Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$54,505Cash toward the purchase price.
Closing costs + prepaids$11,487Not just lender fees.
Before credits & paid funds$65,992The complete starting cash picture.
Estimated remaining funds due at closing
$65,992No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$54,505.14
Your down payment$54,505.14
Closing costs + prepaids$11,487.07
Total buyer cash needed$65,992.21
Remaining funds due$65,992.21
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,599.99
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)$283.25
Initial HOA (3 months)$210.00
Prepaid interest, first (21 days)$1,168.83
Fees + prepaids$11,487.07
Your down payment is the seller’s equity. You take over the $305,494 balance, so the rest of the $359,999 price is paid at closing. A second mortgage can cover part of it. $65,992.21 is due at closing. Uses and sources reconcile at $371,486.07 each. Not a Closing Disclosure.