Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$361,608Cash toward the purchase price.
Closing costs + prepaids$13,651Not just lender fees.
Before credits & paid funds$375,259The complete starting cash picture.
Estimated remaining funds due at closing
$375,259No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$361,607.90
Your down payment$361,607.90
Closing costs + prepaids$13,651.40
Total buyer cash needed$375,259.30
Remaining funds due$375,259.30
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,990.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$718.75
Initial HOA (3 months)$150.00
Prepaid interest, first (12 days)$317.65
Fees + prepaids$13,651.40
Your down payment is the seller’s equity. You take over the $237,392 balance, so the rest of the $599,000 price is paid at closing. A second mortgage can cover part of it. $375,259.30 is due at closing. Uses and sources reconcile at $612,651.40 each. Not a Closing Disclosure.