Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,240Not just lender fees.
Before credits & paid funds$10,240The complete starting cash picture.
Estimated remaining funds due at closing
$10,240No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$53,164.87
Your down payment$0.00
Closing costs + prepaids$10,240.10
Total buyer cash needed$10,240.10
Remaining funds due$10,240.10
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,699.00
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)$132.75
Initial HOA (3 months)$1,725.00
Prepaid interest, first (25 days)$458.35
Fees + prepaids$10,240.10
Your down payment is the seller’s equity. You take over the $223,065 balance, so the rest of the $169,900 price is paid at closing. A second mortgage can cover part of it. $10,240.10 is due at closing. Not a Closing Disclosure.