Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$237,599Cash toward the purchase price.
Closing costs + prepaids$10,442Not just lender fees.
Before credits & paid funds$248,040The complete starting cash picture.
Estimated remaining funds due at closing
$248,040No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$237,598.74
Your down payment$237,598.74
Closing costs + prepaids$10,441.66
Total buyer cash needed$248,040.40
Remaining funds due$248,040.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,599.00
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)$422.75
Initial HOA (3 months)$1,155.00
Prepaid interest, first (23 days)$39.91
Fees + prepaids$10,441.66
Your down payment is the seller’s equity. You take over the $22,301 balance, so the rest of the $259,900 price is paid at closing. A second mortgage can cover part of it. $248,040.40 is due at closing. Uses and sources reconcile at $270,341.66 each. Not a Closing Disclosure.