Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$205,107Cash toward the purchase price.
Closing costs + prepaids$12,125Not just lender fees.
Before credits & paid funds$217,232The complete starting cash picture.
Estimated remaining funds due at closing
$217,232No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$205,106.89
Your down payment$205,106.89
Closing costs + prepaids$12,125.17
Total buyer cash needed$217,232.06
Remaining funds due$217,232.06
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,999.00
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)$402.00
Initial HOA (3 months)$225.99
Prepaid interest, first (1 days)$23.18
Fees + prepaids$12,125.17
Your down payment is the seller’s equity. You take over the $294,793 balance, so the rest of the $499,900 price is paid at closing. A second mortgage can cover part of it. $217,232.06 is due at closing. Uses and sources reconcile at $512,025.17 each. Not a Closing Disclosure.