Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$35,337Cash toward the purchase price.
Closing costs + prepaids$12,906Not just lender fees.
Before credits & paid funds$48,243The complete starting cash picture.
Estimated remaining funds due at closing
$48,243No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$35,336.80
Your down payment$35,336.80
Closing costs + prepaids$12,906.28
Total buyer cash needed$48,243.08
Remaining funds due$48,243.08
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)$301.25
Initial HOA (3 months)$213.00
Prepaid interest, first (31 days)$2,018.03
Fees + prepaids$12,906.28
Your down payment is the seller’s equity. You take over the $379,563 balance, so the rest of the $414,900 price is paid at closing. A second mortgage can cover part of it. $48,243.08 is due at closing. Uses and sources reconcile at $427,806.28 each. Not a Closing Disclosure.