Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$356,171Cash toward the purchase price.
Closing costs + prepaids$12,218Not just lender fees.
Before credits & paid funds$368,389The complete starting cash picture.
Estimated remaining funds due at closing
$368,389No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$356,170.97
Your down payment$356,170.97
Closing costs + prepaids$12,217.78
Total buyer cash needed$368,388.75
Remaining funds due$368,388.75
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,800.00
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)$554.75
Initial HOA (3 months)$375.00
Prepaid interest, first (1 days)$13.03
Fees + prepaids$12,217.78
Your down payment is the seller’s equity. You take over the $123,829 balance, so the rest of the $480,000 price is paid at closing. A second mortgage can cover part of it. $368,388.75 is due at closing. Uses and sources reconcile at $492,217.78 each. Not a Closing Disclosure.