Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$191,923Cash toward the purchase price.
Closing costs + prepaids$10,151Not just lender fees.
Before credits & paid funds$202,074The complete starting cash picture.
Estimated remaining funds due at closing
$202,074No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$191,923.23
Your down payment$191,923.23
Closing costs + prepaids$10,150.51
Total buyer cash needed$202,073.74
Remaining funds due$202,073.74
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,899.00
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)$551.50
Initial HOA (3 months)$138.00
Prepaid interest, first (31 days)$337.01
Fees + prepaids$10,150.51
Your down payment is the seller’s equity. You take over the $97,977 balance, so the rest of the $289,900 price is paid at closing. A second mortgage can cover part of it. $202,073.74 is due at closing. Uses and sources reconcile at $300,050.51 each. Not a Closing Disclosure.