Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,138/mo
+$704/mo- Down payment
- $0
- Funds due
- $11,614
- Interest + MI left
- $496,339
- First ends
- Nov 2053
New loan
New conventional
$2,434/mo
Lowest payment- Down payment
- $32,500
- Funds due
- $40,927
- Interest + MI left
- $427,683
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $390,027 | $292,500 |
| Second mortgage | — | — |
| First P&I | $2,744.17 | $1,981.50 |
| Second P&I | — | — |
| Mortgage insurance | — | $58.50 |
| Taxes, insurance & HOA | $394.00 | $394.00 |
| Total housing payment | $3,138.17 | $2,434.00 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,614
Usable credit−$0
Total buyer cash needed$11,614
Earnest money paid−$0
Remaining funds due$11,614
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$3,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,950.14
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$390.00
Initial HOA (3 months)$342.00
Prepaid interest, first (6 days)$463.54
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 11 moOf the original 30-year loan at 7.23%
Interest already paid$88,493Through Dec 2026
Assumption only · ends Nov 2053$496,339
New conventional · ends Jan 2057$427,683