Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$38,992Cash toward the purchase price.
Closing costs + prepaids$11,105Not just lender fees.
Before credits & paid funds$50,096The complete starting cash picture.
Estimated remaining funds due at closing
$50,096No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$38,991.68
Your down payment$38,991.68
Closing costs + prepaids$11,104.62
Total buyer cash needed$50,096.30
Remaining funds due$50,096.30
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,940.00
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)$575.00
Initial HOA (3 months)$312.00
Prepaid interest, first (1 days)$52.62
Fees + prepaids$11,104.62
Your down payment is the seller’s equity. You take over the $355,008 balance, so the rest of the $394,000 price is paid at closing. A second mortgage can cover part of it. $50,096.30 is due at closing. Uses and sources reconcile at $405,104.62 each. Not a Closing Disclosure.