Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$232,465Cash toward the purchase price.
Closing costs + prepaids$12,385Not just lender fees.
Before credits & paid funds$244,850The complete starting cash picture.
Estimated remaining funds due at closing
$244,850No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$232,464.61
Your down payment$232,464.61
Closing costs + prepaids$12,384.99
Total buyer cash needed$244,849.60
Remaining funds due$244,849.60
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,247.00
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)$442.25
Initial HOA (3 months)$198.00
Prepaid interest, first (1 days)$22.74
Fees + prepaids$12,384.99
Your down payment is the seller’s equity. You take over the $292,235 balance, so the rest of the $524,700 price is paid at closing. A second mortgage can cover part of it. $244,849.60 is due at closing. Uses and sources reconcile at $537,084.99 each. Not a Closing Disclosure.