Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$325,808Cash toward the purchase price.
Closing costs + prepaids$11,047Not just lender fees.
Before credits & paid funds$336,855The complete starting cash picture.
Estimated remaining funds due at closing
$336,855No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$325,807.91
Your down payment$325,807.91
Closing costs + prepaids$11,046.71
Total buyer cash needed$336,854.62
Remaining funds due$336,854.62
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,950.00
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)$648.00
Initial HOA (3 months)$31.26
Prepaid interest, first (27 days)$192.45
Fees + prepaids$11,046.71
Your down payment is the seller’s equity. You take over the $69,192 balance, so the rest of the $395,000 price is paid at closing. A second mortgage can cover part of it. $336,854.62 is due at closing. Uses and sources reconcile at $406,046.71 each. Not a Closing Disclosure.