Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$8,217Cash toward the purchase price.
Closing costs + prepaids$13,487Not just lender fees.
Before credits & paid funds$21,704The complete starting cash picture.
Estimated remaining funds due at closing
$21,704No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$8,216.53
Your down payment$8,216.53
Closing costs + prepaids$13,487.18
Total buyer cash needed$21,703.71
Remaining funds due$21,703.71
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,190.00
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)$358.25
Initial HOA (3 months)$345.00
Prepaid interest, first (31 days)$2,368.93
Fees + prepaids$13,487.18
Your down payment is the seller’s equity. You take over the $410,783 balance, so the rest of the $419,000 price is paid at closing. A second mortgage can cover part of it. $21,703.71 is due at closing. Uses and sources reconcile at $432,487.18 each. Not a Closing Disclosure.