Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$105,671Cash toward the purchase price.
Closing costs + prepaids$13,854Not just lender fees.
Before credits & paid funds$119,526The complete starting cash picture.
Estimated remaining funds due at closing
$119,526No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$105,671.40
Your down payment$105,671.40
Closing costs + prepaids$13,854.38
Total buyer cash needed$119,525.77
Remaining funds due$119,525.77
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,990.00
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)$632.25
Initial HOA (3 months)$285.00
Prepaid interest, first (19 days)$1,472.13
Fees + prepaids$13,854.38
Your down payment is the seller’s equity. You take over the $393,329 balance, so the rest of the $499,000 price is paid at closing. A second mortgage can cover part of it. $119,525.77 is due at closing. Uses and sources reconcile at $512,854.38 each. Not a Closing Disclosure.