Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$41,855Cash toward the purchase price.
Closing costs + prepaids$9,863Not just lender fees.
Before credits & paid funds$51,717The complete starting cash picture.
Estimated remaining funds due at closing
$51,717No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$41,854.79
Your down payment$41,854.79
Closing costs + prepaids$9,862.64
Total buyer cash needed$51,717.43
Remaining funds due$51,717.43
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,775.00
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)$252.50
Initial HOA (3 months)$75.00
Prepaid interest, first (27 days)$535.14
Fees + prepaids$9,862.64
Your down payment is the seller’s equity. You take over the $235,645 balance, so the rest of the $277,500 price is paid at closing. A second mortgage can cover part of it. $51,717.43 is due at closing. Uses and sources reconcile at $287,362.64 each. Not a Closing Disclosure.