Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$207,815Cash toward the purchase price.
Closing costs + prepaids$10,650Not just lender fees.
Before credits & paid funds$218,465The complete starting cash picture.
Estimated remaining funds due at closing
$218,465No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$207,814.67
Your down payment$207,814.67
Closing costs + prepaids$10,650.06
Total buyer cash needed$218,464.73
Remaining funds due$218,464.73
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,150.00
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)$510.50
Initial HOA (3 months)$411.00
Prepaid interest, first (28 days)$353.56
Fees + prepaids$10,650.06
Your down payment is the seller’s equity. You take over the $107,185 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $218,464.73 is due at closing. Uses and sources reconcile at $325,650.06 each. Not a Closing Disclosure.