Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$26,138Cash toward the purchase price.
Closing costs + prepaids$9,955Not just lender fees.
Before credits & paid funds$36,094The complete starting cash picture.
Estimated remaining funds due at closing
$36,094No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$26,138.43
Your down payment$26,138.43
Closing costs + prepaids$9,955.25
Total buyer cash needed$36,093.68
Remaining funds due$36,093.68
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,049.99
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)$399.50
Initial HOA (3 months)$201.00
Prepaid interest, first (2 days)$79.76
Fees + prepaids$9,955.25
Your down payment is the seller’s equity. You take over the $278,861 balance, so the rest of the $304,999 price is paid at closing. A second mortgage can cover part of it. $36,093.68 is due at closing. Uses and sources reconcile at $314,954.25 each. Not a Closing Disclosure.