Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$3,210/mo
Lowest payment- Down payment
- $29,929
- Funds due
- $45,971
- Interest + MI left
- $449,860
- First ends
- Nov 2056
New loan
New conventional
$3,853/mo
+$643/mo- Down payment
- $50,000
- Funds due
- $63,080
- Interest + MI left
- $682,455
- First ends
- Jan 2057
Monthly payment
The initial total housing payment for each option.
| Assumption only | New conventional | |
|---|---|---|
| First mortgage | $470,071 | $450,000 |
| Second mortgage | — | — |
| First P&I | $2,562.48 | $3,115.71 |
| Second P&I | — | — |
| Mortgage insurance | — | $90.00 |
| Taxes, insurance & HOA | $647.08 | $647.08 |
| Total housing payment | $3,209.56 | $3,852.79 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$29,929
Closing costs & prepaids$16,042
Usable credit−$0
Total buyer cash needed$45,971
Earnest money paid−$0
Remaining funds due$45,971
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$5,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,350.35
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,441.25
Prepaid interest, first (27 days)$1,782.08
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 27 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 closing29 yr 11 moOf the original 31-year loan at 5.125%
Interest already paid$26,310Through Dec 2026
Assumption only · ends Nov 2056$449,860
New conventional · ends Jan 2057$682,455