Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$582,998Cash toward the purchase price.
Closing costs + prepaids$18,646Not just lender fees.
Before credits & paid funds$601,643The complete starting cash picture.
Estimated remaining funds due at closing
$601,643No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$582,997.73
Your down payment$582,997.73
Closing costs + prepaids$18,645.55
Total buyer cash needed$601,643.28
Remaining funds due$601,643.28
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$8,250.00
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)$2,062.50
Initial HOA (3 months)$462.00
Prepaid interest, first (29 days)$646.05
Fees + prepaids$18,645.55
Your down payment is the seller’s equity. You take over the $242,002 balance, so the rest of the $825,000 price is paid at closing. A second mortgage can cover part of it. $601,643.28 is due at closing. Uses and sources reconcile at $843,645.55 each. Not a Closing Disclosure.