Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$3,530Cash toward the purchase price.
Closing costs + prepaids$13,722Not just lender fees.
Before credits & paid funds$17,253The complete starting cash picture.
Estimated remaining funds due at closing
$17,253No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$3,530.41
Your down payment$3,530.41
Closing costs + prepaids$13,722.24
Total buyer cash needed$17,252.65
Remaining funds due$17,252.65
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,250.00
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)$630.00
Initial HOA (3 months)$150.00
Prepaid interest, first (12 days)$1,217.24
Fees + prepaids$13,722.24
Your down payment is the seller’s equity. You take over the $521,470 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $17,252.65 is due at closing. Uses and sources reconcile at $538,722.24 each. Not a Closing Disclosure.