Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$47,126Cash toward the purchase price.
Closing costs + prepaids$14,168Not just lender fees.
Before credits & paid funds$61,293The complete starting cash picture.
Estimated remaining funds due at closing
$61,293No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$47,125.76
Your down payment$47,125.76
Closing costs + prepaids$14,167.63
Total buyer cash needed$61,293.40
Remaining funds due$61,293.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,699.00
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)$1,636.75
Initial HOA (3 months)$27.75
Prepaid interest, first (27 days)$1,329.13
Fees + prepaids$14,167.63
Your down payment is the seller’s equity. You take over the $422,774 balance, so the rest of the $469,900 price is paid at closing. A second mortgage can cover part of it. $61,293.40 is due at closing. Uses and sources reconcile at $484,067.63 each. Not a Closing Disclosure.