Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$34,228Cash toward the purchase price.
Closing costs + prepaids$12,851Not just lender fees.
Before credits & paid funds$47,079The complete starting cash picture.
Estimated remaining funds due at closing
$47,079No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$34,227.79
Your down payment$34,227.79
Closing costs + prepaids$12,851.28
Total buyer cash needed$47,079.07
Remaining funds due$47,079.07
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,187.00
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)$577.25
Initial HOA (3 months)$276.00
Prepaid interest, first (21 days)$1,586.03
Fees + prepaids$12,851.28
Your down payment is the seller’s equity. You take over the $384,472 balance, so the rest of the $418,700 price is paid at closing. A second mortgage can cover part of it. $47,079.07 is due at closing. Uses and sources reconcile at $431,551.28 each. Not a Closing Disclosure.