Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,217/mo
Lowest payment- Down payment
- $93,016
- Funds due
- $104,142
- Interest + MI left
- $209,782
- First ends
- Jul 2051
Assumption
Assumption + second
$2,595/mo
+$378/mo- Down payment
- $46,016
- Funds due
- $58,415
- Interest + MI left
- $298,925
- First ends
- Jul 2051
New loan
New conventional
$3,096/mo
+$879/mo- Down payment
- $46,016
- Funds due
- $54,983
- Interest + MI left
- $621,753
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | Assumption + second | New conventional | |
|---|---|---|---|
| First mortgage | $362,974 | $362,974 | $409,974 |
| Second mortgage | — | $47,000 | — |
| First P&I | $1,784.35 | $1,784.35 | $2,838.58 |
| Second P&I | — | $378.17 | — |
| Mortgage insurance | $257.11 | $257.11 | $81.99 |
| Taxes, insurance & HOA | $175.42 | $175.42 | $175.42 |
| Total housing payment | $2,216.87 | $2,595.04 | $3,095.99 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$46,016
Closing costs & prepaids$12,399
Usable credit−$0
Total buyer cash needed$58,415
Earnest money paid−$0
Remaining funds due$58,415
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,559.90
Title & settlement$1,825.00
Recording fee$100.00
Second-loan charges$1,250.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$26.25
Prepaid interest, first (2 days)$64.64
Prepaid interest, second (2 days)$23.18
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 closing24 yr 8 moOf the original 30-year loan at 3.250%
Interest already paid$67,172Through Nov 2026
Assumption only · ends Jul 2051$209,782
Assumption + second · ends Jul 2051, second Dec 2056$298,925
New conventional · ends Dec 2056$621,753