Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$13,975Cash toward the purchase price.
Closing costs + prepaids$10,113Not just lender fees.
Before credits & paid funds$24,088The complete starting cash picture.
Estimated remaining funds due at closing
$24,088No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$13,975.26
Your down payment$13,975.26
Closing costs + prepaids$10,112.51
Total buyer cash needed$24,087.77
Remaining funds due$24,087.77
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,999.99
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)$360.00
Initial HOA (3 months)$294.00
Prepaid interest, first (10 days)$233.52
Fees + prepaids$10,112.51
Your down payment is the seller’s equity. You take over the $286,024 balance, so the rest of the $299,999 price is paid at closing. A second mortgage can cover part of it. $24,087.77 is due at closing. Uses and sources reconcile at $310,111.51 each. Not a Closing Disclosure.