Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$3,228Cash toward the purchase price.
Closing costs + prepaids$10,480Not just lender fees.
Before credits & paid funds$13,708The complete starting cash picture.
Estimated remaining funds due at closing
$13,708No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$3,228.36
Your down payment$3,228.36
Closing costs + prepaids$10,479.52
Total buyer cash needed$13,707.88
Remaining funds due$13,707.88
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,120.00
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)$374.50
Initial HOA (3 months)$222.00
Prepaid interest, first (10 days)$538.02
Fees + prepaids$10,479.52
Your down payment is the seller’s equity. You take over the $308,772 balance, so the rest of the $312,000 price is paid at closing. A second mortgage can cover part of it. $13,707.88 is due at closing. Uses and sources reconcile at $322,479.52 each. Not a Closing Disclosure.