Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$126,315Cash toward the purchase price.
Closing costs + prepaids$11,089Not just lender fees.
Before credits & paid funds$137,404The complete starting cash picture.
Estimated remaining funds due at closing
$137,404No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$126,315.14
Your down payment$126,315.14
Closing costs + prepaids$11,089.16
Total buyer cash needed$137,404.30
Remaining funds due$137,404.30
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,650.00
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)$464.00
Initial HOA (3 months)$252.00
Prepaid interest, first (26 days)$498.16
Fees + prepaids$11,089.16
Your down payment is the seller’s equity. You take over the $238,685 balance, so the rest of the $365,000 price is paid at closing. A second mortgage can cover part of it. $137,404.30 is due at closing. Uses and sources reconcile at $376,089.16 each. Not a Closing Disclosure.