Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$14,094Not just lender fees.
Before credits & paid funds$14,094The complete starting cash picture.
Estimated remaining funds due at closing
$14,094No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$26,167.94
Your down payment$0.00
Closing costs + prepaids$14,093.99
Total buyer cash needed$14,093.99
Remaining funds due$14,093.99
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
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)$706.00
Initial HOA (3 months)$315.00
Prepaid interest, first (31 days)$2,597.99
Fees + prepaids$14,093.99
Your down payment is the seller’s equity. You take over the $451,168 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $14,093.99 is due at closing. Not a Closing Disclosure.