Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$339,283Cash toward the purchase price.
Closing costs + prepaids$11,150Not just lender fees.
Before credits & paid funds$350,434The complete starting cash picture.
Estimated remaining funds due at closing
$350,434No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$339,283.38
Your down payment$339,283.38
Closing costs + prepaids$11,150.27
Total buyer cash needed$350,433.65
Remaining funds due$350,433.65
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,500.00
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)$448.25
Initial HOA (3 months)$975.00
Prepaid interest, first (1 days)$2.02
Fees + prepaids$11,150.27
Your down payment is the seller’s equity. You take over the $10,717 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $350,433.65 is due at closing. Uses and sources reconcile at $361,150.27 each. Not a Closing Disclosure.