Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$140,357Cash toward the purchase price.
Closing costs + prepaids$10,899Not just lender fees.
Before credits & paid funds$151,256The complete starting cash picture.
Estimated remaining funds due at closing
$151,256No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$140,356.93
Your down payment$140,356.93
Closing costs + prepaids$10,899.19
Total buyer cash needed$151,256.12
Remaining funds due$151,256.12
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,399.00
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)$145.75
Initial HOA (3 months)$1,704.00
Prepaid interest, first (24 days)$425.44
Fees + prepaids$10,899.19
Your down payment is the seller’s equity. You take over the $99,543 balance, so the rest of the $239,900 price is paid at closing. A second mortgage can cover part of it. $151,256.12 is due at closing. Uses and sources reconcile at $250,799.19 each. Not a Closing Disclosure.