Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$92,396Cash toward the purchase price.
Closing costs + prepaids$12,966Not just lender fees.
Before credits & paid funds$105,363The complete starting cash picture.
Estimated remaining funds due at closing
$105,363No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$92,396.47
Your down payment$92,396.47
Closing costs + prepaids$12,966.39
Total buyer cash needed$105,362.86
Remaining funds due$105,362.86
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,750.00
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)$663.50
Initial HOA (3 months)$363.00
Prepaid interest, first (22 days)$714.89
Fees + prepaids$12,966.39
Your down payment is the seller’s equity. You take over the $382,604 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $105,362.86 is due at closing. Uses and sources reconcile at $487,966.39 each. Not a Closing Disclosure.