Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$223,649Cash toward the purchase price.
Closing costs + prepaids$14,834Not just lender fees.
Before credits & paid funds$238,483The complete starting cash picture.
Estimated remaining funds due at closing
$238,483No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$223,649.11
Your down payment$223,649.11
Closing costs + prepaids$14,833.61
Total buyer cash needed$238,482.73
Remaining funds due$238,482.73
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,490.00
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)$1,372.50
Initial HOA (3 months)$363.00
Prepaid interest, first (28 days)$1,133.11
Fees + prepaids$14,833.61
Your down payment is the seller’s equity. You take over the $325,351 balance, so the rest of the $549,000 price is paid at closing. A second mortgage can cover part of it. $238,482.73 is due at closing. Uses and sources reconcile at $563,833.61 each. Not a Closing Disclosure.