Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$363,709Cash toward the purchase price.
Closing costs + prepaids$18,086Not just lender fees.
Before credits & paid funds$381,795The complete starting cash picture.
Estimated remaining funds due at closing
$381,795No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$363,709.03
Your down payment$363,709.03
Closing costs + prepaids$18,085.72
Total buyer cash needed$381,794.75
Remaining funds due$381,794.75
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$7,690.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$945.50
Initial HOA (3 months)$1,542.00
Prepaid interest, first (21 days)$683.22
Fees + prepaids$18,085.72
Your down payment is the seller’s equity. You take over the $405,291 balance, so the rest of the $769,000 price is paid at closing. A second mortgage can cover part of it. $381,794.75 is due at closing. Uses and sources reconcile at $787,085.72 each. Not a Closing Disclosure.