Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$9,977Not just lender fees.
Before credits & paid funds$9,977The complete starting cash picture.
Estimated remaining funds due at closing
$9,977No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$33,771.83
Your down payment$0.00
Closing costs + prepaids$9,977.24
Total buyer cash needed$9,977.24
Remaining funds due$9,977.24
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,849.00
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)$524.50
Initial HOA (3 months)$324.00
Prepaid interest, first (1 days)$54.74
Fees + prepaids$9,977.24
Your down payment is the seller’s equity. You take over the $318,672 balance, so the rest of the $284,900 price is paid at closing. A second mortgage can cover part of it. $9,977.24 is due at closing. Not a Closing Disclosure.