Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$18,902Cash toward the purchase price.
Closing costs + prepaids$14,792Not just lender fees.
Before credits & paid funds$33,694The complete starting cash picture.
Estimated remaining funds due at closing
$33,694No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$18,901.77
Your down payment$18,901.77
Closing costs + prepaids$14,792.22
Total buyer cash needed$33,693.99
Remaining funds due$33,693.99
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,750.00
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)$611.75
Initial HOA (3 months)$600.00
Prepaid interest, first (29 days)$2,355.47
Fees + prepaids$14,792.22
Your down payment is the seller’s equity. You take over the $456,098 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $33,693.99 is due at closing. Uses and sources reconcile at $489,792.22 each. Not a Closing Disclosure.