Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$107,267Cash toward the purchase price.
Closing costs + prepaids$11,025Not just lender fees.
Before credits & paid funds$118,292The complete starting cash picture.
Estimated remaining funds due at closing
$118,292No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$107,266.82
Your down payment$107,266.82
Closing costs + prepaids$11,025.29
Total buyer cash needed$118,292.11
Remaining funds due$118,292.11
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.00
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)$467.00
Initial HOA (3 months)$240.00
Prepaid interest, first (30 days)$594.29
Fees + prepaids$11,025.29
Your down payment is the seller’s equity. You take over the $242,633 balance, so the rest of the $349,900 price is paid at closing. A second mortgage can cover part of it. $118,292.11 is due at closing. Uses and sources reconcile at $360,925.29 each. Not a Closing Disclosure.