Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$104,558Cash toward the purchase price.
Closing costs + prepaids$10,408Not just lender fees.
Before credits & paid funds$114,966The complete starting cash picture.
Estimated remaining funds due at closing
$114,966No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$104,558.19
Your down payment$104,558.19
Closing costs + prepaids$10,408.18
Total buyer cash needed$114,966.37
Remaining funds due$114,966.37
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,399.00
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)$408.00
Initial HOA (3 months)$195.00
Prepaid interest, first (10 days)$181.18
Fees + prepaids$10,408.18
Your down payment is the seller’s equity. You take over the $235,342 balance, so the rest of the $339,900 price is paid at closing. A second mortgage can cover part of it. $114,966.37 is due at closing. Uses and sources reconcile at $350,308.18 each. Not a Closing Disclosure.