Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$75,881Cash toward the purchase price.
Closing costs + prepaids$14,220Not just lender fees.
Before credits & paid funds$90,102The complete starting cash picture.
Estimated remaining funds due at closing
$90,102No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$75,881.40
Your down payment$75,881.40
Closing costs + prepaids$14,220.42
Total buyer cash needed$90,101.82
Remaining funds due$90,101.82
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,950.00
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)$428.25
Initial HOA (3 months)$177.99
Prepaid interest, first (31 days)$2,189.18
Fees + prepaids$14,220.42
Your down payment is the seller’s equity. You take over the $419,119 balance, so the rest of the $495,000 price is paid at closing. A second mortgage can cover part of it. $90,101.82 is due at closing. Uses and sources reconcile at $509,220.42 each. Not a Closing Disclosure.