Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$13,263Cash toward the purchase price.
Closing costs + prepaids$11,965Not just lender fees.
Before credits & paid funds$25,228The complete starting cash picture.
Estimated remaining funds due at closing
$25,228No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$13,263.01
Your down payment$13,263.01
Closing costs + prepaids$11,964.97
Total buyer cash needed$25,227.98
Remaining funds due$25,227.98
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,350.00
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)$522.00
Prepaid interest, first (12 days)$867.97
Fees + prepaids$11,964.97
Your down payment is the seller’s equity. You take over the $421,737 balance, so the rest of the $435,000 price is paid at closing. A second mortgage can cover part of it. $25,227.98 is due at closing. Uses and sources reconcile at $446,964.97 each. Not a Closing Disclosure.