Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$95Cash toward the purchase price.
Closing costs + prepaids$11,103Not just lender fees.
Before credits & paid funds$11,197The complete starting cash picture.
Estimated remaining funds due at closing
$11,197No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$94.60
Your down payment$94.60
Closing costs + prepaids$11,102.74
Total buyer cash needed$11,197.34
Remaining funds due$11,197.34
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,100.00
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)$231.50
Initial HOA (3 months)$75.00
Prepaid interest, first (24 days)$1,471.24
Fees + prepaids$11,102.74
Your down payment is the seller’s equity. You take over the $309,905 balance, so the rest of the $310,000 price is paid at closing. A second mortgage can cover part of it. $11,197.34 is due at closing. Uses and sources reconcile at $321,102.74 each. Not a Closing Disclosure.