Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$87,293Cash toward the purchase price.
Closing costs + prepaids$14,961Not just lender fees.
Before credits & paid funds$102,254The complete starting cash picture.
Estimated remaining funds due at closing
$102,254No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$87,293.09
Your down payment$87,293.09
Closing costs + prepaids$14,960.59
Total buyer cash needed$102,253.69
Remaining funds due$102,253.69
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,750.00
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)$1,699.50
Initial HOA (3 months)$549.00
Prepaid interest, first (28 days)$1,487.09
Fees + prepaids$14,960.59
Your down payment is the seller’s equity. You take over the $387,707 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $102,253.69 is due at closing. Uses and sources reconcile at $489,960.59 each. Not a Closing Disclosure.