Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$41,886Cash toward the purchase price.
Closing costs + prepaids$16,625Not just lender fees.
Before credits & paid funds$58,511The complete starting cash picture.
Estimated remaining funds due at closing
$58,511No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$41,886.18
Your down payment$41,886.18
Closing costs + prepaids$16,625.04
Total buyer cash needed$58,511.22
Remaining funds due$58,511.22
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,490.00
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)$236.25
Prepaid interest, first (31 days)$3,423.79
Fees + prepaids$16,625.04
Your down payment is the seller’s equity. You take over the $607,114 balance, so the rest of the $649,000 price is paid at closing. A second mortgage can cover part of it. $58,511.22 is due at closing. Uses and sources reconcile at $665,625.04 each. Not a Closing Disclosure.