Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$262,611Cash toward the purchase price.
Closing costs + prepaids$11,087Not just lender fees.
Before credits & paid funds$273,697The complete starting cash picture.
Estimated remaining funds due at closing
$273,697No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$262,610.75
Your down payment$262,610.75
Closing costs + prepaids$11,086.60
Total buyer cash needed$273,697.35
Remaining funds due$273,697.35
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,399.00
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)$576.75
Initial HOA (3 months)$873.00
Prepaid interest, first (1 days)$12.85
Fees + prepaids$11,086.60
Your down payment is the seller’s equity. You take over the $77,289 balance, so the rest of the $339,900 price is paid at closing. A second mortgage can cover part of it. $273,697.35 is due at closing. Uses and sources reconcile at $350,986.60 each. Not a Closing Disclosure.