Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$13,229Not just lender fees.
Before credits & paid funds$13,229The complete starting cash picture.
Estimated remaining funds due at closing
$13,229No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$36,785.18
Your down payment$0.00
Closing costs + prepaids$13,229.49
Total buyer cash needed$13,229.49
Remaining funds due$13,229.49
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,200.00
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)$887.75
Initial HOA (3 months)$420.99
Prepaid interest, first (18 days)$1,495.75
Fees + prepaids$13,229.49
Your down payment is the seller’s equity. You take over the $456,785 balance, so the rest of the $420,000 price is paid at closing. A second mortgage can cover part of it. $13,229.49 is due at closing. Not a Closing Disclosure.