Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,485Not just lender fees.
Before credits & paid funds$12,485The complete starting cash picture.
Estimated remaining funds due at closing
$12,485No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$92,244.80
Your down payment$0.00
Closing costs + prepaids$12,484.59
Total buyer cash needed$12,484.59
Remaining funds due$12,484.59
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,020.00
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)$1,746.75
Initial HOA (3 months)$726.00
Prepaid interest, first (31 days)$1,766.84
Fees + prepaids$12,484.59
Your down payment is the seller’s equity. You take over the $294,245 balance, so the rest of the $202,000 price is paid at closing. A second mortgage can cover part of it. $12,484.59 is due at closing. Not a Closing Disclosure.