Follow the dollars · Assumption only
A complete cash picture for Dec 12, 2026
Your down payment$101,006Cash toward the purchase price.
Closing costs + prepaids$9,466Not just lender fees.
Before credits & paid funds$110,472The complete starting cash picture.
Estimated remaining funds due at closing
$110,472No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$101,006.16
Your down payment$101,006.16
Closing costs + prepaids$9,466.30
Total buyer cash needed$110,472.46
Remaining funds due$110,472.46
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,850.00
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)$108.00
Prepaid interest, first (20 days)$283.30
Fees + prepaids$9,466.30
Your down payment is the seller’s equity. You take over the $183,994 balance, so the rest of the $285,000 price is paid at closing. A second mortgage can cover part of it. $110,472.46 is due at closing. Uses and sources reconcile at $294,466.30 each. Not a Closing Disclosure.