Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$114,658Cash toward the purchase price.
Closing costs + prepaids$13,049Not just lender fees.
Before credits & paid funds$127,707The complete starting cash picture.
Estimated remaining funds due at closing
$127,707No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$114,658.13
Your down payment$114,658.13
Closing costs + prepaids$13,048.78
Total buyer cash needed$127,706.91
Remaining funds due$127,706.91
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,800.00
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)$2,331.00
Initial HOA (3 months)$39.24
Prepaid interest, first (31 days)$653.54
Fees + prepaids$13,048.78
Your down payment is the seller’s equity. You take over the $265,342 balance, so the rest of the $380,000 price is paid at closing. A second mortgage can cover part of it. $127,706.91 is due at closing. Uses and sources reconcile at $393,048.78 each. Not a Closing Disclosure.