Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$268,780Cash toward the purchase price.
Closing costs + prepaids$11,087Not just lender fees.
Before credits & paid funds$279,867The complete starting cash picture.
Estimated remaining funds due at closing
$279,867No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$268,780.09
Your down payment$268,780.09
Closing costs + prepaids$11,086.99
Total buyer cash needed$279,867.08
Remaining funds due$279,867.08
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,000.00
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)$1,677.00
Initial HOA (3 months)$45.51
Prepaid interest, first (23 days)$139.48
Fees + prepaids$11,086.99
Your down payment is the seller’s equity. You take over the $31,220 balance, so the rest of the $300,000 price is paid at closing. A second mortgage can cover part of it. $279,867.08 is due at closing. Uses and sources reconcile at $311,086.99 each. Not a Closing Disclosure.