Follow the dollars · Assumption only
A complete cash picture for Dec 12, 2026
Your down payment$7,067Cash toward the purchase price.
Closing costs + prepaids$10,130Not just lender fees.
Before credits & paid funds$17,197The complete starting cash picture.
Estimated remaining funds due at closing
$17,197No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$7,067.26
Your down payment$7,067.26
Closing costs + prepaids$10,129.71
Total buyer cash needed$17,196.97
Remaining funds due$17,196.97
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,150.00
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)$119.25
Initial HOA (3 months)$855.00
Prepaid interest, first (20 days)$780.46
Fees + prepaids$10,129.71
Your down payment is the seller’s equity. You take over the $207,933 balance, so the rest of the $215,000 price is paid at closing. A second mortgage can cover part of it. $17,196.97 is due at closing. Uses and sources reconcile at $225,129.71 each. Not a Closing Disclosure.