Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$135,944Cash toward the purchase price.
Closing costs + prepaids$14,889Not just lender fees.
Before credits & paid funds$150,833The complete starting cash picture.
Estimated remaining funds due at closing
$150,833No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$135,943.93
Your down payment$135,943.93
Closing costs + prepaids$14,889.16
Total buyer cash needed$150,833.09
Remaining funds due$150,833.09
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,250.00
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)$519.75
Initial HOA (3 months)$186.00
Prepaid interest, first (31 days)$2,458.41
Fees + prepaids$14,889.16
Your down payment is the seller’s equity. You take over the $389,056 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $150,833.09 is due at closing. Uses and sources reconcile at $539,889.16 each. Not a Closing Disclosure.