Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$168,737Cash toward the purchase price.
Closing costs + prepaids$10,772Not just lender fees.
Before credits & paid funds$179,509The complete starting cash picture.
Estimated remaining funds due at closing
$179,509No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$168,736.96
Your down payment$168,736.96
Closing costs + prepaids$10,772.48
Total buyer cash needed$179,509.44
Remaining funds due$179,509.44
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,599.00
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)$276.50
Initial HOA (3 months)$260.01
Prepaid interest, first (19 days)$411.97
Fees + prepaids$10,772.48
Your down payment is the seller’s equity. You take over the $191,163 balance, so the rest of the $359,900 price is paid at closing. A second mortgage can cover part of it. $179,509.44 is due at closing. Uses and sources reconcile at $370,672.48 each. Not a Closing Disclosure.