Compare the three ways to buy
The payment, the cash to close, and what is left to pay
Assumption
Assumption only
$826/mo
Lowest payment- Down payment
- $205,227
- Funds due
- $214,185
- Interest + MI left
- $37,918
- First ends
- Aug 2045
Assumption
Assumption + second
$2,110/mo
+$1,284/mo- Down payment
- $30,227
- Funds due
- $40,473
- Interest + MI left
- $325,190
- First ends
- Aug 2045
New loan
New conventional
$2,155/mo
+$1,329/mo- Down payment
- $30,227
- Funds due
- $37,665
- Interest + MI left
- $407,559
- First ends
- Dec 2056
Monthly payment
The initial total housing payment for each option.
| Assumption only | Assumption + second | New conventional | |
|---|---|---|---|
| First mortgage | $93,773 | $93,773 | $268,773 |
| Second mortgage | — | $175,000 | — |
| First P&I | $585.30 | $585.30 | $1,860.93 |
| Second P&I | — | $1,284.09 | — |
| Mortgage insurance | — | — | $53.75 |
| Taxes, insurance & HOA | $240.42 | $240.42 | $240.42 |
| Total housing payment | $825.71 | $2,109.80 | $2,155.10 |
Cash to close
Down payment, closing costs and prepaids, then credits.
Down payment$30,227
Closing costs & prepaids$10,246
Usable credit−$0
Total buyer cash needed$40,473
Earnest money paid−$0
Remaining funds due$40,473
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$2,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$468.87
Second-loan charges$1,250.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$271.25
Prepaid interest, first (1 days)$9.87
Prepaid interest, second (1 days)$38.36
Prepaids include a year of home insurance up front, three months of taxes and insurance in escrow, and 1 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 closing18 yr 9 moOf the original 30-year loan at 3.840%
Interest already paid$47,788Through Nov 2026
Assumption only · ends Aug 2045$37,918
Assumption + second · ends Aug 2045, second Dec 2056$325,190
New conventional · ends Dec 2056$407,559