Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$252,745Cash toward the purchase price.
Closing costs + prepaids$12,980Not just lender fees.
Before credits & paid funds$265,725The complete starting cash picture.
Estimated remaining funds due at closing
$265,725No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$252,744.57
Your down payment$252,744.57
Closing costs + prepaids$12,980.23
Total buyer cash needed$265,724.81
Remaining funds due$265,724.81
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,850.00
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)$1,042.00
Initial HOA (3 months)$87.51
Prepaid interest, first (27 days)$525.72
Fees + prepaids$12,980.23
Your down payment is the seller’s equity. You take over the $232,255 balance, so the rest of the $485,000 price is paid at closing. A second mortgage can cover part of it. $265,724.81 is due at closing. Uses and sources reconcile at $497,980.23 each. Not a Closing Disclosure.