Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$17,636Cash toward the purchase price.
Closing costs + prepaids$11,705Not just lender fees.
Before credits & paid funds$29,341The complete starting cash picture.
Estimated remaining funds due at closing
$29,341No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$17,636.12
Your down payment$17,636.12
Closing costs + prepaids$11,704.82
Total buyer cash needed$29,340.94
Remaining funds due$29,340.94
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,790.00
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)$245.75
Prepaid interest, first (22 days)$1,444.07
Fees + prepaids$11,704.82
Your down payment is the seller’s equity. You take over the $361,364 balance, so the rest of the $379,000 price is paid at closing. A second mortgage can cover part of it. $29,340.94 is due at closing. Uses and sources reconcile at $390,704.82 each. Not a Closing Disclosure.