Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$393,165Cash toward the purchase price.
Closing costs + prepaids$12,516Not just lender fees.
Before credits & paid funds$405,681The complete starting cash picture.
Estimated remaining funds due at closing
$405,681No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$393,165.00
Your down payment$393,165.00
Closing costs + prepaids$12,516.39
Total buyer cash needed$405,681.39
Remaining funds due$405,681.39
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,790.00
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)$808.00
Initial HOA (3 months)$114.00
Prepaid interest, first (23 days)$329.39
Fees + prepaids$12,516.39
Your down payment is the seller’s equity. You take over the $85,835 balance, so the rest of the $479,000 price is paid at closing. A second mortgage can cover part of it. $405,681.39 is due at closing. Uses and sources reconcile at $491,516.39 each. Not a Closing Disclosure.