Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$58,889Cash toward the purchase price.
Closing costs + prepaids$9,866Not just lender fees.
Before credits & paid funds$68,756The complete starting cash picture.
Estimated remaining funds due at closing
$68,756No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$58,889.22
Your down payment$58,889.22
Closing costs + prepaids$9,866.47
Total buyer cash needed$68,755.69
Remaining funds due$68,755.69
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,500.00
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)$537.00
Initial HOA (3 months)$189.00
Prepaid interest, first (23 days)$415.47
Fees + prepaids$9,866.47
Your down payment is the seller’s equity. You take over the $191,111 balance, so the rest of the $250,000 price is paid at closing. A second mortgage can cover part of it. $68,755.69 is due at closing. Uses and sources reconcile at $259,866.47 each. Not a Closing Disclosure.