456.90 | $2,212.15 |
| Second P&I | — | — |
| Mortgage insurance | $173.26 | $63.90 |
| Taxes, insurance & HOA | $409.50 | $409.50 |
| Total housing payment | $3,039.66 | $2,685.55 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$10,690
Usable credit−$0
Total buyer cash needed$10,690
Earnest money paid−$0
Remaining funds due$10,690
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,550.00
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)$559.50
Initial HOA (3 months)$219.00
Prepaid interest, first (2 days)$136.03
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 2 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 yr 4 moOf the original 30-year loan at 6.770%
Interest already paid$67,286Through Nov 2026
Assumption only · ends Mar 2054$476,876
New conventional · ends Dec 2056$484,543