Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$146,974Cash toward the purchase price.
Closing costs + prepaids$11,601Not just lender fees.
Before credits & paid funds$158,576The complete starting cash picture.
Estimated remaining funds due at closing
$158,576No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$146,974.33
Your down payment$146,974.33
Closing costs + prepaids$11,601.19
Total buyer cash needed$158,575.52
Remaining funds due$158,575.52
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,000.00
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)$480.00
Initial HOA (3 months)$500.01
Prepaid interest, first (9 days)$396.18
Fees + prepaids$11,601.19
Your down payment is the seller’s equity. You take over the $253,026 balance, so the rest of the $400,000 price is paid at closing. A second mortgage can cover part of it. $158,575.52 is due at closing. Uses and sources reconcile at $411,601.19 each. Not a Closing Disclosure.