Follow the dollars · Assumption only
A complete cash picture for Dec 15, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$14,401Not just lender fees.
Before credits & paid funds$14,401The complete starting cash picture.
Estimated remaining funds due at closing
$14,401No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$22,515.78
Your down payment$0.00
Closing costs + prepaids$14,401.42
Total buyer cash needed$14,401.42
Remaining funds due$14,401.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,394.70
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$799.25
Initial HOA (3 months)$84.99
Prepaid interest, first (17 days)$647.48
Fees + prepaids$14,401.42
Your down payment is the seller’s equity. You take over the $661,986 balance, so the rest of the $639,470 price is paid at closing. A second mortgage can cover part of it. $14,401.42 is due at closing. Not a Closing Disclosure.