Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$11,192Not just lender fees.
Before credits & paid funds$11,192The complete starting cash picture.
Estimated remaining funds due at closing
$11,192No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$16,629.17
Your down payment$0.00
Closing costs + prepaids$11,192.38
Total buyer cash needed$11,192.38
Remaining funds due$11,192.38
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,590.00
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)$975.75
Initial HOA (3 months)$165.00
Prepaid interest, first (23 days)$1,236.63
Fees + prepaids$11,192.38
Your down payment is the seller’s equity. You take over the $275,629 balance, so the rest of the $259,000 price is paid at closing. A second mortgage can cover part of it. $11,192.38 is due at closing. Not a Closing Disclosure.