Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$43,722Cash toward the purchase price.
Closing costs + prepaids$11,402Not just lender fees.
Before credits & paid funds$55,124The complete starting cash picture.
Estimated remaining funds due at closing
$55,124No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$43,722.03
Your down payment$43,722.03
Closing costs + prepaids$11,402.34
Total buyer cash needed$55,124.36
Remaining funds due$55,124.36
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,000.00
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)$480.00
Initial HOA (3 months)$180.00
Prepaid interest, first (10 days)$517.34
Fees + prepaids$11,402.34
Your down payment is the seller’s equity. You take over the $356,278 balance, so the rest of the $400,000 price is paid at closing. A second mortgage can cover part of it. $55,124.36 is due at closing. Uses and sources reconcile at $411,402.34 each. Not a Closing Disclosure.