Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$124,531Cash toward the purchase price.
Closing costs + prepaids$10,030Not just lender fees.
Before credits & paid funds$134,561The complete starting cash picture.
Estimated remaining funds due at closing
$134,561No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$124,530.89
Your down payment$124,530.89
Closing costs + prepaids$10,030.33
Total buyer cash needed$134,561.22
Remaining funds due$134,561.22
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,460.00
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)$295.25
Initial HOA (3 months)$975.00
Prepaid interest, first (6 days)$75.08
Fees + prepaids$10,030.33
Your down payment is the seller’s equity. You take over the $121,469 balance, so the rest of the $246,000 price is paid at closing. A second mortgage can cover part of it. $134,561.22 is due at closing. Uses and sources reconcile at $256,030.33 each. Not a Closing Disclosure.