Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$25,117Cash toward the purchase price.
Closing costs + prepaids$9,390Not just lender fees.
Before credits & paid funds$34,507The complete starting cash picture.
Estimated remaining funds due at closing
$34,507No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$25,117.13
Your down payment$25,117.13
Closing costs + prepaids$9,390.24
Total buyer cash needed$34,507.36
Remaining funds due$34,507.36
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,059.99
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)$92.00
Initial HOA (3 months)$151.26
Prepaid interest, first (26 days)$861.99
Fees + prepaids$9,390.24
Your down payment is the seller’s equity. You take over the $180,882 balance, so the rest of the $205,999 price is paid at closing. A second mortgage can cover part of it. $34,507.36 is due at closing. Uses and sources reconcile at $215,389.24 each. Not a Closing Disclosure.