Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$9,334Not just lender fees.
Before credits & paid funds$9,334The complete starting cash picture.
Estimated remaining funds due at closing
$9,334No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$84,783.97
Your down payment$0.00
Closing costs + prepaids$9,334.44
Total buyer cash needed$9,334.44
Remaining funds due$9,334.44
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,650.00
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)$80.50
Prepaid interest, first (31 days)$1,378.94
Fees + prepaids$9,334.44
Your down payment is the seller’s equity. You take over the $249,784 balance, so the rest of the $165,000 price is paid at closing. A second mortgage can cover part of it. $9,334.44 is due at closing. Not a Closing Disclosure.