Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$2,163Cash toward the purchase price.
Closing costs + prepaids$11,906Not just lender fees.
Before credits & paid funds$14,069The complete starting cash picture.
Estimated remaining funds due at closing
$14,069No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$2,163.13
Your down payment$2,163.13
Closing costs + prepaids$11,906.07
Total buyer cash needed$14,069.20
Remaining funds due$14,069.20
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,230.00
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)$353.00
Initial HOA (3 months)$756.00
Prepaid interest, first (22 days)$1,342.07
Fees + prepaids$11,906.07
Your down payment is the seller’s equity. You take over the $320,837 balance, so the rest of the $323,000 price is paid at closing. A second mortgage can cover part of it. $14,069.20 is due at closing. Uses and sources reconcile at $334,906.07 each. Not a Closing Disclosure.