Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$214,749Cash toward the purchase price.
Closing costs + prepaids$9,807Not just lender fees.
Before credits & paid funds$224,556The complete starting cash picture.
Estimated remaining funds due at closing
$224,556No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$214,749.13
Your down payment$214,749.13
Closing costs + prepaids$9,807.05
Total buyer cash needed$224,556.18
Remaining funds due$224,556.18
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,250.00
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)$270.00
Initial HOA (3 months)$1,050.00
Prepaid interest, first (6 days)$12.05
Fees + prepaids$9,807.05
Your down payment is the seller’s equity. You take over the $10,251 balance, so the rest of the $225,000 price is paid at closing. A second mortgage can cover part of it. $224,556.18 is due at closing. Uses and sources reconcile at $234,807.05 each. Not a Closing Disclosure.