Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$224,411Cash toward the purchase price.
Closing costs + prepaids$14,307Not just lender fees.
Before credits & paid funds$238,718The complete starting cash picture.
Estimated remaining funds due at closing
$238,718No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$224,411.23
Your down payment$224,411.23
Closing costs + prepaids$14,306.67
Total buyer cash needed$238,717.90
Remaining funds due$238,717.90
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,500.00
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)$459.00
Initial HOA (3 months)$206.01
Prepaid interest, first (27 days)$1,666.66
Fees + prepaids$14,306.67
Your down payment is the seller’s equity. You take over the $325,589 balance, so the rest of the $550,000 price is paid at closing. A second mortgage can cover part of it. $238,717.90 is due at closing. Uses and sources reconcile at $564,306.67 each. Not a Closing Disclosure.