Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$373,100Cash toward the purchase price.
Closing costs + prepaids$11,174Not just lender fees.
Before credits & paid funds$384,274The complete starting cash picture.
Estimated remaining funds due at closing
$384,274No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$373,099.73
Your down payment$373,099.73
Closing costs + prepaids$11,174.17
Total buyer cash needed$384,273.90
Remaining funds due$384,273.90
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,149.00
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)$380.00
Initial HOA (3 months)$270.00
Prepaid interest, first (31 days)$150.17
Fees + prepaids$11,174.17
Your down payment is the seller’s equity. You take over the $41,800 balance, so the rest of the $414,900 price is paid at closing. A second mortgage can cover part of it. $384,273.90 is due at closing. Uses and sources reconcile at $426,074.17 each. Not a Closing Disclosure.