Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$300,745Cash toward the purchase price.
Closing costs + prepaids$12,579Not just lender fees.
Before credits & paid funds$313,324The complete starting cash picture.
Estimated remaining funds due at closing
$313,324No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$300,744.89
Your down payment$300,744.89
Closing costs + prepaids$12,579.43
Total buyer cash needed$313,324.32
Remaining funds due$313,324.32
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,600.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$520.50
Initial HOA (3 months)$360.00
Prepaid interest, first (26 days)$623.93
Fees + prepaids$12,579.43
Your down payment is the seller’s equity. You take over the $159,255 balance, so the rest of the $460,000 price is paid at closing. A second mortgage can cover part of it. $313,324.32 is due at closing. Uses and sources reconcile at $472,579.43 each. Not a Closing Disclosure.