Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$13,456Not just lender fees.
Before credits & paid funds$13,456The complete starting cash picture.
Estimated remaining funds due at closing
$13,456No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$39,649.68
Your down payment$0.00
Closing costs + prepaids$13,456.49
Total buyer cash needed$13,456.49
Remaining funds due$13,456.49
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,500.00
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)$1,226.75
Initial HOA (3 months)$1,260.00
Prepaid interest, first (22 days)$1,244.74
Fees + prepaids$13,456.49
Your down payment is the seller’s equity. You take over the $389,650 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $13,456.49 is due at closing. Not a Closing Disclosure.