Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$131,950Cash toward the purchase price.
Closing costs + prepaids$10,663Not just lender fees.
Before credits & paid funds$142,613The complete starting cash picture.
Estimated remaining funds due at closing
$142,613No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$131,949.76
Your down payment$131,949.76
Closing costs + prepaids$10,662.81
Total buyer cash needed$142,612.57
Remaining funds due$142,612.57
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,875.00
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)$264.50
Initial HOA (3 months)$858.00
Prepaid interest, first (28 days)$440.31
Fees + prepaids$10,662.81
Your down payment is the seller’s equity. You take over the $155,550 balance, so the rest of the $287,500 price is paid at closing. A second mortgage can cover part of it. $142,612.57 is due at closing. Uses and sources reconcile at $298,162.81 each. Not a Closing Disclosure.