Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$264,262Cash toward the purchase price.
Closing costs + prepaids$12,725Not just lender fees.
Before credits & paid funds$276,987The complete starting cash picture.
Estimated remaining funds due at closing
$276,987No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$264,261.72
Your down payment$264,261.72
Closing costs + prepaids$12,725.21
Total buyer cash needed$276,986.93
Remaining funds due$276,986.93
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,999.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$436.75
Initial HOA (3 months)$114.00
Prepaid interest, first (31 days)$700.46
Fees + prepaids$12,725.21
Your down payment is the seller’s equity. You take over the $235,638 balance, so the rest of the $499,900 price is paid at closing. A second mortgage can cover part of it. $276,986.93 is due at closing. Uses and sources reconcile at $512,625.21 each. Not a Closing Disclosure.