Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$33,652Cash toward the purchase price.
Closing costs + prepaids$14,257Not just lender fees.
Before credits & paid funds$47,909The complete starting cash picture.
Estimated remaining funds due at closing
$47,909No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$33,651.62
Your down payment$33,651.62
Closing costs + prepaids$14,257.36
Total buyer cash needed$47,908.97
Remaining funds due$47,908.97
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,950.00
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)$372.50
Initial HOA (3 months)$120.00
Prepaid interest, first (26 days)$2,339.86
Fees + prepaids$14,257.36
Your down payment is the seller’s equity. You take over the $461,348 balance, so the rest of the $495,000 price is paid at closing. A second mortgage can cover part of it. $47,908.97 is due at closing. Uses and sources reconcile at $509,257.36 each. Not a Closing Disclosure.