Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$365,023Cash toward the purchase price.
Closing costs + prepaids$19,877Not just lender fees.
Before credits & paid funds$384,900The complete starting cash picture.
Estimated remaining funds due at closing
$384,900No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$365,023.22
Your down payment$365,023.22
Closing costs + prepaids$19,876.76
Total buyer cash needed$384,899.98
Remaining funds due$384,899.98
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$9,250.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,519.75
Initial HOA (3 months)$399.99
Prepaid interest, first (28 days)$1,482.02
Fees + prepaids$19,876.76
Your down payment is the seller’s equity. You take over the $559,977 balance, so the rest of the $925,000 price is paid at closing. A second mortgage can cover part of it. $384,899.98 is due at closing. Uses and sources reconcile at $944,876.76 each. Not a Closing Disclosure.