Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$242,377Cash toward the purchase price.
Closing costs + prepaids$10,307Not just lender fees.
Before credits & paid funds$252,684The complete starting cash picture.
Estimated remaining funds due at closing
$252,684No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$242,376.73
Your down payment$242,376.73
Closing costs + prepaids$10,306.78
Total buyer cash needed$252,683.51
Remaining funds due$252,683.51
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.00
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)$434.25
Initial HOA (3 months)$111.00
Prepaid interest, first (2 days)$37.53
Fees + prepaids$10,306.78
Your down payment is the seller’s equity. You take over the $107,523 balance, so the rest of the $349,900 price is paid at closing. A second mortgage can cover part of it. $252,683.51 is due at closing. Uses and sources reconcile at $360,206.78 each. Not a Closing Disclosure.