Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,936Not just lender fees.
Before credits & paid funds$10,936The complete starting cash picture.
Estimated remaining funds due at closing
$10,936No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$22,333.27
Your down payment$0.00
Closing costs + prepaids$10,936.50
Total buyer cash needed$10,936.50
Remaining funds due$10,936.50
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,650.00
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)$814.00
Prepaid interest, first (23 days)$1,247.50
Fees + prepaids$10,936.50
Your down payment is the seller’s equity. You take over the $287,333 balance, so the rest of the $265,000 price is paid at closing. A second mortgage can cover part of it. $10,936.50 is due at closing. Not a Closing Disclosure.