Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$9,661Cash toward the purchase price.
Closing costs + prepaids$11,825Not just lender fees.
Before credits & paid funds$21,486The complete starting cash picture.
Estimated remaining funds due at closing
$21,486No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$9,660.63
Your down payment$9,660.63
Closing costs + prepaids$11,825.32
Total buyer cash needed$21,485.94
Remaining funds due$21,485.94
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.00
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)$194.50
Initial HOA (3 months)$390.00
Prepaid interest, first (24 days)$1,516.82
Fees + prepaids$11,825.32
Your down payment is the seller’s equity. You take over the $340,239 balance, so the rest of the $349,900 price is paid at closing. A second mortgage can cover part of it. $21,485.94 is due at closing. Uses and sources reconcile at $361,725.32 each. Not a Closing Disclosure.