Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,799/mo
+$644/mo- Down payment
- $0
- Funds due
- $11,781
- Interest + MI left
- $579,101
- First ends
- Jul 2053
New loan
New conventional
$3,155/mo
Lowest payment- Down payment
- $45,000
- Funds due
- $54,493
- Interest + MI left
- $592,177
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $500,794 | $405,000 |
| Second mortgage | — | — |
| First P&I | $3,229.14 | $2,743.61 |
| Second P&I | — | — |
| Mortgage insurance | $239.87 | $81.00 |
| Taxes, insurance & HOA | $330.00 | $330.00 |
| Total housing payment | $3,799.01 | $3,154.61 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,781
Usable credit−$0
Total buyer cash needed$11,781
Earnest money paid−$0
Remaining funds due$11,781
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,500.00
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)$540.00
Prepaid interest, first (6 days)$516.16
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 6.27%
Interest already paid$109,843Through Dec 2026
Assumption only · ends Jul 2053$579,101
New conventional · ends Jan 2057$592,177