Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$34,684Cash toward the purchase price.
Closing costs + prepaids$11,020Not just lender fees.
Before credits & paid funds$45,704The complete starting cash picture.
Estimated remaining funds due at closing
$45,704No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$34,683.61
Your down payment$34,683.61
Closing costs + prepaids$11,019.92
Total buyer cash needed$45,703.53
Remaining funds due$45,703.53
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,149.00
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)$301.25
Initial HOA (3 months)$213.00
Prepaid interest, first (2 days)$131.67
Fees + prepaids$11,019.92
Your down payment is the seller’s equity. You take over the $380,216 balance, so the rest of the $414,900 price is paid at closing. A second mortgage can cover part of it. $45,703.53 is due at closing. Uses and sources reconcile at $425,919.92 each. Not a Closing Disclosure.