Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$54,484Cash toward the purchase price.
Closing costs + prepaids$12,746Not just lender fees.
Before credits & paid funds$67,230The complete starting cash picture.
Estimated remaining funds due at closing
$67,230No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$54,484.44
Your down payment$54,484.44
Closing costs + prepaids$12,745.77
Total buyer cash needed$67,230.21
Remaining funds due$67,230.21
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,649.00
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)$1,846.00
Initial HOA (3 months)$56.25
Prepaid interest, first (24 days)$969.52
Fees + prepaids$12,745.77
Your down payment is the seller’s equity. You take over the $310,416 balance, so the rest of the $364,900 price is paid at closing. A second mortgage can cover part of it. $67,230.21 is due at closing. Uses and sources reconcile at $377,645.77 each. Not a Closing Disclosure.