Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$17,861Cash toward the purchase price.
Closing costs + prepaids$11,837Not just lender fees.
Before credits & paid funds$29,698The complete starting cash picture.
Estimated remaining funds due at closing
$29,698No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$17,861.12
Your down payment$17,861.12
Closing costs + prepaids$11,837.01
Total buyer cash needed$29,698.13
Remaining funds due$29,698.13
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,850.00
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)$920.25
Initial HOA (3 months)$426.00
Prepaid interest, first (26 days)$1,415.76
Fees + prepaids$11,837.01
Your down payment is the seller’s equity. You take over the $267,139 balance, so the rest of the $285,000 price is paid at closing. A second mortgage can cover part of it. $29,698.13 is due at closing. Uses and sources reconcile at $296,837.01 each. Not a Closing Disclosure.