Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$139,257Cash toward the purchase price.
Closing costs + prepaids$11,150Not just lender fees.
Before credits & paid funds$150,407The complete starting cash picture.
Estimated remaining funds due at closing
$150,407No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$139,256.97
Your down payment$139,256.97
Closing costs + prepaids$11,150.16
Total buyer cash needed$150,407.12
Remaining funds due$150,407.12
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,900.00
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)$468.00
Initial HOA (3 months)$360.00
Prepaid interest, first (10 days)$197.16
Fees + prepaids$11,150.16
Your down payment is the seller’s equity. You take over the $250,743 balance, so the rest of the $390,000 price is paid at closing. A second mortgage can cover part of it. $150,407.12 is due at closing. Uses and sources reconcile at $401,150.16 each. Not a Closing Disclosure.