Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$15,559Not just lender fees.
Before credits & paid funds$15,559The complete starting cash picture.
Estimated remaining funds due at closing
$15,559No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$31,074.36
Your down payment$0.00
Closing costs + prepaids$15,558.78
Total buyer cash needed$15,558.78
Remaining funds due$15,558.78
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,499.00
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)$2,455.75
Initial HOA (3 months)$297.00
Prepaid interest, first (25 days)$2,082.03
Fees + prepaids$15,558.78
Your down payment is the seller’s equity. You take over the $480,974 balance, so the rest of the $449,900 price is paid at closing. A second mortgage can cover part of it. $15,558.78 is due at closing. Not a Closing Disclosure.