Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$193,717Cash toward the purchase price.
Closing costs + prepaids$11,693Not just lender fees.
Before credits & paid funds$205,410The complete starting cash picture.
Estimated remaining funds due at closing
$205,410No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$193,716.81
Your down payment$193,716.81
Closing costs + prepaids$11,693.00
Total buyer cash needed$205,409.81
Remaining funds due$205,409.81
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,390.00
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)$382.50
Initial HOA (3 months)$255.00
Prepaid interest, first (19 days)$440.50
Fees + prepaids$11,693.00
Your down payment is the seller’s equity. You take over the $245,283 balance, so the rest of the $439,000 price is paid at closing. A second mortgage can cover part of it. $205,409.81 is due at closing. Uses and sources reconcile at $450,693.00 each. Not a Closing Disclosure.