Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$95,214Cash toward the purchase price.
Closing costs + prepaids$13,559Not just lender fees.
Before credits & paid funds$108,773The complete starting cash picture.
Estimated remaining funds due at closing
$108,773No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$95,213.77
Your down payment$95,213.77
Closing costs + prepaids$13,558.97
Total buyer cash needed$108,772.74
Remaining funds due$108,772.74
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,600.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,150.00
Initial HOA (3 months)$600.00
Prepaid interest, first (24 days)$733.97
Fees + prepaids$13,558.97
Your down payment is the seller’s equity. You take over the $364,786 balance, so the rest of the $460,000 price is paid at closing. A second mortgage can cover part of it. $108,772.74 is due at closing. Uses and sources reconcile at $473,558.97 each. Not a Closing Disclosure.