Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$20,945Cash toward the purchase price.
Closing costs + prepaids$10,119Not just lender fees.
Before credits & paid funds$31,064The complete starting cash picture.
Estimated remaining funds due at closing
$31,064No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$20,944.89
Your down payment$20,944.89
Closing costs + prepaids$10,118.94
Total buyer cash needed$31,063.83
Remaining funds due$31,063.83
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,450.00
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)$593.25
Initial HOA (3 months)$276.00
Prepaid interest, first (31 days)$574.69
Fees + prepaids$10,118.94
Your down payment is the seller’s equity. You take over the $224,055 balance, so the rest of the $245,000 price is paid at closing. A second mortgage can cover part of it. $31,063.83 is due at closing. Uses and sources reconcile at $255,118.94 each. Not a Closing Disclosure.