Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$16,987Not just lender fees.
Before credits & paid funds$16,987The complete starting cash picture.
Estimated remaining funds due at closing
$16,987No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$17,302.46
Your down payment$0.00
Closing costs + prepaids$16,987.25
Total buyer cash needed$16,987.25
Remaining funds due$16,987.25
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,290.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,572.50
Initial HOA (3 months)$1,176.00
Prepaid interest, first (29 days)$1,473.75
Fees + prepaids$16,987.25
Your down payment is the seller’s equity. You take over the $646,302 balance, so the rest of the $629,000 price is paid at closing. A second mortgage can cover part of it. $16,987.25 is due at closing. Not a Closing Disclosure.