Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$28,371Cash toward the purchase price.
Closing costs + prepaids$11,800Not just lender fees.
Before credits & paid funds$40,171The complete starting cash picture.
Estimated remaining funds due at closing
$40,171No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$28,371.18
Your down payment$28,371.18
Closing costs + prepaids$11,799.59
Total buyer cash needed$40,170.77
Remaining funds due$40,170.77
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,090.00
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)$644.25
Initial HOA (3 months)$345.00
Prepaid interest, first (19 days)$495.34
Fees + prepaids$11,799.59
Your down payment is the seller’s equity. You take over the $380,629 balance, so the rest of the $409,000 price is paid at closing. A second mortgage can cover part of it. $40,170.77 is due at closing. Uses and sources reconcile at $420,799.59 each. Not a Closing Disclosure.