Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$13,356Not just lender fees.
Before credits & paid funds$13,356The complete starting cash picture.
Estimated remaining funds due at closing
$13,356No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$65,938.38
Your down payment$0.00
Closing costs + prepaids$13,355.56
Total buyer cash needed$13,355.56
Remaining funds due$13,355.56
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,920.00
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)$2,199.75
Initial HOA (3 months)$24.99
Prepaid interest, first (27 days)$1,985.82
Fees + prepaids$13,355.56
Your down payment is the seller’s equity. You take over the $357,938 balance, so the rest of the $292,000 price is paid at closing. A second mortgage can cover part of it. $13,355.56 is due at closing. Not a Closing Disclosure.