Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$234,048Cash toward the purchase price.
Closing costs + prepaids$12,091Not just lender fees.
Before credits & paid funds$246,139The complete starting cash picture.
Estimated remaining funds due at closing
$246,139No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$234,048.43
Your down payment$234,048.43
Closing costs + prepaids$12,091.04
Total buyer cash needed$246,139.47
Remaining funds due$246,139.47
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,300.00
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)$683.00
Initial HOA (3 months)$294.00
Prepaid interest, first (26 days)$589.04
Fees + prepaids$12,091.04
Your down payment is the seller’s equity. You take over the $195,952 balance, so the rest of the $430,000 price is paid at closing. A second mortgage can cover part of it. $246,139.47 is due at closing. Uses and sources reconcile at $442,091.04 each. Not a Closing Disclosure.