Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$15,338Not just lender fees.
Before credits & paid funds$15,338The complete starting cash picture.
Estimated remaining funds due at closing
$15,338No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$122,679.81
Your down payment$0.00
Closing costs + prepaids$15,338.45
Total buyer cash needed$15,338.45
Remaining funds due$15,338.45
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,250.00
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)$729.00
Initial HOA (3 months)$150.00
Prepaid interest, first (23 days)$2,734.45
Fees + prepaids$15,338.45
Your down payment is the seller’s equity. You take over the $647,680 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $15,338.45 is due at closing. Not a Closing Disclosure.