Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,226Not just lender fees.
Before credits & paid funds$12,226The complete starting cash picture.
Estimated remaining funds due at closing
$12,226No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$6,843.55
Your down payment$0.00
Closing costs + prepaids$12,225.80
Total buyer cash needed$12,225.80
Remaining funds due$12,225.80
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,790.00
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)$343.25
Initial HOA (3 months)$1,740.00
Prepaid interest, first (23 days)$1,127.55
Fees + prepaids$12,225.80
Your down payment is the seller’s equity. You take over the $285,844 balance, so the rest of the $279,000 price is paid at closing. A second mortgage can cover part of it. $12,225.80 is due at closing. Not a Closing Disclosure.