Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$178,637Cash toward the purchase price.
Closing costs + prepaids$11,276Not just lender fees.
Before credits & paid funds$189,914The complete starting cash picture.
Estimated remaining funds due at closing
$189,914No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$178,637.45
Your down payment$178,637.45
Closing costs + prepaids$11,276.23
Total buyer cash needed$189,913.67
Remaining funds due$189,913.67
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,799.99
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)$456.00
Initial HOA (3 months)$276.00
Prepaid interest, first (26 days)$519.24
Fees + prepaids$11,276.23
Your down payment is the seller’s equity. You take over the $201,362 balance, so the rest of the $379,999 price is paid at closing. A second mortgage can cover part of it. $189,913.67 is due at closing. Uses and sources reconcile at $391,275.23 each. Not a Closing Disclosure.