Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$160,300Cash toward the purchase price.
Closing costs + prepaids$11,398Not just lender fees.
Before credits & paid funds$171,698The complete starting cash picture.
Estimated remaining funds due at closing
$171,698No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$160,299.92
Your down payment$160,299.92
Closing costs + prepaids$11,397.91
Total buyer cash needed$171,697.83
Remaining funds due$171,697.83
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,299.00
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)$356.75
Initial HOA (3 months)$495.00
Prepaid interest, first (1 days)$22.16
Fees + prepaids$11,397.91
Your down payment is the seller’s equity. You take over the $269,600 balance, so the rest of the $429,900 price is paid at closing. A second mortgage can cover part of it. $171,697.83 is due at closing. Uses and sources reconcile at $441,297.91 each. Not a Closing Disclosure.