Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$161,645Cash toward the purchase price.
Closing costs + prepaids$13,680Not just lender fees.
Before credits & paid funds$175,325The complete starting cash picture.
Estimated remaining funds due at closing
$175,325No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$161,645.30
Your down payment$161,645.30
Closing costs + prepaids$13,680.12
Total buyer cash needed$175,325.42
Remaining funds due$175,325.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,700.00
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)$1,175.00
Initial HOA (3 months)$585.00
Prepaid interest, first (28 days)$745.12
Fees + prepaids$13,680.12
Your down payment is the seller’s equity. You take over the $308,355 balance, so the rest of the $470,000 price is paid at closing. A second mortgage can cover part of it. $175,325.42 is due at closing. Uses and sources reconcile at $483,680.12 each. Not a Closing Disclosure.