Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$90,100Cash toward the purchase price.
Closing costs + prepaids$11,409Not just lender fees.
Before credits & paid funds$101,509The complete starting cash picture.
Estimated remaining funds due at closing
$101,509No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$90,099.94
Your down payment$90,099.94
Closing costs + prepaids$11,408.61
Total buyer cash needed$101,508.54
Remaining funds due$101,508.54
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
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)$634.75
Initial HOA (3 months)$399.00
Prepaid interest, first (26 days)$549.86
Fees + prepaids$11,408.61
Your down payment is the seller’s equity. You take over the $269,900 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $101,508.54 is due at closing. Uses and sources reconcile at $371,408.61 each. Not a Closing Disclosure.