Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$237,742Cash toward the purchase price.
Closing costs + prepaids$14,286Not just lender fees.
Before credits & paid funds$252,028The complete starting cash picture.
Estimated remaining funds due at closing
$252,028No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$237,742.23
Your down payment$237,742.23
Closing costs + prepaids$14,286.00
Total buyer cash needed$252,028.23
Remaining funds due$252,028.23
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,790.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$652.75
Initial HOA (3 months)$460.50
Prepaid interest, first (19 days)$907.75
Fees + prepaids$14,286.00
Your down payment is the seller’s equity. You take over the $341,258 balance, so the rest of the $579,000 price is paid at closing. A second mortgage can cover part of it. $252,028.23 is due at closing. Uses and sources reconcile at $593,286.00 each. Not a Closing Disclosure.