Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$236,761Cash toward the purchase price.
Closing costs + prepaids$11,015Not just lender fees.
Before credits & paid funds$247,776The complete starting cash picture.
Estimated remaining funds due at closing
$247,776No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$236,761.34
Your down payment$236,761.34
Closing costs + prepaids$11,014.67
Total buyer cash needed$247,776.00
Remaining funds due$247,776.00
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,450.00
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)$364.75
Initial HOA (3 months)$960.00
Prepaid interest, first (1 days)$14.92
Fees + prepaids$11,014.67
Your down payment is the seller’s equity. You take over the $108,239 balance, so the rest of the $345,000 price is paid at closing. A second mortgage can cover part of it. $247,776.00 is due at closing. Uses and sources reconcile at $356,014.67 each. Not a Closing Disclosure.