Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$31,419Cash toward the purchase price.
Closing costs + prepaids$12,281Not just lender fees.
Before credits & paid funds$43,700The complete starting cash picture.
Estimated remaining funds due at closing
$43,700No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$31,418.81
Your down payment$31,418.81
Closing costs + prepaids$12,280.97
Total buyer cash needed$43,699.78
Remaining funds due$43,699.78
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,239.00
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)$508.75
Initial HOA (3 months)$234.00
Prepaid interest, first (18 days)$1,074.22
Fees + prepaids$12,280.97
Your down payment is the seller’s equity. You take over the $392,481 balance, so the rest of the $423,900 price is paid at closing. A second mortgage can cover part of it. $43,699.78 is due at closing. Uses and sources reconcile at $436,180.97 each. Not a Closing Disclosure.