Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$13,361Not just lender fees.
Before credits & paid funds$13,361The complete starting cash picture.
Estimated remaining funds due at closing
$13,361No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$45,292.29
Your down payment$0.00
Closing costs + prepaids$13,361.45
Total buyer cash needed$13,361.45
Remaining funds due$13,361.45
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,390.00
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)$1,734.00
Initial HOA (3 months)$390.00
Prepaid interest, first (23 days)$1,622.45
Fees + prepaids$13,361.45
Your down payment is the seller’s equity. You take over the $384,292 balance, so the rest of the $339,000 price is paid at closing. A second mortgage can cover part of it. $13,361.45 is due at closing. Not a Closing Disclosure.