Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$24,293Cash toward the purchase price.
Closing costs + prepaids$10,367Not just lender fees.
Before credits & paid funds$34,661The complete starting cash picture.
Estimated remaining funds due at closing
$34,661No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$24,293.19
Your down payment$24,293.19
Closing costs + prepaids$10,367.34
Total buyer cash needed$34,660.53
Remaining funds due$34,660.53
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,120.00
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)$328.25
Initial HOA (3 months)$585.00
Prepaid interest, first (2 days)$109.09
Fees + prepaids$10,367.34
Your down payment is the seller’s equity. You take over the $287,707 balance, so the rest of the $312,000 price is paid at closing. A second mortgage can cover part of it. $34,660.53 is due at closing. Uses and sources reconcile at $322,367.34 each. Not a Closing Disclosure.