Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$333,364Cash toward the purchase price.
Closing costs + prepaids$12,015Not just lender fees.
Before credits & paid funds$345,379The complete starting cash picture.
Estimated remaining funds due at closing
$345,379No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$333,363.76
Your down payment$333,363.76
Closing costs + prepaids$12,015.18
Total buyer cash needed$345,378.93
Remaining funds due$345,378.93
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,500.00
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)$838.25
Initial HOA (3 months)$36.51
Prepaid interest, first (25 days)$415.42
Fees + prepaids$12,015.18
Your down payment is the seller’s equity. You take over the $116,636 balance, so the rest of the $450,000 price is paid at closing. A second mortgage can cover part of it. $345,378.93 is due at closing. Uses and sources reconcile at $462,015.18 each. Not a Closing Disclosure.