Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$11,080Not just lender fees.
Before credits & paid funds$11,080The complete starting cash picture.
Estimated remaining funds due at closing
$11,080No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$4,184.92
Your down payment$0.00
Closing costs + prepaids$11,080.46
Total buyer cash needed$11,080.46
Remaining funds due$11,080.46
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,100.00
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)$444.25
Initial HOA (3 months)$237.00
Prepaid interest, first (1 days)$74.21
Fees + prepaids$11,080.46
Your down payment is the seller’s equity. You take over the $414,185 balance, so the rest of the $410,000 price is paid at closing. A second mortgage can cover part of it. $11,080.46 is due at closing. Not a Closing Disclosure.