Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$21,327Cash toward the purchase price.
Closing costs + prepaids$11,490Not just lender fees.
Before credits & paid funds$32,817The complete starting cash picture.
Estimated remaining funds due at closing
$32,817No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,327.11
Your down payment$21,327.11
Closing costs + prepaids$11,489.94
Total buyer cash needed$32,817.05
Remaining funds due$32,817.05
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,400.00
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)$559.50
Initial HOA (3 months)$231.00
Prepaid interest, first (1 days)$74.44
Fees + prepaids$11,489.94
Your down payment is the seller’s equity. You take over the $418,673 balance, so the rest of the $440,000 price is paid at closing. A second mortgage can cover part of it. $32,817.05 is due at closing. Uses and sources reconcile at $451,489.94 each. Not a Closing Disclosure.