Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$90,100Cash toward the purchase price.
Closing costs + prepaids$10,867Not just lender fees.
Before credits & paid funds$100,967The complete starting cash picture.
Estimated remaining funds due at closing
$100,967No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$90,099.94
Your down payment$90,099.94
Closing costs + prepaids$10,867.48
Total buyer cash needed$100,967.42
Remaining funds due$100,967.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
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)$432.00
Initial HOA (3 months)$399.00
Prepaid interest, first (10 days)$211.48
Fees + prepaids$10,867.48
Your down payment is the seller’s equity. You take over the $269,900 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $100,967.42 is due at closing. Uses and sources reconcile at $370,867.48 each. Not a Closing Disclosure.