Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$61,253Cash toward the purchase price.
Closing costs + prepaids$13,584Not just lender fees.
Before credits & paid funds$74,837The complete starting cash picture.
Estimated remaining funds due at closing
$74,837No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$61,252.73
Your down payment$61,252.73
Closing costs + prepaids$13,583.80
Total buyer cash needed$74,836.53
Remaining funds due$74,836.53
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,550.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$791.50
Initial HOA (3 months)$579.00
Prepaid interest, first (2 days)$188.30
Fees + prepaids$13,583.80
Your down payment is the seller’s equity. You take over the $493,747 balance, so the rest of the $555,000 price is paid at closing. A second mortgage can cover part of it. $74,836.53 is due at closing. Uses and sources reconcile at $568,583.80 each. Not a Closing Disclosure.