Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$40,021Cash toward the purchase price.
Closing costs + prepaids$11,749Not just lender fees.
Before credits & paid funds$51,770The complete starting cash picture.
Estimated remaining funds due at closing
$51,770No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$40,020.96
Your down payment$40,020.96
Closing costs + prepaids$11,749.26
Total buyer cash needed$51,770.22
Remaining funds due$51,770.22
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,299.00
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)$516.00
Prepaid interest, first (10 days)$709.26
Fees + prepaids$11,749.26
Your down payment is the seller’s equity. You take over the $389,879 balance, so the rest of the $429,900 price is paid at closing. A second mortgage can cover part of it. $51,770.22 is due at closing. Uses and sources reconcile at $441,649.26 each. Not a Closing Disclosure.