Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$79,455Cash toward the purchase price.
Closing costs + prepaids$10,404Not just lender fees.
Before credits & paid funds$89,859The complete starting cash picture.
Estimated remaining funds due at closing
$89,859No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$79,455.11
Your down payment$79,455.11
Closing costs + prepaids$10,403.98
Total buyer cash needed$89,859.09
Remaining funds due$89,859.09
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)$342.00
Initial HOA (3 months)$840.00
Prepaid interest, first (6 days)$146.98
Fees + prepaids$10,403.98
Your down payment is the seller’s equity. You take over the $205,545 balance, so the rest of the $285,000 price is paid at closing. A second mortgage can cover part of it. $89,859.09 is due at closing. Uses and sources reconcile at $295,403.98 each. Not a Closing Disclosure.