Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$761Cash toward the purchase price.
Closing costs + prepaids$10,791Not just lender fees.
Before credits & paid funds$11,552The complete starting cash picture.
Estimated remaining funds due at closing
$11,552No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$760.88
Your down payment$760.88
Closing costs + prepaids$10,790.66
Total buyer cash needed$11,551.54
Remaining funds due$11,551.54
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,925.00
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)$355.75
Initial HOA (3 months)$285.00
Prepaid interest, first (30 days)$999.91
Fees + prepaids$10,790.66
Your down payment is the seller’s equity. You take over the $291,739 balance, so the rest of the $292,500 price is paid at closing. A second mortgage can cover part of it. $11,551.54 is due at closing. Uses and sources reconcile at $303,290.66 each. Not a Closing Disclosure.