Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$211,573Cash toward the purchase price.
Closing costs + prepaids$11,006Not just lender fees.
Before credits & paid funds$222,579The complete starting cash picture.
Estimated remaining funds due at closing
$222,579No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$211,573.24
Your down payment$211,573.24
Closing costs + prepaids$11,006.04
Total buyer cash needed$222,579.28
Remaining funds due$222,579.28
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,799.00
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)$790.75
Initial HOA (3 months)$174.00
Prepaid interest, first (1 days)$17.29
Fees + prepaids$11,006.04
Your down payment is the seller’s equity. You take over the $168,327 balance, so the rest of the $379,900 price is paid at closing. A second mortgage can cover part of it. $222,579.28 is due at closing. Uses and sources reconcile at $390,906.04 each. Not a Closing Disclosure.