Follow the dollars · Assumption only
A complete cash picture for Dec 15, 2026
Your down payment$5,504Cash toward the purchase price.
Closing costs + prepaids$11,904Not just lender fees.
Before credits & paid funds$17,408The complete starting cash picture.
Estimated remaining funds due at closing
$17,408No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$5,504.01
Your down payment$5,504.01
Closing costs + prepaids$11,903.52
Total buyer cash needed$17,407.54
Remaining funds due$17,407.54
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,790.00
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)$454.75
Initial HOA (3 months)$270.00
Prepaid interest, first (17 days)$1,163.77
Fees + prepaids$11,903.52
Your down payment is the seller’s equity. You take over the $373,496 balance, so the rest of the $379,000 price is paid at closing. A second mortgage can cover part of it. $17,407.54 is due at closing. Uses and sources reconcile at $390,903.52 each. Not a Closing Disclosure.