Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$56,139Cash toward the purchase price.
Closing costs + prepaids$10,893Not just lender fees.
Before credits & paid funds$67,032The complete starting cash picture.
Estimated remaining funds due at closing
$67,032No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$56,139.33
Your down payment$56,139.33
Closing costs + prepaids$10,893.13
Total buyer cash needed$67,032.46
Remaining funds due$67,032.46
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,599.00
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)$441.75
Initial HOA (3 months)$603.00
Prepaid interest, first (1 days)$24.38
Fees + prepaids$10,893.13
Your down payment is the seller’s equity. You take over the $303,761 balance, so the rest of the $359,900 price is paid at closing. A second mortgage can cover part of it. $67,032.46 is due at closing. Uses and sources reconcile at $370,793.13 each. Not a Closing Disclosure.