Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,232/mo
Lowest payment- Down payment
- $19,167
- Funds due
- $32,312
- Interest + MI left
- $458,353
- First ends
- Jul 2053
New loan
New conventional
$3,238/mo
+$6/mo- Down payment
- $44,000
- Funds due
- $53,830
- Interest + MI left
- $579,017
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $420,833 | $396,000 |
| Second mortgage | — | — |
| First P&I | $2,756.07 | $2,682.64 |
| Second P&I | — | — |
| Mortgage insurance | — | $79.20 |
| Taxes, insurance & HOA | $476.00 | $476.00 |
| Total housing payment | $3,232.07 | $3,237.84 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$19,167
Closing costs & prepaids$13,145
Usable credit−$0
Total buyer cash needed$32,312
Earnest money paid−$0
Remaining funds due$32,312
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$4,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,104.16
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$528.00
Initial HOA (3 months)$450.00
Prepaid interest, first (6 days)$444.81
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 6 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 yr 7 moOf the original 30-year loan at 6.43%
Interest already paid$94,598Through Dec 2026
Assumption only · ends Jul 2053$458,353
New conventional · ends Jan 2057$579,017