Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$11,009Not just lender fees.
Before credits & paid funds$11,009The complete starting cash picture.
Estimated remaining funds due at closing
$11,009No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$28,133.40
Your down payment$0.00
Closing costs + prepaids$11,008.71
Total buyer cash needed$11,008.71
Remaining funds due$11,008.71
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,595.00
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)$431.50
Initial HOA (3 months)$120.00
Prepaid interest, first (12 days)$637.21
Fees + prepaids$11,008.71
Your down payment is the seller’s equity. You take over the $387,633 balance, so the rest of the $359,500 price is paid at closing. A second mortgage can cover part of it. $11,008.71 is due at closing. Not a Closing Disclosure.