Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$93,896Cash toward the purchase price.
Closing costs + prepaids$10,227Not just lender fees.
Before credits & paid funds$104,122The complete starting cash picture.
Estimated remaining funds due at closing
$104,122No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$93,895.70
Your down payment$93,895.70
Closing costs + prepaids$10,226.74
Total buyer cash needed$104,122.44
Remaining funds due$104,122.44
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,900.00
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)$317.75
Prepaid interest, first (24 days)$783.99
Fees + prepaids$10,226.74
Your down payment is the seller’s equity. You take over the $196,104 balance, so the rest of the $290,000 price is paid at closing. A second mortgage can cover part of it. $104,122.44 is due at closing. Uses and sources reconcile at $300,226.74 each. Not a Closing Disclosure.