Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$66,219Cash toward the purchase price.
Closing costs + prepaids$11,252Not just lender fees.
Before credits & paid funds$77,471The complete starting cash picture.
Estimated remaining funds due at closing
$77,471No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$66,218.73
Your down payment$66,218.73
Closing costs + prepaids$11,252.10
Total buyer cash needed$77,470.84
Remaining funds due$77,470.84
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,850.00
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)$520.25
Initial HOA (3 months)$1,131.00
Prepaid interest, first (31 days)$525.85
Fees + prepaids$11,252.10
Your down payment is the seller’s equity. You take over the $218,781 balance, so the rest of the $285,000 price is paid at closing. A second mortgage can cover part of it. $77,470.84 is due at closing. Uses and sources reconcile at $296,252.10 each. Not a Closing Disclosure.