Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$24,945Cash toward the purchase price.
Closing costs + prepaids$12,535Not just lender fees.
Before credits & paid funds$37,480The complete starting cash picture.
Estimated remaining funds due at closing
$37,480No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$24,944.73
Your down payment$24,944.73
Closing costs + prepaids$12,535.27
Total buyer cash needed$37,480.00
Remaining funds due$37,480.00
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,550.00
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)$546.00
Prepaid interest, first (12 days)$964.27
Fees + prepaids$12,535.27
Your down payment is the seller’s equity. You take over the $430,055 balance, so the rest of the $455,000 price is paid at closing. A second mortgage can cover part of it. $37,480.00 is due at closing. Uses and sources reconcile at $467,535.27 each. Not a Closing Disclosure.