Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$205,265Cash toward the purchase price.
Closing costs + prepaids$11,923Not just lender fees.
Before credits & paid funds$217,189The complete starting cash picture.
Estimated remaining funds due at closing
$217,189No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$205,265.30
Your down payment$205,265.30
Closing costs + prepaids$11,923.49
Total buyer cash needed$217,188.79
Remaining funds due$217,188.79
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,399.99
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)$633.50
Initial HOA (3 months)$150.00
Prepaid interest, first (26 days)$515.00
Fees + prepaids$11,923.49
Your down payment is the seller’s equity. You take over the $234,734 balance, so the rest of the $439,999 price is paid at closing. A second mortgage can cover part of it. $217,188.79 is due at closing. Uses and sources reconcile at $451,922.49 each. Not a Closing Disclosure.