Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$118,653Cash toward the purchase price.
Closing costs + prepaids$12,814Not just lender fees.
Before credits & paid funds$131,467The complete starting cash picture.
Estimated remaining funds due at closing
$131,467No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$118,652.79
Your down payment$118,652.79
Closing costs + prepaids$12,813.87
Total buyer cash needed$131,466.66
Remaining funds due$131,466.66
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,490.00
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)$1,540.25
Initial HOA (3 months)$860.01
Prepaid interest, first (27 days)$698.61
Fees + prepaids$12,813.87
Your down payment is the seller’s equity. You take over the $230,347 balance, so the rest of the $349,000 price is paid at closing. A second mortgage can cover part of it. $131,466.66 is due at closing. Uses and sources reconcile at $361,813.87 each. Not a Closing Disclosure.