Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,913Not just lender fees.
Before credits & paid funds$12,913The complete starting cash picture.
Estimated remaining funds due at closing
$12,913No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$79,672.84
Your down payment$0.00
Closing costs + prepaids$12,913.20
Total buyer cash needed$12,913.20
Remaining funds due$12,913.20
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,825.00
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)$2,863.50
Prepaid interest, first (31 days)$999.70
Fees + prepaids$12,913.20
Your down payment is the seller’s equity. You take over the $362,173 balance, so the rest of the $282,500 price is paid at closing. A second mortgage can cover part of it. $12,913.20 is due at closing. Not a Closing Disclosure.