Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$19,352Not just lender fees.
Before credits & paid funds$19,352The complete starting cash picture.
Estimated remaining funds due at closing
$19,352No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$13,471.03
Your down payment$0.00
Closing costs + prepaids$19,352.32
Total buyer cash needed$19,352.32
Remaining funds due$19,352.32
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,900.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,725.00
Initial HOA (3 months)$750.00
Prepaid interest, first (28 days)$3,502.32
Fees + prepaids$19,352.32
Your down payment is the seller’s equity. You take over the $703,471 balance, so the rest of the $690,000 price is paid at closing. A second mortgage can cover part of it. $19,352.32 is due at closing. Not a Closing Disclosure.