Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$39,387Cash toward the purchase price.
Closing costs + prepaids$13,410Not just lender fees.
Before credits & paid funds$52,798The complete starting cash picture.
Estimated remaining funds due at closing
$52,798No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$39,387.41
Your down payment$39,387.41
Closing costs + prepaids$13,410.13
Total buyer cash needed$52,797.54
Remaining funds due$52,797.54
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,199.00
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)$624.00
Initial HOA (3 months)$237.99
Prepaid interest, first (10 days)$874.14
Fees + prepaids$13,410.13
Your down payment is the seller’s equity. You take over the $480,513 balance, so the rest of the $519,900 price is paid at closing. A second mortgage can cover part of it. $52,797.54 is due at closing. Uses and sources reconcile at $533,310.13 each. Not a Closing Disclosure.