Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$167,099Cash toward the purchase price.
Closing costs + prepaids$9,777Not just lender fees.
Before credits & paid funds$176,876The complete starting cash picture.
Estimated remaining funds due at closing
$176,876No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$167,099.49
Your down payment$167,099.49
Closing costs + prepaids$9,776.93
Total buyer cash needed$176,876.42
Remaining funds due$176,876.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,550.00
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)$131.75
Initial HOA (3 months)$585.00
Prepaid interest, first (31 days)$285.18
Fees + prepaids$9,776.93
Your down payment is the seller’s equity. You take over the $87,901 balance, so the rest of the $255,000 price is paid at closing. A second mortgage can cover part of it. $176,876.42 is due at closing. Uses and sources reconcile at $264,776.93 each. Not a Closing Disclosure.