Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$41,187Cash toward the purchase price.
Closing costs + prepaids$10,027Not just lender fees.
Before credits & paid funds$51,214The complete starting cash picture.
Estimated remaining funds due at closing
$51,214No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$41,187.46
Your down payment$41,187.46
Closing costs + prepaids$10,027.00
Total buyer cash needed$51,214.46
Remaining funds due$51,214.46
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,400.00
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)$121.50
Initial HOA (3 months)$654.00
Prepaid interest, first (18 days)$626.50
Fees + prepaids$10,027.00
Your down payment is the seller’s equity. You take over the $198,813 balance, so the rest of the $240,000 price is paid at closing. A second mortgage can cover part of it. $51,214.46 is due at closing. Uses and sources reconcile at $250,027.00 each. Not a Closing Disclosure.