Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$17,151Not just lender fees.
Before credits & paid funds$17,151The complete starting cash picture.
Estimated remaining funds due at closing
$17,151No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$116,035.05
Your down payment$0.00
Closing costs + prepaids$17,150.97
Total buyer cash needed$17,150.97
Remaining funds due$17,150.97
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,990.00
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)$1,497.50
Prepaid interest, first (26 days)$3,188.47
Fees + prepaids$17,150.97
Your down payment is the seller’s equity. You take over the $715,035 balance, so the rest of the $599,000 price is paid at closing. A second mortgage can cover part of it. $17,150.97 is due at closing. Not a Closing Disclosure.