Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$86,370Cash toward the purchase price.
Closing costs + prepaids$17,233Not just lender fees.
Before credits & paid funds$103,603The complete starting cash picture.
Estimated remaining funds due at closing
$103,603No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$86,370.30
Your down payment$86,370.30
Closing costs + prepaids$17,232.96
Total buyer cash needed$103,603.26
Remaining funds due$103,603.26
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,990.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,497.50
Initial HOA (3 months)$1,050.00
Prepaid interest, first (31 days)$2,220.46
Fees + prepaids$17,232.96
Your down payment is the seller’s equity. You take over the $512,630 balance, so the rest of the $599,000 price is paid at closing. A second mortgage can cover part of it. $103,603.26 is due at closing. Uses and sources reconcile at $616,232.96 each. Not a Closing Disclosure.