Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$291,138Cash toward the purchase price.
Closing costs + prepaids$11,252Not just lender fees.
Before credits & paid funds$302,391The complete starting cash picture.
Estimated remaining funds due at closing
$302,391No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$291,138.48
Your down payment$291,138.48
Closing costs + prepaids$11,252.05
Total buyer cash needed$302,390.53
Remaining funds due$302,390.53
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
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)$548.25
Initial HOA (3 months)$215.01
Prepaid interest, first (1 days)$13.79
Fees + prepaids$11,252.05
Your down payment is the seller’s equity. You take over the $133,862 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $302,390.53 is due at closing. Uses and sources reconcile at $436,252.05 each. Not a Closing Disclosure.