Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,119Not just lender fees.
Before credits & paid funds$10,119The complete starting cash picture.
Estimated remaining funds due at closing
$10,119No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$107,286.50
Your down payment$0.00
Closing costs + prepaids$10,118.56
Total buyer cash needed$10,118.56
Remaining funds due$10,118.56
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,495.00
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)$1,076.50
Prepaid interest, first (27 days)$1,322.06
Fees + prepaids$10,118.56
Your down payment is the seller’s equity. You take over the $256,786 balance, so the rest of the $149,500 price is paid at closing. A second mortgage can cover part of it. $10,118.56 is due at closing. Not a Closing Disclosure.