Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$480,000Cash toward the purchase price.
Closing costs + prepaids$10,988Not just lender fees.
Before credits & paid funds$490,988The complete starting cash picture.
Estimated remaining funds due at closing
$490,988No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$480,000.00
Your down payment$480,000.00
Closing costs + prepaids$10,988.00
Total buyer cash needed$490,988.00
Remaining funds due$490,988.00
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$4,800.00
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)$585.00
Initial HOA (3 months)$135.00
Fees + prepaids$10,988.00
Your down payment is the seller’s equity. You take over the $0 balance, so the rest of the $480,000 price is paid at closing. A second mortgage can cover part of it. $490,988.00 is due at closing. Uses and sources reconcile at $490,988.00 each. Not a Closing Disclosure.