Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$57,217Cash toward the purchase price.
Closing costs + prepaids$10,922Not just lender fees.
Before credits & paid funds$68,139The complete starting cash picture.
Estimated remaining funds due at closing
$68,139No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$57,217.39
Your down payment$57,217.39
Closing costs + prepaids$10,921.96
Total buyer cash needed$68,139.35
Remaining funds due$68,139.35
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,749.00
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)$577.25
Initial HOA (3 months)$450.00
Prepaid interest, first (31 days)$920.71
Fees + prepaids$10,921.96
Your down payment is the seller’s equity. You take over the $217,683 balance, so the rest of the $274,900 price is paid at closing. A second mortgage can cover part of it. $68,139.35 is due at closing. Uses and sources reconcile at $285,821.96 each. Not a Closing Disclosure.