Follow the dollars · Assumption only
A complete cash picture for Dec 16, 2026
Your down payment$187,418Cash toward the purchase price.
Closing costs + prepaids$12,498Not just lender fees.
Before credits & paid funds$199,916The complete starting cash picture.
Estimated remaining funds due at closing
$199,916No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$187,417.85
Your down payment$187,417.85
Closing costs + prepaids$12,498.15
Total buyer cash needed$199,916.00
Remaining funds due$199,916.00
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,899.00
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)$612.50
Initial HOA (3 months)$90.00
Prepaid interest, first (16 days)$421.65
Fees + prepaids$12,498.15
Your down payment is the seller’s equity. You take over the $302,482 balance, so the rest of the $489,900 price is paid at closing. A second mortgage can cover part of it. $199,916.00 is due at closing. Uses and sources reconcile at $502,398.15 each. Not a Closing Disclosure.