Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$329,064Cash toward the purchase price.
Closing costs + prepaids$15,469Not just lender fees.
Before credits & paid funds$344,533The complete starting cash picture.
Estimated remaining funds due at closing
$344,533No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$329,064.14
Your down payment$329,064.14
Closing costs + prepaids$15,468.97
Total buyer cash needed$344,533.11
Remaining funds due$344,533.11
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,200.00
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)$1,378.00
Initial HOA (3 months)$96.00
Prepaid interest, first (30 days)$1,319.97
Fees + prepaids$15,468.97
Your down payment is the seller’s equity. You take over the $290,936 balance, so the rest of the $620,000 price is paid at closing. A second mortgage can cover part of it. $344,533.11 is due at closing. Uses and sources reconcile at $635,468.97 each. Not a Closing Disclosure.