Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$96,070Cash toward the purchase price.
Closing costs + prepaids$10,110Not just lender fees.
Before credits & paid funds$106,180The complete starting cash picture.
Estimated remaining funds due at closing
$106,180No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$96,070.00
Your down payment$96,070.00
Closing costs + prepaids$10,109.86
Total buyer cash needed$106,179.85
Remaining funds due$106,179.85
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,900.00
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)$373.50
Initial HOA (3 months)$165.00
Prepaid interest, first (31 days)$446.36
Fees + prepaids$10,109.86
Your down payment is the seller’s equity. You take over the $193,930 balance, so the rest of the $290,000 price is paid at closing. A second mortgage can cover part of it. $106,179.85 is due at closing. Uses and sources reconcile at $300,109.86 each. Not a Closing Disclosure.