Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$371,971Cash toward the purchase price.
Closing costs + prepaids$11,758Not just lender fees.
Before credits & paid funds$383,729The complete starting cash picture.
Estimated remaining funds due at closing
$383,729No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$371,971.06
Your down payment$371,971.06
Closing costs + prepaids$11,758.04
Total buyer cash needed$383,729.10
Remaining funds due$383,729.10
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)$572.00
Initial HOA (3 months)$1,113.00
Prepaid interest, first (30 days)$48.04
Fees + prepaids$11,758.04
Your down payment is the seller’s equity. You take over the $8,029 balance, so the rest of the $380,000 price is paid at closing. A second mortgage can cover part of it. $383,729.10 is due at closing. Uses and sources reconcile at $391,758.04 each. Not a Closing Disclosure.