Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$2,247/mo
Lowest payment- Down payment
- $0
- Funds due
- $11,159
- Interest + MI left
- $207,549
- First ends
- May 2052
New loan
New conventional
$2,529/mo
+$282/mo- Down payment
- $33,990
- Funds due
- $42,198
- Interest + MI left
- $463,933
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $373,081 | $305,910 |
| Second mortgage | — | — |
| First P&I | $1,897.48 | $2,118.06 |
| Second P&I | — | — |
| Mortgage insurance | — | $61.18 |
| Taxes, insurance & HOA | $349.83 | $349.83 |
| Total housing payment | $2,247.32 | $2,529.07 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$0
Closing costs & prepaids$11,159
Usable credit−$0
Total buyer cash needed$11,159
Earnest money paid−$0
Remaining funds due$11,159
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$3,399.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,865.41
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$353.50
Initial HOA (3 months)$246.00
Prepaid interest, first (2 days)$76.86
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 closing25 yr 6 moOf the original 30-year loan at 3.760%
Interest already paid$66,325Through Nov 2026
Assumption only · ends May 2052$207,549
New conventional · ends Dec 2056$463,933