Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$217,431Cash toward the purchase price.
Closing costs + prepaids$10,707Not just lender fees.
Before credits & paid funds$228,138The complete starting cash picture.
Estimated remaining funds due at closing
$228,138No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$217,430.79
Your down payment$217,430.79
Closing costs + prepaids$10,707.16
Total buyer cash needed$228,137.95
Remaining funds due$228,137.95
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,150.00
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)$572.75
Initial HOA (3 months)$540.00
Prepaid interest, first (19 days)$219.41
Fees + prepaids$10,707.16
Your down payment is the seller’s equity. You take over the $97,569 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $228,137.95 is due at closing. Uses and sources reconcile at $325,707.16 each. Not a Closing Disclosure.