Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$52,988Cash toward the purchase price.
Closing costs + prepaids$10,159Not just lender fees.
Before credits & paid funds$63,147The complete starting cash picture.
Estimated remaining funds due at closing
$63,147No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$52,987.90
Your down payment$52,987.90
Closing costs + prepaids$10,159.29
Total buyer cash needed$63,147.19
Remaining funds due$63,147.19
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,390.00
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)$323.25
Initial HOA (3 months)$198.00
Prepaid interest, first (1 days)$23.04
Fees + prepaids$10,159.29
Your down payment is the seller’s equity. You take over the $286,012 balance, so the rest of the $339,000 price is paid at closing. A second mortgage can cover part of it. $63,147.19 is due at closing. Uses and sources reconcile at $349,159.29 each. Not a Closing Disclosure.