Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$191,537Cash toward the purchase price.
Closing costs + prepaids$10,537Not just lender fees.
Before credits & paid funds$202,074The complete starting cash picture.
Estimated remaining funds due at closing
$202,074No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$191,537.06
Your down payment$191,537.06
Closing costs + prepaids$10,536.93
Total buyer cash needed$202,073.99
Remaining funds due$202,073.99
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,650.00
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)$260.50
Initial HOA (3 months)$114.00
Prepaid interest, first (21 days)$287.43
Fees + prepaids$10,536.93
Your down payment is the seller’s equity. You take over the $173,463 balance, so the rest of the $365,000 price is paid at closing. A second mortgage can cover part of it. $202,073.99 is due at closing. Uses and sources reconcile at $375,536.93 each. Not a Closing Disclosure.