Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,141Not just lender fees.
Before credits & paid funds$10,141The complete starting cash picture.
Estimated remaining funds due at closing
$10,141No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$28,763.49
Your down payment$0.00
Closing costs + prepaids$10,141.38
Total buyer cash needed$10,141.38
Remaining funds due$10,141.38
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,880.00
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)$600.75
Initial HOA (3 months)$465.00
Prepaid interest, first (24 days)$970.63
Fees + prepaids$10,141.38
Your down payment is the seller’s equity. You take over the $216,763 balance, so the rest of the $188,000 price is paid at closing. A second mortgage can cover part of it. $10,141.38 is due at closing. Not a Closing Disclosure.