Follow the dollars · Assumption only
A complete cash picture for Dec 12, 2026
Your down payment$186,282Cash toward the purchase price.
Closing costs + prepaids$10,760Not just lender fees.
Before credits & paid funds$197,042The complete starting cash picture.
Estimated remaining funds due at closing
$197,042No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$186,282.33
Your down payment$186,282.33
Closing costs + prepaids$10,760.11
Total buyer cash needed$197,042.44
Remaining funds due$197,042.44
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,550.00
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)$290.50
Initial HOA (3 months)$396.00
Prepaid interest, first (20 days)$298.61
Fees + prepaids$10,760.11
Your down payment is the seller’s equity. You take over the $168,718 balance, so the rest of the $355,000 price is paid at closing. A second mortgage can cover part of it. $197,042.44 is due at closing. Uses and sources reconcile at $365,760.11 each. Not a Closing Disclosure.