Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$61,016Cash toward the purchase price.
Closing costs + prepaids$10,769Not just lender fees.
Before credits & paid funds$71,785The complete starting cash picture.
Estimated remaining funds due at closing
$71,785No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$61,015.87
Your down payment$61,015.87
Closing costs + prepaids$10,769.29
Total buyer cash needed$71,785.16
Remaining funds due$71,785.16
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,239.90
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)$53.75
Initial HOA (3 months)$186.00
Prepaid interest, first (2 days)$64.64
Fees + prepaids$10,769.29
Your down payment is the seller’s equity. You take over the $362,974 balance, so the rest of the $423,990 price is paid at closing. A second mortgage can cover part of it. $71,785.16 is due at closing. Uses and sources reconcile at $434,759.29 each. Not a Closing Disclosure.