Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$115,047Cash toward the purchase price.
Closing costs + prepaids$15,365Not just lender fees.
Before credits & paid funds$130,412The complete starting cash picture.
Estimated remaining funds due at closing
$130,412No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$115,046.83
Your down payment$115,046.83
Closing costs + prepaids$15,365.24
Total buyer cash needed$130,412.07
Remaining funds due$130,412.07
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,649.00
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)$585.50
Initial HOA (3 months)$264.00
Prepaid interest, first (31 days)$2,391.74
Fees + prepaids$15,365.24
Your down payment is the seller’s equity. You take over the $449,853 balance, so the rest of the $564,900 price is paid at closing. A second mortgage can cover part of it. $130,412.07 is due at closing. Uses and sources reconcile at $580,265.24 each. Not a Closing Disclosure.