Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$163,413Cash toward the purchase price.
Closing costs + prepaids$10,898Not just lender fees.
Before credits & paid funds$174,310The complete starting cash picture.
Estimated remaining funds due at closing
$174,310No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$163,412.77
Your down payment$163,412.77
Closing costs + prepaids$10,897.65
Total buyer cash needed$174,310.42
Remaining funds due$174,310.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,400.00
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)$387.00
Initial HOA (3 months)$354.00
Prepaid interest, first (27 days)$531.65
Fees + prepaids$10,897.65
Your down payment is the seller’s equity. You take over the $176,587 balance, so the rest of the $340,000 price is paid at closing. A second mortgage can cover part of it. $174,310.42 is due at closing. Uses and sources reconcile at $350,897.65 each. Not a Closing Disclosure.