Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$31,825Cash toward the purchase price.
Closing costs + prepaids$15,282Not just lender fees.
Before credits & paid funds$47,107The complete starting cash picture.
Estimated remaining funds due at closing
$47,107No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$31,825.31
Your down payment$31,825.31
Closing costs + prepaids$15,282.09
Total buyer cash needed$47,107.40
Remaining funds due$47,107.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,990.00
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)$1,247.50
Prepaid interest, first (28 days)$2,569.59
Fees + prepaids$15,282.09
Your down payment is the seller’s equity. You take over the $467,175 balance, so the rest of the $499,000 price is paid at closing. A second mortgage can cover part of it. $47,107.40 is due at closing. Uses and sources reconcile at $514,282.09 each. Not a Closing Disclosure.