Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$141,642Cash toward the purchase price.
Closing costs + prepaids$10,014Not just lender fees.
Before credits & paid funds$151,656The complete starting cash picture.
Estimated remaining funds due at closing
$151,656No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$141,642.38
Your down payment$141,642.38
Closing costs + prepaids$10,013.91
Total buyer cash needed$151,656.29
Remaining funds due$151,656.29
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,540.00
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)$374.50
Initial HOA (3 months)$300.00
Prepaid interest, first (30 days)$574.41
Fees + prepaids$10,013.91
Your down payment is the seller’s equity. You take over the $112,358 balance, so the rest of the $254,000 price is paid at closing. A second mortgage can cover part of it. $151,656.29 is due at closing. Uses and sources reconcile at $264,013.91 each. Not a Closing Disclosure.