Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$52,781Cash toward the purchase price.
Closing costs + prepaids$10,358Not just lender fees.
Before credits & paid funds$63,138The complete starting cash picture.
Estimated remaining funds due at closing
$63,138No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$52,780.98
Your down payment$52,780.98
Closing costs + prepaids$10,357.50
Total buyer cash needed$63,138.48
Remaining funds due$63,138.48
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,000.00
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)$380.75
Initial HOA (3 months)$195.00
Prepaid interest, first (30 days)$556.75
Fees + prepaids$10,357.50
Your down payment is the seller’s equity. You take over the $247,219 balance, so the rest of the $300,000 price is paid at closing. A second mortgage can cover part of it. $63,138.48 is due at closing. Uses and sources reconcile at $310,357.50 each. Not a Closing Disclosure.